| 01.01 28.11.2024 |
Turnover | 319,391 |
Gross profit | 215,154 |
Operating results | 168,734 |
Earnings before income tax | 111,677 |
Net earnings | 89,234 |
| 2024 | 2023 | ||
| 20% | -20% | 20% | -20% |
Net earnings after income tax (from interest bearing liabilities) | (1,951) | 1,951 | (4,425) | 4,425 |
Net earnings after income tax (from interest earning assets) | 1,115 | (1,115) | 3,096 | (3,096) |
|
|
|
| GROUP | |
| 31.12.2024 | 31.12.2023 |
Long-term loans and Long term liabilities payable during the next financial year (Note , 24) | 4,667,852 | 2,909,958 |
Liabilities from bank leases (Note , 25) | 58,841 | 44,680 |
Short-term loans (Note 24) | 139,883 | 107,699 |
Total bank debt (Note6) | 4,866,576 | 3,062,337 |
|
|
|
Less: Cash and cash equivalents (Note 23) | (1,517,445) | (1,310,649) |
Net Debt / (Surplus) (Note6) | 3,349,131 | 1,751,688 |
Less: Blocked bank deposit accounts (Note 6, 20) | (90,637) | (146,133) |
Adjusted Net Debt / (Surplus) (Note 6) | 3,258,494 | 1,605,555 |
| GROUP | |
| 31.12.2024 | 31.12.2023 |
Total bank debt (Note6) (a) | 4,866,576 | 3,062,337 |
Total equity | 1,772,221 | 1,276,622 |
Grants (Note28) | 9,007 | 171,648 |
Sub total (b) | 6,647,804 | 4,510,607 |
Less: |
|
|
Cash and cash equivalents (Note 23) | (1,517,445) | (1,310,649) |
Blocked bank deposit accounts (Note 6, 20) | (90,637) | (146,133) |
Sub total (c) | (1,608,082) | (1,456,782) |
|
|
|
Total Capital Employed (b+c)=(d) | 5,039,722 | 3,053,825 |
|
|
|
Total Bank Debt / Total Capital Employed (a)/(d) | 96.56% | 100.28% |
Operational segments 31.12.2024 | Constructions | Electricity from thermal energy and EP/NG trading | Real Estate | Mining / Industry | Concessions | Holdings | Eliminations on consolidation | Total |
|
|
|
|
|
|
|
|
|
Gross profit | 132,108 | 97,094 | (293) | 4,135 | 120,984 | (380) | (16,496) | 337,152 |
Administrative and distribution expenses | (29,353) | (32,698) | (632) | (5,090) | (13,938) | (31,717) | 3,028 | (110,400) |
Research and development expenses | (1,481) | 0 | 0 | (306) | 0 | (5,104) | 0 | (6,891) |
Other income/(expenses) attributable to EΒΙΤ | (1,213) | (10,673) | 4,698 | (9,213) | (10,147) | 281 | 383 | (25,884) |
Results (EBIT) | 100,061 | 53,723 | 3,773 | (10,474) | 96,899 | (36,920) | (13,085) | 193,977 |
|
|
|
|
|
|
|
|
|
Net depreciation | 21,669 | 26,891 | 463 | 4,559 | 69,250 | 356 | (918) | 122,270 |
EBITDA | 121,730 | 80,614 | 4,236 | (5,915) | 166,149 | (36,564) | (14,003) | 316,247 |
|
|
|
|
|
|
|
|
|
Non cash results | 7,882 | 16,930 | (4,533) | 9,246 | 39,150 | 19,037 | 0 | 87,712 |
Adjusted EBITDA | 129,612 | 97,544 | (297) | 3,331 | 205,299 | (17,527) | (14,003) | 403,958 |
Operational segments 31.12.2023* | Constructions | Electricity from thermal energy and EP/NG trading | Real Estate | Mining / Industry | Concessions | Holdings | Eliminations on consolidation | Total |
|
|
|
|
|
|
|
|
|
Gross profit | 144,231 | 129,230 | 129 | 3,231 | 69,532 | (1,292) | (9,265) | 335,796 |
Administrative and distribution expenses | (21,365) | (28,052) | (616) | (5,017) | (8,978) | (11,443) | (118) | (75,589) |
Research and development expenses | (1,826) | 0 | 0 | (276) | (1) | (4,398) | 8 | (6,493) |
Other income/(expenses) attributable to EΒΙΤ | (5,870) | (12,270) | 7,748 | (885) | 18,419 | 133 | 6,746 | 14,022 |
Results (EBIT) | 115,170 | 88,908 | 7,261 | (2,947) | 78,972 | (17,000) | (2,629) | 267,736 |
|
|
|
|
|
|
|
|
|
Net depreciation | 16,565 | 28,814 | 698 | 4,100 | 44,752 | 799 | (1,312) | 94,416 |
EBITDA | 131,735 | 117,722 | 7,960 | 1,153 | 123,724 | (16,201) | (3,941) | 362,151 |
|
|
|
|
|
|
|
|
|
Non cash results | 1,106 | 14,083 | (7,728) | 95 | 41,062 | 1,489 | 0 | 50,107 |
Adjusted EBITDA | 132,841 | 131,805 | 232 | 1,248 | 164,786 | (14,712) | (3,941) | 412,258 |
Topic | Indicator | Basis for preparation | Resulting level of accuracy | Planned actions to improve the accuracy in the future
|
ESRS E1 – Climate Change | Gross Scope 3 Greenhouse Gas Emissions | Spend-based method | In calculating Scope 3 emissions, certain factors may lead to uncertainty in the results. The absence of primary data in various Scope 3 categories, due to its unavailability, means that calculations often depend heavily on secondary data and emission factors from general sources. This reliance can lead to discrepancies between actual emissions and the estimated figures recorded. | Supplier awareness and education for using supplier-specific activity data |
ESRS | Disclosure requirement | Disclosure |
GOV-1 | The role of the administrative, supervisory and management bodies | Corporate Governance Statement |
Members | Executive Committee | Nominations and Remuneration Committee | Audit Committee | Investment Committee | Strategic Planning Committee | Regulatory Compliance Committee | ESG Committee (Environment, Social, Governance) | Gender | Nationality | |
Members of the Committees who are members of the Board of Directors | ||||||||||
Peristeris Georgios | Chairman and Chief Executive Officer | Chairman |
|
|
| Chairman |
|
| Male | Greek |
Capralos Spiridon | Vice Chairman of the Board, Independent Non-Executive Member, Senior Independent Director |
| Chairman | Chairman |
| Members |
|
| Male | Greek |
Tamvakakis Apostolos | Vice Chairman of the Board, Non-Executive Member |
| Members | Members | Members | Members |
|
| Male | Greek |
Gourzis Mihail | Executive Member |
|
|
|
|
|
|
| Male | Greek |
Lazaridou Penelope | Managing Director, Executive Member | Members |
|
| Members |
|
| Members | Female | Greek |
Benopoulos Aggelos | Managing Director, Executive Member | Members |
|
|
|
|
|
| Male | Greek |
Souretis Petros | Managing Director, Executive Member | Members |
|
| Members |
|
|
| Male | Greek |
Members | Executive Committee | Nominations and Remuneration Committee | Audit Committee | Investment Committee | Strategic Planning Committee | Regulatory Compliance Committee | ESG Committee (Environment, Social, Governance) | Gender | Nationality | |
Lamprou Konstantinos | Executive Member |
|
|
|
|
|
| Members | Male | Greek |
Moustakas Emmanuel | Executive Member | Members |
|
| Members | Members |
|
| Male | Greek |
Antonakos Dimitrios | Non-Executive Member |
|
|
|
|
| Members |
| Male | Greek |
Afentoulis Dimitrios | Non-Executive Member |
|
|
|
| Members |
|
| Male | Greek |
Apkarian Gagik | Independent Non-Executive Member |
|
|
|
|
|
|
| Male | Australian |
Delikoura Aikaterini | Independent Non-Executive Member |
| Member |
|
|
| Member | Member | Female | Greek |
Skordas Athanasios | Independent Non-Executive Member |
| Member | Member |
|
| Chairman |
| Male | Greek |
Staikou Sophia | Independent Non-Executive Member |
| Member |
|
|
|
| Chairman | Female | Greek |
Members | Executive Committee | Nominations and Remuneration Committee | Audit Committee | Investment Committee | Strategic Planning Committee | Regulatory Compliance Committee | ESG Committee (Environment, Social, Governance) | Gender | Nationality | |
Other members of the Committees who are not members of the Board of Directors | ||||||||||
Tagmatarhis Aggelos | - |
|
| Member |
|
|
|
| Male | Greek |
Perdikaris George | - | Member |
|
| Chairman | Member |
|
| Male | Greek |
Hatziarseniou Dimitra | - |
|
|
|
|
| Member | Member | Female | Greek |
Total number of BoD members | 15 | 6 | 5 | 4 | 5 | 6 | 4 | 15 |
|
|
Peristeris George - Chairman and Chief Executive Officer, Executive Member |
George Peristeriswas born in Athens in 1957. In 1980, he earned his degree in Civil Engineering from the National Technical University of Athens (NTUA). His professional career at TERNA S.A. began in 1981. From 1982 to 1984, he served as the Construction Director for major hydraulic and railway projects. Since 1984, he has held the positions of Chairman and CEO of TERNA S.A. Starting in 1997, he expanded his business activities into the field of Renewable Energy Sources (RES) through TERNA ENERGY. Additionally, from 2000 to the present, he has been the President of the Hellenic Association of Electricity Producers from Renewable Energy Sources (HAEPRAS). He is also a board member of the Hellenic Federation of Enterprises (SEV). |
Capralos Spyros - Vice Chairman of the Board, Independent Non-Executive Member, Lead Independent Director |
Spyros Capralos studied Economics at the University of Athens and obtained a Master’s degree in Business Administration (MBA) from INSEAD in France. He is fluent in English, French, and Italian. He is the Chairman of the shipping company STAR BULK CARRIERS and the Chairman of the Board of Directors of EUROCLINIC. He has previously served as the Chairman of the Athens Stock Exchange and CEO of companies within the HELEX Group, President of the Federation of European Securities Exchanges, Deputy Governor of the National Bank of Greece, Vice President of BANKERS TRUST COMPANY, Chairman of ETEVA and the insurance company ASTIR, and CEO of OCEANBULK CONTAINERS, IPIROS S.A., and the Bank of Athens. As an athlete, he competed with the National Water Polo Team in the Moscow 1980 and Los Angeles 1984 Olympic Games. He was also a Greek champion and Balkan swimming champion from 1969 to 1975. In 2021, he was elected President of the European Olympic Committees and became a member of the International Olympic Committee in 2019. He has been the President of the Hellenic Olympic Committee (HOC) since 2009. He served as the Chairman of the Coordination Commission for the European Games in Baku (2015) and Minsk (2019), was a member of the HOC Plenary (1992-1996), and served as the Head of the Greek Delegation at the Atlanta Olympic Games. Additionally, he was a Board Member and Executive Director of the Organizing Committee for the Athens 2004 Olympic Games and held the position of Deputy Chief Operating Officer for the Games. In March 2004, he was appointed Secretary General for the Olympic Games at the Ministry of Culture by the Prime Minister and was designated as City Manager during the Olympic Games. |
Tamvakakis Apostolos- Non-Executive Member, Vice –Chairman BoD |
Apostolos Tamvakakis is a graduate of the Athens University of Economics and holds M.A. in Econometrics and Mathematical Economics from Canada. He is the founder, Chairman & CEO of EOS Capital Partners S.A., the investment manager of the private equity fund "EOS Hellenic Renaissance Fund." He has served as CEO of the National Bank of Greece, Independent Non-Executive Vice Chairman of the Board of Directors of Piraeus Bank, Chairman and CEO of LAMDA DEVELOPMENT, responsible for the strategic and business development of the Latsis Group in Geneva, Deputy Governor of the National Mortgage Bank and the National Bank of Greece. He has also worked at MOBIL OIL HELLAS, the Investment Bank, and ABN AMRO Bank as Deputy General Manager. He has served on many boards and committees. He is Vice Chairman of the Board of PLAISIO COMPUTERS, Vice Chairman of the Board of HELLENIC JUICES, member of the Board of EUROSEAS L.T.D., member of the Board of EURODRY L.T.D., member of the Board of MINERVA S.A., member of the Board of EUROCATERING S.A., member of the Board of ERGO Insurance, Chairman of the Regulations and Liquidations Committee of PQH Single Special Liquidation S.A., and member of the Marketing Committee of the Hellenic Olympic Committee. |
Gourzis Michail - Executive BoD Member |
Michail Gourzis was born in Lefkada in 1940. He holds a MEK D’ class degree fromAthens School of Engineering. He worked as a freelance contractor and builder of public works from 1969 to 1976. In 1977, he joined the construction company TERNA, participating since then in numerous major infrastructure projects as the head of the construction sector. Since 2002, he has been a Senior Executive and Executive Board Member of TERNA S.A. and GEK TERNA S.A. Since 2011, he has served as the Executive Vice President of the GEK TERNA Group, and since 2019, he has held the position of Chairman of the Board at TERNA S.A. Additionally, he is a non-executive member of TERNA ENERGY S.A. and serves as the Vice President of TERNA LEFKOLITHI S.A., a company active in the mining sector. He has been involved in numerous Corporate Social Responsibility initiatives across Greece, addressing the needs of local communities in areas where major infrastructure projects are undertaken. |
Lazaridou Penelope - Executive Director, Executive BoD Member |
Penelope Lazaridou is a graduate of the Athens University of Economics and Business (ASOE Department of Business Administration) and holds an M.Sc. in Finance from the University of Strathclyde (UK). She has more than 25 years of experience in the banking sector, holding the position of General Manager in the areas of Corporate and Investment Banking for over 10 years. Concurrently – and within the framework of her above responsibilities – she has served (i) as Chairman of the Board in subsidiary companies and (ii) as an Executive Member in Senior Bank Committees. Through these roles, she has contributed dynamically to the rapid development of the country's infrastructure and renewable energy sources. In 2017, she joined GEK TERNA Group, assuming the position of General Manager of Financial Services with the main objective (i) to determine the financial strategy and (ii) to manage financial risks. In December 2019, she was appointed Executive Member of the Board of Directors of GEK TERNA, and since July 2021, she has been serving as Executive Member and Managing Director of GEK TERNA. She participates in the Boards of Directors of subsidiary companies of the GEK TERNA Group. Furthermore, she is a strong advocate for diversity and inclusion, both within the Group and beyond. Internally, she contributes to these efforts through her role on the ESG Committee of the Board of Directors of GEK TERNA. Externally, she engages with international forums, serving as a member of WOMEN ON BOARD (WOB) at Harvard Business School and as a member of ICC Women Hellas, part of the International Chamber of Commerce. |
Benopoulos Angelos - Executive Director, Executive BoD Member |
Angelos Benopoulos was born in Athens in 1958. As an entrepreneur, he has been active in the fields of construction, real estate, renewable energy, and business parks since 1995. He possesses extensive experience in organizing and managing large companies, ensuring corporate governance, and handling corporate affairs. With an education from the National Technical University of Athens, he began his career at Archirodon before founding and serving as the president of the group DOMIKI ANAPTYXI (DOMIKI ANAPTYXI ABETE, ILIOCHORA S.A., DIKEVE S.A.). In 1999, he acquired the public works company ERGODYNAMIKI S.A., which merged with the GEK and TERNA Group in 2002. As a result of this merger, he has been a member of the senior management team of GEK TERNA Group since then. He served as Executive Director and Board Member of TERNA from 2002 and as Executive Vice President of GEK TERNA Group from 2011. Since 2021, he has been a Board Executive Director and a member of the Executive Committee of GEK TERNA. He holds executive responsibilities in central operations management, including Human Resources, Information Technology & Technology, Digital Transformation, and more. He is appointed as the head of the Group IT Steering Committee and the Incident Management Body for the Business Continuity System. He has served for many years as Corporate Secretary and a member of the Nominations, Remuneration, and ESG Committees. From 2010 to 2018, he organized the renewable energy project licensing sector, achieving a landmark success with the licensing of the iconic wind farm on the islet of Ai Giorgis. For a decade, he was a Board Member of the Center for European Constitutional Law (CECL). Since 2008, he has been the president of the management body of the THESSALONIKI BUSINESS PARK. Since 2018, he has been Vice President of the HELLENIC ASSOCIATION OF BUSINESS PARKS. Since 2020, he has been an elected member of the General Council of the Hellenic Federation of Enterprises (SEV), participating in specialized steering committees and committees on corporate governance, spatial and urban planning, licensing, networks and infrastructure, logistics, and business parks. He has received honorary awards from the Ministry of Education, the Ministry of National Defense, and the Municipality of Athens. |
Souretis Petros- Executive Director, Executive BoD Member |
Petros Souretis was born in Kavala in 1969. He studied Civil Engineering at the Aristotle University of Thessaloniki. He completed postgraduate studies (MSc) at City University of London in 1994 and since 2004, he holds an MBA from the Athens University of Economics and Business. Until 2003, he was a senior executive of the HELLENIC TECHNODOMIKI-TEB Group. He served as CEO of INTRAKAT from 2003 to July 2022. He is a member of the Board of INTRALOT S.A. Group from 2008 to 2019. Since 2010, he has held the position of CEO of KEKROPS S.A. and from 2019-2022, he served as Vice Chairman of the Boards of ATHENS RESORT CASINO S.A. PARTICIPATIONS and HELLENIC CASINO S.A At the same time, he held executive positions in subsidiary companies of the INTRACOM HOLDINGS Group until 2022, and from 2014 to 2020, he served as President of CHURCH’S REAL ESTATE DEVELOPMENT COMPANY S.A. of the Holy Archdiocese of Athens. In 2022, he was elected Executive Member of the Board of GEK TERNA and in 2023, he was elected Managing Director of the Company. |
Lamprou Konstantinos - Executive BoD Member |
Konstantinos Lamprou was born in 1974 in Athens. He holds a postgraduate degree in Business Administration (M.S. in Business Administration), and has studied Journalism, as well as Public Relations & Management. He has been working at the GEK TERNA Group since 2008 and holds the position of General Manager of Corporate Relations and Sustainable Development. He has also served as Executive Director of the Group in Bulgaria (2009 – 2018) and he is a member of the Boards of subsidiary companies. From 2012 – 2014, he held the position of Vice President of the Hellenic Business Council in Bulgaria. In the past, he collaborated as a communication consultant with the Greek Government, and for many years, he worked as a journalist in various media. |
Moustakas Emmanuel - Executive BoD Member |
Emmanuel Moustakas was born in Athens in 1974 and graduated from the School of Civil Engineering of NTUA in 1998. He worked as a freelance professional in the study, supervision, and construction of private projects until 2003, when he began his collaboration with the Group (TERNA S.A.), initially as a construction engineer and later in project management positions. Since 2005, he has been mainly active in the energy and concessions sectors. He is a member of the Boards of affiliated companies of GEK TERNA Group. |
Antonakos Dimitrios - Non-Executive Member |
Dimitrios Antonakoswas born in Athens in 1952, graduated from Varvakeio High School and holds a degree in Surveying Engineering from the Polytechnic School of Thesaloniki (Aristoteleio) and Civil Engineering from NTUA, while holding a top-class (4th grade) degree based on the Greek Engineering Association. His professional activity began at GEK S.A. in 1979, where he was a member of the Board of Directors from 1981, from 2000 to 2019, he was a member of the Board of Directors of TERNA S.A. (Chairman of the Board between 2011-2016), and since 2005, he has been the head of the Group's activities in the MENA region. Chronologically, his participation in the GEK TERNA Group: From 1981 to 2004, executive member of the Board of Directors of GEK S.A. From 2000 to 2019, executive member of the Board of Directors of TERNA. (Chairman of the Board 2011 – 2016). From 2011 to 2015, he served as Executive Vice Chairman of the Board of Directors, and since 2015, he has been an Executive Member of the Board of Directors of GEK TERNA. Since 2017, he has been responsible for Regulatory Compliance, and since 2019, he has also assumed the position of Chief Risk Officer of GEK TERNA Group. At the same time, he has been a director or/and member of the Boards of numerous subsidiary and affiliated companies of GEK TERNA Group in Greece and abroad. |
Afentoulis Dimitrios - Non-Executive Member |
Dimitrios Afentoulisjoined the Latsis Group in 1993. Since November 2005, he has been a member of the Executive Board of the John S. Latsis Public Benefit Foundation, where he served as Secretary until March 2019. From February 2012 to November 2016, he was a member of the Board of Directors of the National Bank of Greece and chaired the Corporate Governance and Nominations Committee of the Bank, while he was a member of the Audit, Strategy, and Human Resources and Remuneration Committees. From early 2018 to July 2020, he served as a non-executive member of the Board of Directors of Lamda Development and a member of the Audit Committee of the company. In July 2021, he was elected a non-executive member of the Board of Directors of GEK TERNA. He is also an independent & non-executive member of the Boards of companies of the VIVA Wallet group and is simultaneously the Chairman of the Audit Committee and the Risk Committee of the same group of companies. He participates, in various capacities, in the Boards of companies and foundations in Greece and abroad. He holds the position of CEO of LATSCO Family Office, owned by the family of Mrs. Marianna I. Latsis. He studied Business Administration and Accounting at the Athens University of Economics and Business and holds a postgraduate degree in Business Administration (MBA) from Athens University of Economics and Business. |
Andreas Taprantzis - Independent Non-Executive Member |
Andreas Taprantzis is the CEO of Avis since November 2014. He designed and completed the radical reorganization of the company with a view to its sale by PIRAEUS BANK. The transaction was completed in 2017 at 325 million euros (EV) and was one of the largest in the country. He continued in the same position with the new shareholders, establishing AVIS at the top of the country's automotive market. Prior to his current position, he was the Managing Director of the HELLENIC REPUBLIC ASSET DEVELOPMENT FUND (HRADF) from its inception in August 2011 until November 2014. He was responsible for the utilization of the state's private real estate assets, which included airports, ports, marinas, hotels, and large land areas. During his tenure, HRADF implemented contracts worth 12.5 billion euros, such as the contract for HELLINIKON, ASTIR VOULIAGMENI, and REGIONAL AIRPORTS, attracting multiple secondary investments. In 2009, he assumed the role of COO and Managing Director of Retail Banking at the POSTAL SAVINGS BANK (PSB). In December 2010, he assumed the role of Deputy CEO of T BANK (a subsidiary of PSB). From 2005 to 2009, he was CEO of Hellenic Post (ELTA), while simultaneously being a member of the Board of Directors of the POSTAL SAVINGS BANK and Chairman of the AUDIT COMMITTEE. During his tenure, ELTA was profitable with a turnover of over 600 million euros and annual profits of 50 million euros, as a result of radical reorganization and investments in new technologies. His work at ELTA has been internationally recognized. In August 2008, he was elected by the 192 Postal Enterprises of the world as Chairman of the Postal Operations Council (POC) of the Universal Postal Union (UPU), a UN organization based in Bern, for the period 2008 to 2012. From July 2019 to June 2021, he served as a member of the Board of Directors of ATTICA BANK, as well as Chairman of the Risk Management Committee. From June 2021 to November 2024, he served as an independent non-executive member of the Board of Directors of TERNA ENERGY S.A. Dr. Taprantzis holds a degree in Chemical Engineering (MSc) and a PhD from NTUA, in the field of automatic system regulation with artificial intelligence (AI) models. He holds an MBA and an AMP certificate from INSEAD. |
Delikoura Aikaterini - Independent Non-Executive Member |
AikateriniDelikourais aC-level Banking Executive in Risk Management and Regulatory Compliance, with over 20 years of experience in the markets of Central and Southeastern Europe, the United Kingdom, the USA, Turkey, and Egypt. She is General Manager at the Council of EUROPE DEVELOPMENT BANK, specializing in financing large state projects. She is a member of the Executive Committee, Risk, Compliance, Finance and ESG Committees. She is a Central Investigator of Financial Crime, Fraud, Corruption, Business Ethics, and Chairman of the Personal Data Protection Committee. She has served as Group International Risk Head at EFG EUROBANK Group, in the Foreign Network of Central and Eastern Europe, the United Kingdom, and Luxembourg, she was an EFG Representative at EBCI Vienna Initiative, member of the Board of Directors of EUROBANK TEKFEN AS, General Secretary of the EFG Group Risk Committee, and Chairman of the Risk Committees of subsidiary banks in Bulgaria, Serbia, Cyprus, and Turkey. She has served as Group International Risk Head at PIRAEUS BANK GROUP, in the Foreign Network, member of the Acquisitions and Mergers team, and member of the Board of Directors of TIRANA LEASING S.A. She has worked at ALPHA BANK as Senior Risk Officer at ABN AMRO BANK in the Corporate Risk Department. She holds an MBA from ALBA Graduate Business School and a Law degree from the National and Kapodistrian University of Athens. She is also a Certified Financial Investigator and Certified Data Protection Officer. In 2019, she received the international award "Woman Chief Compliance Officer 2019, IFIs and Private Sector." She speaks English, French, Spanish, and Italian. |
Skordas Athanasios - Independent Non-Executive Member |
Athanasios Skordasholds a degree from the Athens University of Economics and Business with a specialization in International Economic Relations. He has been active in the field of private insurance and the financial sector. He was a General Manager at the Hellenic Association of Tugboat, Salvage, Anti-pollution, and Offshore Installation Owners and independent non-executive member of the Board of Directors of EPILOKTOS TEXTILE INDUSTRY S.A. From 2015 to December 2019, he served as Chairman and CEO of the listed company SELONTA S.A. on the Athens Stock Exchange, where he successfully contributed to achieving the company's restructuring goals, absorbing third-party companies, and completing the sale process by systemic banks to the consortium AMERRA CAPITAL MANAGEMENT (US) – MUBADALA PRIVATE EQUITY (UAE). He has served for two years as Deputy Minister of Development, Competitiveness, Infrastructure, Transport, and Networks with responsibility for Trade and Industry, General Secretary of the Ministries of Development, Economy, and Finance with responsibility for tax and customs issues, and General Secretary of the Region of Central Greece. He has been a lecturer at the Hellenic Institute of Insurance Studies and the Institute of Financial Studies. He has been recognized for his social action and Corporate Social Responsibility activities, actively participating in the Boards of recognized associations, and among others, he was honored in 2019 with the gold award "Health & Safety Awards" and the award "Top Industrial Export Company." |
Staikou Sophia - Independent Non-Executive Member |
Sophia Staikoustudied Political Science at Panteion University and Industrial Psychology at the University of Sussex in England. She worked at CITIBANK, the BANK OF GREECE, the Minister of Finance in the Government of National Unity (1974), and then at the office of the then Prime Minister Konstantinos Karamanlis. From 1981, she worked at IONIAN BANK, in the Marketing and Public Relations Department, at the Press Office of the Ministry of Environment, Spatial Planning, and Public Works, and at the advertising company Solid Advertising. From 1992 to 2000, she took over the Personnel, Promotion, and Communication Department of PIRAEUS BANK as General Manager, and from 2002 to 2018, she served as President of the Cultural Foundation of PIRAEUS BANK GROUP and Head of Corporate Responsibility of the Bank, implementing pioneering actions with a strong environmental and social footprint that later formed the basis for ESG criteria compliance. Since 2019, she has been Vice Chairman of the Board of Directors of LYKTOS HOLDING and is involved in the Group's business activities, simultaneously with her appointment in 2020 as President of SEMELI WINERY. Since 2021, she has held the position of President and CEO of the same company. |
Core elements of due diligence | Paragraphs in the sustainability statement |
|
|
|
|
|
|
| Climate change
|
Biodiversity and ecosystems
| |
Own workforce
Workers in the value chain
Business conduct
Value creation – Specific topic for GEK TERNA Group:
|
Core elements of due diligence | Paragraphs in the sustainability statement |
| Climate change
Biodiversity and ecosystems
Own workforce
Workers in the value chain
Value Creation – Specific topic for GEK TERNA Group
|
Geographic Area | Number of employes |
Greece
| 5,185 |
Cyprus | 49 |
Bulgaria | 135 |
Serbia | 25 |
Albania | 1 |
North Macedonia | 1 |
Iraq | 1 |
Qatar | 5 |
Bahrain | 12 |
United Arab Emirates | 3 |
Saudi Arabia | 1 |
USA | 1 |
Pillars | ||
Protecting the environment for present and future generations | Fostering a positive impact on our society | Building a sustainable workforce and resilient supply chain |
Actions | ||
|
|
|
Inputs | Business activities and values | Products and Services | Outputs: The value we create | |
FINANCIAL CAPITAL
| OUR VALUES:
OUR ACTIVITIES:
- Electricity generation from RES - Electricity generation from Thermal Energy Sources - Sale of electricity
| Products and Services from all sectors of activity | FINANCIAL CAPITAL Turnover 3,569,252 thousand euros | GOVERNANCE
PEOPLE
ENVIROMENT
|
HUMAN CAPITAL
| HUMAN CAPITAL 33,630 hours of training (Greece and abroad) 46 students completed internships at the Group | |||
NATURAL CAPITAL
| NATURAL CAPITAL Prevention a total 1,318,572 tCO2e greenhouse gas emissions | |||
INDUSTRIAL CAPITAL
| INDUSTRY CAPITAL A total of 4,782,793.7 MWh of energy produced from thermal sources and RES | |||
Inputs | Business activities and values | Products and Services | Outputs: The value we create | |
FINANCIAL CAPITAL
| OUR VALUES:
OUR ACTIVITIES:
- Electricity generation from RES - Electricity generation from Thermal Energy Sources - Sale of electricity
| Products and Services from all sectors of activity | FINANCIAL CAPITAL Turnover 3,569,252 thousand euros | GOVERNANCE
PEOPLE
ENVIROMENT
|
INTELLECTUAL CAPITAL
| INTELECTUAL CAPITAL Adoption of ESG Policy | |||
SOCIAL CAPITAL AND COLLABORATIONS
| SOCIAL CAPITAL AND COLLABORATIONS 4 million in social support programs | |||
Stakeholder groups | Communication methods |
Group Management | «One to one» meetings |
Employees | Regular meetings and updates |
Bulletin boards | |
Group website | |
Social media | |
Clients | Projects’ management |
Conferences, organizations, and business associations | |
Group website | |
Sustainable Development Report | |
Social media |
Stakeholder groups | Communication methods |
Financial Institutions | General Meeting of Shareholders |
Shareholder’s Department | |
Presentations to analysts | |
Participation in investment forums | |
Financial Report | |
Sustainale Development Report | |
Group website | |
Local Communities and Authorities | Personal communication with local authorities, local institutions, associations, and unions |
Open dialogue events | |
Conferences and consultation events | |
Studies and corporate reports | |
Sustainale Development Report | |
Social media | |
Suppliers | Procurement Department |
Regular contacts/visits with suppliers and partners | |
Inspections | |
Sustainale Development Report | |
Social media | |
Government Entities, State & Institutional Entities | Consultation with representatives of the State and institutional bodies at national and/or regional level |
Conferences and events | |
Corporate publications and articles | |
Financial Report | |
Sustainale Development Report | |
Social media |
Stakeholder groups | Communication methods |
NGOs | Social media |
Conferences and consultation events | |
Corporate publications and articles | |
Financial Report | |
Sustainale Development Report | |
Social media | |
Group website | |
Group website | |
Media | Corporate publications and articles |
Personal communication |
Sustainability topic | Sustainability sub-topic | Impact description | Impact Categorization | Value Chain | Time Horizon | |
ESRS E1 Climate Change | Climate Change Adaptation | Adapting to climate change Adaptation to climate change, through the establishment of targets and the implementation of measures to reduce risks related to the external environment and the climate. | Positive | Actual | Own operations |
|
Challenges in adapting to climate change, failure to address extreme weather Inability to successfully adapt to climate change, due to failure of taking appropriate measures to prevent and respond to extreme weather events. | Negative | Potential | Value Chain | Medium-term | ||
Climate Change Mitigation | Energy-efficiency initiatives Reducing greenhouse gas emissions through environmentally friendly initiatives, such as through the implementation of energy saving measures, internally in the Group. | Positive | Actual | Value Chain |
| |
Greenhouse gas emissions Greenhouse gas emissions from the Group's activity and value chain and limitations to the achievement of the national emission reduction targets. | Negative | Actual | Value Chain |
| ||
Energy | Renewable energy deployment Accelerating the transition to a more efficient and sustainable energy model, through the promotion of Renewable Energy Sources technologies. | Positive | Actual | Own operations |
| |
Sustainability topic | Sustainability sub-topic | Impact description | Impact Categorization | Value Chain | Time Horizon | |
ESRS E4 Biodiversity and Ecosystems
| Impacts and dependencies on ecosystem services
| Supporting biodiversity and ecosystems protection Protecting biodiversity and restoring ecosystems through planting, reforestation and monitoring programs in projects developed within or adjacent to protected areas. | Positive | Actual | Own operations |
|
Contribution to biodiversity degradation Damage and/or loss of biodiversity due to the lack of taking mitigation measures in projects developed within or adjacent to protected areas. | Negative | Potential | Value Chain | Medium-term | ||
ESRS S1 Own Workforce | Working Conditions
| Building a health and safety culture Protection and promotion of physical and mental health through the strengthening of health and safety culture by implementing certified management systems and training programs. | Positive | Actual | Own operations |
|
Workplace accidents and occupational diseases Increase in the frequency and/or severity of accidents or incidents of occupational diseases due to failure of developing an appropriate health and safety culture. | Negative | Potential | Own operations | Medium-term | ||
Equal Treatment and Equal Opportunities for all
| Inclusive culture where human rights, diversity, and equality are safeguarded Defending human rights, promoting diversity and ensuring equal opportunities for all, through the implementation of the Human Rights Policy, and a complaints mechanism. | Positive | Actual | Own operations |
| |
Inefficient policy implementation and monitoring Increased incidents of human rights violations, lack of initiatives to promote diversity, equality and inclusion, due to inefficient implementation of the Group's relevant policies and failure to cultivate an appropriate culture. | Negative | Potential | Own operations | Medium-term | ||
Sustainability topic | Sustainability sub-topic | Impact description | Impact Categorization | Value Chain | Time Horizon | |
ESRS S2 Workers in the Value Chain
| Working Conditions
| Ensuring workforce safety across the value chain A safe working environment for the workforce in the value chain, through a strong and effective health and safety management system in existing and new Group operations. | Positive | Actual | Value Chain |
|
ESRS G1 Business Conduct | Corporate Culture
| Ensuring strong corporate governance and compliance system Absence of incidents of corruption through the implementation of a strong and ethical corporate governance model and a system for monitoring compliance with the company's Code of Conduct. | Positive | Actual | Own operations |
|
Poor corporate oversight fosters corruption practices Incidents of corruption due to the absence of a strong and ethical corporate governance model and non-compliance with the Code of Conduct. | Negative | Potential | Own operations | Medium-term | ||
Entity-Specific topic | Value Creation | Creation of economic value for the broader spectrum of stakeholders Enhancing economic and social well-being for employees, shareholders and society in general, through the economic value generated by the Group. | Positive | Actual | Own operations |
|
Constraints and barriers to economic value creation Reduction in the economic value generated and distributed, from potential divestments, reduced turnover and/or delays in the implementation of the Group's investment plan. | Negative | Potential | Own operations | Medium-term | ||
Sustainability topic | Sustainability sub-topic | Risk/opportunity description | Risk/Opportunity | Value Chain | Time Horizon |
ESRS E1 Climate Change | Climate change adaptation | Physical climate risks affecting Group’s operations The increase in extreme weather events (e.g., floods, storms, heatwaves, fires) and changes in climate conditions result in disruptions to the smooth operation of the Group's activities (highways, construction sites, renewable energy sources). | Risk | Own operations | Medium-term |
Climate change adaptation financial incentives Provision of incentives by financial institutions for more favorable financing of actions for climate change adaptation. | Opportunity | Upstream, Own operations | Medium-term | ||
Climate change mitigation | Regulatory pressure on non-compliance with emission targets Strict national and international regulations may lead to non-compliance with emission reduction targets, exposing the company to increased regulatory scrutiny and fines. | Risk | Own operations | Medium-term | |
Group-specific topic | Value creation | Macroeconomic and sectoral instability Macroeconomic and sectoral instability factors, e.g., commodity prices, energy crisis, affect the creation of economic value. | Risk | Own operations | Medium-term |
Expanding business portfolio New financial mechanisms for utilization (Recovery and Resilience Facility - RRF, etc.) favor the implementation of the Group's strategic investments and expansion into new activities. | Opportunity | Own operations | Medium-term |
CCM |
| CCA |
| WTR |
|
Climate change mitigation | Climate change adaptation | Sustainable use and protection of water and marine resources | |||
PPC |
| CE |
| BΙΟ |
|
Pollution prevention and control | Transition to a circular economy | Protection and restoration of biodiversity and ecosystems | |||
FY2024 | Total (thousand euros) | Proportion of Taxonomy-eligible non-aligned economic activities (%) | Proportion of Taxonomy-aligned economic activities (%) | Proportion of Taxonomy-non-eligible economic activities (%) |
Continuing operations | 3,249,861.08 |
|
|
|
Discontinued operations | 319,390.70 |
|
|
|
Total Turnover | 3,569,251.78[1] | 25.12% | 16.24% | 58.64% |
CapEx | 3,436,110.25 | 95.34% | 0.60% | 4.06% |
OpEx | 71,066.73 | 30.73% | 41.95% | 27.32% |
Eligible activity | Description of the Group's activity | Objective and Type of activity (Enabling- E or Transitional - T) | |
2.1 | Water supply | In FY2024, the Group undertook the construction of renovation, expansion, and upgrade of local water supply networks providing water intended for human consumption from surface and ground water sources. These projects contribute to the sustainable use and protection of water resources. | WTR |
2.7 | Sorting and material recovery of non-hazardous waste | Through its subsidiary TERNA ENERGY, the Group in 2024 undertook the construction of integrated waste management facilities in Peloponnese via a Public-Private Partnership (PPP), offering definitive solutions for the Region's waste management challenges. | CE |
3.4 | Maintenance of roads and motorways | In the Concessions sector, GEK TERNA Group stands as the largest investor in the country, boasting one of the newest and most diversified portfolios in the construction, operation, and maintenance of major transport infrastructure. In 2024, the Group's portfolio in the Motorway Concessions sector encompasses the following concessions:
| CE |
3.20 | Manufacture, installation, and servicing of high, medium and low voltage electrical equipment for electrical transmission and distribution that result in or enable a substantial contribution to climate change mitigation | In FY2024, the Group undertook the construction of significant interconnection infrastructure, contributing to the further integration of Renewable Energy Sources (RES) in the national Electricity Transmission System (ETS), the interconnection of islands with the ETS, the flexibility and stability of the System, demand response management, and broader energy security at the national and EU level. | Ε for CCM |
Eligible activity | Description of the Group's activity | Objective and Type of activity (Enabling- E or Transitional - T) | |
4.1 | Provision of IT/OT data-driven solutions | In 2024, the Group, through a consortium, undertook the installation of smart infrastructure in order to monitor the structural response of selected bridges in the 13 Regions of the country. This infrastructure involves real-time monitoring of the structural health of road bridges through modern systems and methodologies of instrumental monitoring. | Ε for CE |
4.1 | Electricity generation using solar photovoltaic technology | As part of its sustainable development strategy, the Group continues to invest in RES projects that bolster the transition to a low-carbon economy at both national and EU level. In the field of electricity generation using PV technology, the Group's portfolio in 2024 was augmented with three new PV station projects, two in Greece and one in Bulgaria, with a total installed capacity of 148.9MW. | CCM |
4.3 | Electricity generation from wind power | In the field of electricity generation from wind energy, the Group through TERNA ENERGY, in 2024 operates a total of 74 wind farms with a total installed capacity of 1.2GW in Greece, Bulgaria, and Poland, and has one hybrid project of 89.1MW under construction in Greece. | CCM |
4.5 | Electricity generation from hydropower | In the field of electricity generation from hydropower, the Group's portfolio in Greece in 2024 includes two Small Hydroelectric Projects (SHPs) in operation with a total installed capacity of 17.8MW and one hydroelectric project (HP) under construction with a total installed capacity of 29MW. | CCM |
4.8 | Electricity generation from bioenergy | In the sector of electricity generation from bioenergy, the Group, through TERNA ENERGY, operates a facility with a total installed capacity of 1MW in Central Macedonia. | CCM |
4.10 | Storage of electricity | In the sector of electricity storage, a pivotal pillar for augmenting the penetration of RES in the national ETS, the Group in 2024 has two pumped hydropower storage projects under construction: the flagship Amfilochia Pumped Hydropower Storage System with a total installed capacity of 680MW (generation) and 730MW (pumped hydropower storage), as well as the Amari Hybrid Project in Crete with 89.1MW (generation) and 72MW (pumped hydropower storage). | Ε for CCM |
4.14 | Transmission and distribution networks for renewable and low-carbon gases | In 2024, the Group's Construction sector portfolio includes 8 natural gas (NG) transmission and distribution infrastructure projects in Greece. These projects support the country's transition to a climate-neutral economy and reducing dependence on conventional fossil fuels for electricity generation. | CCM |
Eligible activity | Description of the Group's activity | Objective and Type of activity (Enabling- E or Transitional - T) | |
4.29 | Electricity generation from fossil gaseous fuels | The Group, through HERON, is also engaged in the production and supply of electricity from NG, operating two NG stations in Viotia (HERON I and II) with a total installed capacity of 582MW. Additionally, in 2024, the Group's Construction sector is constructing NG powered infrastructure for electricity production in Greece and Cyprus. | T for CCM |
5.2 | Renewal of water collection, treatment and supply systems | In 2024, the Group undertook projects to renovate, expand, and upgrade local water supply networks, providing drinking water to settlements from surface and ground water sources. These projects contribute to the mitigation of climate change by improving existing water supply infrastructure, reducing water waste, and protecting local water reserves. | CCM |
6.13 | Infrastructure for personal mobility, cycle logistics | In 2024, the Group undertook the construction of personal mobility infrastructure projects, including bicycle lane networks, as well as projects to enhance and modernize existing infrastructure for pedestrians and cyclists. | Ε for CCM |
6.14 | Infrastructure for rail transport | The Group contributes to sustainable mobility through its Construction sector rail infrastructure projects. This activity includes the construction of electrification projects for railway lines, as well as initiatives to improve railway safety in Greece and Bulgaria. | Ε for CCM |
6.15 | Infrastructure enabling low-carbon road transport and public transport | The Group continues to invest in infrastructure projects that facilitate and promote electric mobility in road transport by installing electric vehicle charging stations on motorways it operates. In 2024, the first hybrid solar fast-charging station on a Greek motorway, with a capacity of 25,000 charges per year, was completed. The station was installed in Sirios Motorist Service Station in Malakasa, operated by Nea Odos, and combines PV panels with a high-voltage lithium-ion battery storage system. | Ε for CCM |
6.15 | Infrastructure enabling road transport and public transport | In the construction sector, the Group continues to invest in significant projects aimed at modernizing and upgrading existing motorways and road networks in Greece. These investments contribute to climate change adaptation by creating more resilient and environmentally friendly infrastructure, while also improving the safety and efficiency of road transport. | CCA |
Eligible activity | Description of the Group's activity | Objective and Type of activity (Enabling- E or Transitional - T) | |
7.1 | Construction of new buildings | The Group undertakes the construction of iconic buildings that adhere to sustainability standards, including bioclimatic office buildings, multi-themed tourist resorts, and state-of-the-art medical facilities. These projects progressed rapidly in 2024 under the Construction sector of GEK TERNA Group and contribute to the upgrade of cities across the country. The Group's portfolio in 2024 includes the following buildings constructed according to the LEED system specifications in order to acquire the respective certification upon their completion:
| CCM |
7.2 | Renovation of existing buildings | The Group’s Construction sector undertakes the modernization and renovation of existing building facilities. In 2024, a total of 15 projects are under development, covering both mainland and island regions. These projects involve upgrading buildings with contemporary technologies and sustainable practices, aiming to enhance energy efficiency and functionality of these facilities. The Group is committed to creating more resilient and environmentally friendly infrastructure, contributing to the enhancement of local communities and promoting sustainable development. | T for CCM |
7.3 | Installation, maintenance and repair of energy efficiency equipment | In 2024, the Group conducted significant lighting upgrade and modernization projects in road transport infrastructure and urban areas of islands, using high-energy-class LED equipment. These projects contribute to improving energy efficiency, providing better lighting conditions, and reducing energy consumption. | Ε for CCM |
14.2 | Flood risk prevention and protection infrastructure | The Group also contributes to flood risk prevention and protection by implementing a total of 4 relevant projects in 2024. These projects focus on flood protection of motorways, areas affected by forest fires, and landslide mitigation works on the Northern Road Axis of Crete (BOAK). | Ε for CCA |
Eligible economic activity | TSC assessment | Compliance with TSC | |
WTR 2.1 | Water supply | The Group's water supply networks’ reconstruction and renovation projects are deemed as non-aligned with the applicable Substantial Contribution and DNSH TSC for CCM due to lack of sufficient documentation for FY2024. | Non-compliant |
CE 2.7 | Sorting and material recovery of non-hazardous waste | Based on the available documentation, the activity is considered non-aligned with applicable DNSH TSC, as a Climate Risk and Vulnerability Assessment (CRA) and a relevant Adaptation Plan has not been conducted for the activity. | Non-compliant |
CE 3.4 | Maintenance of roads and motorways | The Group's Motorway Concession projects have undergone an Environmental Impact Assessment (EIA) procedure, successfully completed with the issuance of the respective Decisions of Approval of Environmental Terms (DAETs); compliance with issued DAETs is ensured through environmental monitoring programs implemented on a project basis. Additionally, a CRA and a relevant Adaptation Plan have been conducted for the projects. Finally, the projects comply to a significant extent with the Substantial Contribution TSC for circular economy (CE), as waste generated from motorway maintenance and operation activities is managed in accordance with the respective waste management plans in place for each project, including specific provisions for preparation for reuse and recycling as per applicable legislation in force. Nevertheless, due to lack of sufficient documentation regarding specific requirements of the TSC regarding the recycling rates of each generated waste stream, the activity is assessed as non-aligned with the Substantial Contribution TSC. | Non-compliant |
CCM 3.20 | Manufacture, installation, and servicing of high, medium and low voltage electrical equipment for electrical transmission and distribution that result in or enable a substantial contribution to climate change mitigation | Based on available documentation, the activity is assessed as non-aligned with the applicable DNSH TSC, as a CRA and a relevant Adaptation Plan have not been conducted for the activity. | Non-compliant |
Eligible economic activity | TSC assessment | Compliance with TSC | |
CE 4.1 | Provision of IT/OT data-driven solutions | Based on available documentation, the activity is deemed as non-aligned with the Substantial Contribution TSC for CCM, considering a CRA and relevant Adaptation Plan have not been conducted for the activity. | Non-compliant |
CCM 4.1 | Electricity generation using solar photovoltaic (PV) technology | The Group's PV projects are deemed as aligned with the Substantial Contribution TSC for CCM, as all PV parks generate electricity using solar PV technology. Additionally, a CRA has been conducted for the Group's PV projects, accompanied by a relevant Adaptation Plan. The required EIAs have been conducted for the projects as per applicable environmental legislation in force and these were approved with the issuance of the respective DAETs; compliance with issued DAETs is ensured through environmental monitoring programs implemented on a project basis. PV panels and related mechanical equipment used in the Group's projects are purchased from manufacturers who prioritize high durability and recyclability of this equipment. Consequently, these projects are deemed as aligned with the applicable DNSH TSC. | Compliant |
CCM 4.3 | Electricity generation from wind power | The Group's wind farm projects are considered as aligned with the Substantial Contribution TSC for CCM, since they generate electricity using wind energy. A CRA has been conducted for these assets, accompanied by a relevant Adaptation Plans. The procurement of wind turbines and related mechanical equipment is sourced from reputable manufacturers who focus on high durability and recyclability of this equipment. Based on the above, these projects are assessed as aligned with the applicable DNSH TSC. | Compliant |
CCM 4.5 | Electricity generation from hydropower | The Group's small hydroelectric projects (SHPs) are all run-of-river plants without artificial reservoirs, while the power density of Metsovitiko large hydropower plant (HP), which has an artificial reservoir, exceeds 5 W/m². Additionally, a CRA has been conducted for the projects, accompanied by a respective Adaptation Plan. The projects were subject to an EIA process, including an assessment of impacts on water bodies, successfully completed through the issuance of the respective DAETs. Environmental degradation risks related to maintaining water quality and avoiding water stress have been identified and addressed through appropriate mitigation measures. Consequently, these projects are deemed as aligned with the applicable DNSH TSC. | Compliant |
Eligible economic activity | TSC assessment | Compliance with TSC | |
CCM 4.8 | Electricity generation from bioenergy | This activity involves the production of electricity exclusively from biomass with a total nominal thermal capacity of 1MW. The operation of the biogas plant relies on liquid and solid waste of high organic content. The anaerobic digestion of this organic material results in the production of biogas used for electricity generation. Measures are implemented to prevent gas leakage risks, such as methane (CH4). Additionally, the plant has undergone an EIA process, including the assessment of impacts on water bodies, successfully completed with the issuance of the respective DAET. Therefore, the asset is deemed as aligned with applicable DNSH TSC. | Compliant |
CCM 4.10 | Storage of electricity | The Group's pumped hydropower storage projects have undergone an EIA process in accordance with article 4 of Directive 2000/60/EC. The EIA process was successfully completed with the issuance of the respective DAETs, and the effectiveness of the measures and terms imposed by the DAET are monitored through the respective environmental monitoring programs in place for each project. Considering the above, these projects are deemed as aligned with applicable DNSH TSC. | Compliant |
CCM 4.14 | Transmission and distribution networks for renewable and low-carbon gases | Based on the available documentation, the activity is assessed as non-aligned with the applicable DNSH TSC, considering that a CRA and relevant Adaptation Plan have not been conducted for the activity and its associated projects. | Non-compliant |
CCM 4.29 | Electricity generation from fossil gaseous fuels | Based on the available documentation, the Group's NG powered electricity generation plants and the construction of projects related to NG plant infrastructure, are assessed as non-aligned with applicable Substantial Contribution TSC for CCM, since a Carbon Footprint Assessment has not been conducted for the entire life cycle of these assets/projects. | Non-compliant |
CCM 5.2 | Renewal of water collection, treatment and supply systems | The Group's water supply networks’ reconstruction/upgrading projects are assessed as non-aligned with applicable Substantial Contribution and DNSH TSC due to the lack of sufficient documentation for FY2024. | Non-compliant |
CCM 6.13 | Infrastructure for personal mobility, cycle logistics | The Group's personal mobility infrastructure projects align with the applicable Substantial Contribution TSC for CCM, as they involve the construction and upgrading of bicycle lanes and sidewalks. However, a CRA and relevant Adaptation Plan has not been conducted for these projects and hence they are considered as non-aligned with applicable DNSH TSC. | Non-compliant |
Eligible economic activity | TSC assessment | Compliance with TSC | |
CCM 6.14 | Infrastructure for rail transport | The Group's rail transport infrastructure projects align with the applicable Substantial Contribution TSC for CCM, as they involve railway electrification and safety infrastructure projects. However, a CRA and relevant Adaptation Plan has not been conducted for these projects and hence they are considered as non-aligned with applicable DNSH TSC. | Non-compliant |
CCM 6.15 | Infrastructure enabling low-carbon road transport and public transport | The Group's electric vehicle charging station projects align with the applicable Substantial Contribution TSC for CCM, as these pertain to road transport electrification infrastructure. Additionally, for these projects a CRA and relevant Adaptation Plan is in place. These projects involve small-scale construction activities which are exempted from the EIA process according to applicable national legislation in force (L. 4014/2011 as amended and in force, L. 4710/2020). Waste generated from these activities is managed in accordance with the applicable legislation. Therefore, these projects are considered aligned with the applicable DNSH TSC. | Compliant |
CCA 6.15 | Infrastructure enabling road transport and public transport | The Group's road transport infrastructure projects are considered aligned with applicable Substantial Contribution TSC for CCA, since a CRA and relevant Adaptation Plan are in place for these projects. However, regarding the DNSH TSC for the remaining environmental objectives, these projects are considered as non-aligned due to lack of sufficient documentation for FY2024. | Non-compliant |
CCM 7.1 | Construction of new buildings | The Group's projects involving the construction of green buildings (8 projects in total) in 2024, for which LEED/BREEAM certifications have been issued, are assessed as aligned with applicable Substantial Contribution TSC for CCM and with DNSH TSC. Additionally, a CRA and corresponding Adaptation Plan have been conducted for this activity. These projects are all located within urban areas and have undergone an EIA procedure as per applicable legislation in force; the EIA procedure was successfully completed with the issuance of the respective DAETs and Standard Environmental Commitments (SECs). Therefore, these projects are considered aligned with the applicable Substantial Contribution and DNSH TSC. | 8 building projects with LEED/BREEAM certification - Compliant |
The remaining building projects under construction in 2024 (19 projects in total) are deemed non-alignedt with the applicable Substantial Contribution and DNSH TSC due to the lack of sufficient documentation for FY2024. | 19 building projects - Non-compliant | ||
Eligible economic activity | TSC assessment | Compliance with TSC | |
CCM 7.2 | Renovation of existing buildings | Based on the available documentation, the activity is assessed as non-aligned with the applicable Substantial Contribution and DNSH TSC, as a CRA and relevant Adaptation Plan have not been conducted for this activity. | Non-compliant |
CCM 7.3 | Installation, maintenance and repair of energy efficiency equipment | Based on the available documentation, the activity is assessed as non-aligned with the applicable Substantial Contribution and DNSH TSC, as a CRA and relevant Adaptation Plan have not been conducted for this activity. | Non-compliant |
CCM 14.2 | Flood risk prevention and protection infrastructure | The Group's flood risk prevention and flood protection infrastructure projects are evaluated as non-aligned with the applicable DNSH TSC due to lack of sufficient documentation for FY2024. | Non-compliant |
| Nuclear energy related activities |
|
1 | The undertaking carries out, funds or has exposures to research, development, demonstration and deployment of innovative electricity generation facilities that produce energy from nuclear processes with minimal waste from the fuel cycle. | NO |
2 | The undertaking carries out, funds or has exposures to construction and safe operation of new nuclear installations to produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production, as well as their safety upgrades, using best available technologies." | NO |
3 | The undertaking carries out, funds or has exposures to safe operation of existing nuclear installations that produce electricity or process heat, including for the purposes of district heating or industrial processes such as hydrogen production from nuclear energy, as well as their safety upgrades. | NO |
| Fossil gas related activities |
|
4 | The undertaking carries out, funds or has exposures to construction or operation of electricity generation facilities that produce electricity using fossil gaseous fuels. | YES |
5 | The undertaking carries out, funds or has exposures to construction, refurbishment, and operation of combined heat/cool and power generation facilities using fossil gaseous fuels. | NO |
6 | The undertaking carries out, funds or has exposures to construction, refurbishment and operation of heat generation facilities that produce heat/cool using fossil gaseous fuels. | NO |
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||
Economic Activities | Code | Turnover | ||||||||||||||||||
|
| thousand euros | % | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | |
A. TAXONOMY-ELIGIBLE ACTIVITIES | ||||||||||||||||||||
A.1 Environmentally sustainable activities (Taxonomy-aligned) | ||||||||||||||||||||
Electricity generation using solar photovoltaic technology | CCM / CCA 4.1 | 109,167.50 | 3.1% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y |
|
| Y | Y | Y | 0.3% |
|
| |
Electricity generation from wind power | CCM / CCA 4.3 | 274,104.08 | 7.7% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y |
|
| Y | Y | Y | 6.7% |
|
| |
Electricity generation from hydropower | CCM / CCA 4.5 | 6,071.40 | 0.2% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y |
|
| Y | Y | 0.2% |
|
| |
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||
Economic Activities | Code | Turnover | ||||||||||||||||||
|
| thousand euros | % | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | |
Electricity generation from bioenergy | CCM / CCA 4.8 | 2,024.82 | 0.1% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y |
| Y | Y | 0.1% |
|
| |
Storage of electricity | CCM / CCA 4.10 | 0.00 | 0.0% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y |
| Y | Y | Y | 0.0% | E |
| |
Infrastructure enabling low-carbon road transport and public transport | CCM 6.15 | 0.00 | 0.0% | Y | N/EL | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y | Y | Y | Y | 0.0% | E |
| |
Construction of new buildings | CCM / CCA 7.1 | 188,452.94 | 5.3% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y | Y | Y | Y | 6.1% |
|
| |
Turnover of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 579,820.75 | 16.2% | 16.2% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 13.4% |
|
| ||
of which Enabling | 0.00 | 0.00 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 0.0% | E |
| ||
of which Transitional | 0.00 | 0.00 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 0.0% |
| T | ||
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||||||||
Economic Activities | Code | Turnover | ||||||||||||||||||||||||
A.2 Taxonomy-eligible but not environmentally sustainable (not Taxonomy-aligned activities) | ||||||||||||||||||||||||||
|
|
|
| EL; N/EL | EL; N/EL | EL; N/EL | EL; N/ EL | EL; N/EL | EL; N/EL |
|
|
|
|
|
|
|
|
|
| |||||||
Water supply | WTR 2.1 | 631.95 | 0.02% | N/EL | N/EL | EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||||
Sorting and material recovery of non-hazardous waste | CE 2.7 | 0.00 | 0.0% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||||
Maintenance of roads and motorways | CE 3.4 | 114,688.26 | 3.2% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||||
Manufacture, installation, and servicing of high, medium and low voltage electrical equipment for electrical transmission and distribution that result in or enable a substantial contribution to climate change mitigation | CCM 3.20 | 86,259.60 | 2.4% | EL | N/EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 2.0% |
|
| |||||||
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||||||
Economic Activities | Code | Turnover | ||||||||||||||||||||||
Provision of IT/OT data-driven solutions | CE 4.1 | 21.60 | 0.0% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||
Transmission and distribution networks for renewable and low-carbon gases | CCM / CCA 4.14 | 68,361.28 | 1.9% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||
Electricity generation from fossil gaseous fuels | CCM / CCA 4.29 | 352,278.24 | 9.9% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 12.0% |
|
| |||||
Renewal of water collection, treatment and supply systems | CCM / CCA 5.2 | 20.99 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||
Infrastructure for personal mobility, cycle logistics | CCM / CCA 6.13 | 42.21 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||
Infrastructure for rail transport | CCM / CCA 6.14 | 54,749.80 | 1.5% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.9% |
|
| |||||
Infrastructure enabling road transport and public transport | CCA 6.15 | 77,113.10 | 2.2% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 14.0% |
|
| |||||
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | |||||||||||||||||||||
Economic Activities | Code | Turnover | |||||||||||||||||||||
Construction of new buildings | CCM / CCA 7.1 | 121,420.99 | 3.4% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 14.0% |
|
| ||||
Renovation of existing buildings | CCM / CCA 7.2 | 12,723.10 | 0.4% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||||
Installation, maintenance and repair of energy efficiency equipment | CCM / CCA 7.3 | 13.50 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||||
Flood risk prevention and protection infrastructure | CCA 14.2 | 8,262.20 | 0.2% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||||
Turnover of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 896,586.81 | 25.1% | 19.5% | 2.4% | 0.0% | 0.0% | 3.2% | 0.0% |
|
|
|
|
|
|
| 42.9% |
|
| |||||
A. Turnover of Taxonomy-eligible activities (A.1+A.2) | 1,476,407.56 | 41.4% | 35.7% | 2.4% | 0.0% | 0.0% | 3.2% | 0.0% |
|
|
|
|
|
|
| 56.3% |
|
| |||||
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||||||
Economic Activities | Code | Turnover | ||||||||||||||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | ||||||||||||||||||||||||
Turnover of Taxonomy-non-eligible activities |
| 2,092,844.22 | 58.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total |
| 3,569,251.78 | 100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Proportion of Turnover / Total Turnover (%) | ||
Environmental Objective | Taxonomy Aligned – per objective | Taxonomy Eligible – per objective |
CCM | 16.2% | 19.5% |
CCA | 0.0% | 2.4% |
WTR | 0.0% | 0.0% |
CE | 0.0% | 3.2% |
PPC | 0.0% | 0.0% |
BIO | 0.0% | 0.0% |
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | |||||||||||||||||
Economic Activities | Code | CapEx | |||||||||||||||||
|
| Thousand euros | % | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y;N; N/EL | Y; N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T |
A. TAXONOMY-ELIGIBLE ACTIVITIES | |||||||||||||||||||
A.1 Environmentally sustainable activities (Taxonomy-aligned) | |||||||||||||||||||
Electricity generation using solar photovoltaic technology | CCM / CCA 4.1 | 3,140.96 | 0.1% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y |
|
| Y | Y | Y | 0.1% |
|
|
Electricity generation from wind power | CCM / CCA 4.3 | 9,047.49 | 0.3% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y |
|
| Y | Y | Y | 50.8% |
|
|
Electricity generation from hydropower | CCM / CCA 4.5 | 21.57 | 0.0% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y |
|
| Y | Y | 0.0% |
|
|
Electricity generation from bioenergy | CCM / CCA 4.8 | 290.50 | 0.0% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y |
| Y | Y | 0.0% |
|
|
Storage of electricity | CCM / CCA 4.10 | 6,192.23 | 0.2% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y |
| Y | Y | Y | 13.5% | E |
|
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | |||||||||||||||||
Economic Activities | Code | CapEx | |||||||||||||||||
|
| Thousand. euros | % | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y;N; N/EL | Y; N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T |
Infrastructure enabling low-carbon road transport and public transport | CCM 6.15 | 51.75 | 0.0% | Y | N/EL | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y | Y | Y | Y | 0.2% | E |
|
Construction of new buildings | CCM / CCA 7.1 | 1,954.28 | 0.1% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y | Y | Y | Y | 1.8% |
|
|
CapEx of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 20,698.78 | 0.6% | 0.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 66.4% |
|
| |
of which Enabling | 6,243.98 | 30.2% | 30.2% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 0.0% | E |
| |
of which Transitional | 0.00 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 0.0% |
| T | |
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||||||
Economic Activities | Code | CapEx | ||||||||||||||||||||||
A.2 Taxonomy-eligible but not environmentally sustainable (not Taxonomy-aligned activities) | ||||||||||||||||||||||||
|
|
|
| EL; N /EL | EL; N /EL | EL; N /EL | EL; N /EL | EL; N /EL | EL; N /EL |
|
|
|
|
|
|
|
|
|
| |||||
Water supply | WTR 2.1 | 82.87 | 0.0% | N/EL | N/EL | EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||
Sorting and material recovery of non-hazardous waste | CE 2.7 | 0.00 | 0.0% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||
Maintenance of roads and motorways | CE 3.4 | 3,270,473.02 | 95.2% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||
Manufacture, installation, and servicing of high, medium and low voltage electrical equipment for electrical transmission and distribution that result in or enable a substantial contribution to climate change mitigation | CCM 3.20 | 258.40 | 0.0% | EL | N/EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.18% |
|
| |||||
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | |||||||||||||||||||
Economic Activities | Code | CapEx | |||||||||||||||||||
Provision of IT/OT data-driven solutions | CE 4.1 | 0.00 | 0.0% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||
Transmission and distribution networks for renewable and low-carbon gases | CCM / CCA 4.14 | 442.23 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 6.4% |
|
| ||
Electricity generation from fossil gaseous fuels | CCM / CCA 4.29 | 148.00 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.5% |
|
| ||
Renewal of water collection, treatment and supply systems | CCM / CCA 5.2 | 0.00 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||
Infrastructure for personal mobility, cycle logistics | CCM / CCA 6.13 | 0.00 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||
Infrastructure for rail transport | CCM / CCA 6.14 | 275.53 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.1% |
|
| ||
Infrastructure enabling road transport and public transport | CCA 6.15 | 736.62 | 0.0% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||||||||||
Economic Activities | Code | CapEx | ||||||||||||||||||||||||||
Construction of new buildings | CCM / CCA 7.1 | 3,311.72 | 0.1% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.7% |
|
| |||||||||
Renovation of existing buildings | CCM / CCA 7.2 | 91.17 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||||||
Installation, maintenance and repair of energy efficiency equipment | CCM / CCA 7.3 | 0.00 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||||||
Flood risk prevention and protection infrastructure | CCA 14.2 | 75.15 | 0.0% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |||||||||
CapEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 3,275,894.72 | 95.3% | 0.1% | 0.0% | 0.0% | 0.0% | 95.2% | 0.0% |
|
|
|
|
|
|
| 7.9% |
|
| ||||||||||
A. CapEx of Taxonomy-eligible activities (A.1+A.2) | 3,296,593.49 | 95.9% | 0.7% | 0.0% | 0.0% | 0.0% | 95.2% | 0.0% |
|
|
|
|
|
|
| 74.3% |
|
| ||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | ||||||||||||||||||||||||||||
CapEx of Taxonomy-non-eligible activities |
| 139,516.76 | 4.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Total |
| 3,436,110.25 | 100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Environmental Objective | Taxonomy Aligned – per objective | Taxonomy Eligible – per objective |
CCM | 0.6% | 0.1% |
CCA | 0.0% | 0.0% |
WTR | 0.0% | 0.0% |
CE | 0.0% | 95.3% |
PPC | 0.0% | 0.0% |
BIO | 0.0% | 0.0% |
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||
Economic Activities | Code | OpEx | ||||||||||||||||||
|
| thousand euros | % | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | |
A. TAXONOMY-ELIGIBLE ACTIVITIES | ||||||||||||||||||||
A.1 Environmentally sustainable activities (Taxonomy-aligned) | ||||||||||||||||||||
Electricity generation using solar photovoltaic technology | CCM / CCA 4.1 | 331.73 | 0.5% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y |
|
| Y | Y | Y | 0.4% |
|
| |
Electricity generation from wind power | CCM / CCA 4.3 | 21,308.33 | 30.0% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y |
|
| Y | Y | Y | 32.1% |
|
| |
Electricity generation from hydropower | CCM / CCA 4.5 | 3,485.19 | 4.9% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y |
|
| Y | Y | 0.3% |
|
| |
Electricity generation from bioenergy | CCM / CCA 4.8 | 190.74 | 0.3% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y |
| Y | Y | 0.3% |
|
| |
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||
Economic Activities | Code | OpEx | ||||||||||||||||||
|
| thousand euros | % | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y; N; N/EL | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | Y/N | % | E | T | |
Storage of electricity | CCM / CCA 4.10 | 0.27 | 0.0% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y |
| Y | Y | Y | 0.0% | E |
| |
Infrastructure enabling low-carbon road transport and public transport | CCM 6.15 | 0.00 | 0.0% | Y | N/EL | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y | Y | Y | Y | 14.9% | E |
| |
Construction of new buildings | CCM / CCA 7.1 | 4,498.41 | 6.3% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y | Y | Y | Y | 6.5% |
|
| |
OpEx of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 29,814.68 | 42.0% | 42.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 54.5% |
|
| ||
of which Enabling | 0.27 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 0.0% | E |
| ||
of which Transitional | 0.00 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 0.0% |
| Μ | ||
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||
Economic Activities | Code | OpEx | ||||||||||||||||||
A.2 Taxonomy-eligible but not environmentally sustainable (not Taxonomy-aligned activities) | ||||||||||||||||||||
|
|
|
| EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL | EL; N/EL |
|
|
|
|
|
|
|
|
|
| |
Water supply | WTR 2.1 | 3.04 | 0.0% | N/EL | N/EL | EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |
Sorting and material recovery of non-hazardous waste | CE 2.7 | 18.05 | 0.0% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |
Maintenance of roads and motorways | CE 3.4 | 4,714.27 | 6.6% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||
Economic Activities | Code | OpEx | ||||||||||||||||||
Manufacture, installation, and servicing of high, medium and low voltage electrical equipment for electrical transmission and distribution that result in or enable a substantial contribution to climate change mitigation | CCM 3.20 | 1,874.25 | 2.6% | EL | N/EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 1.1% |
|
| |
Provision of IT/OT data-driven solutions | CE 4.1 | 0.00 | 0.0% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |
Transmission and distribution networks for renewable and low-carbon gases | CCM / CCA 4.14 | 599.10 | 0.8% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| |
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | |||||||||||||||||||
Economic Activities | Code | OpEx | |||||||||||||||||||
Electricity generation from fossil gaseous fuels | CCM / CCA 4.29 | 3,604.07 | 5.1% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 4.5% |
|
| ||
Renewal of water collection, treatment and supply systems | CCM / CCA 5.2 | 0.00 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||
Infrastructure for personal mobility, cycle logistics | CCM / CCA 6.13 | 0.00 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||
Infrastructure for rail transport | CCM / CCA 6.14 | 474.76 | 0.7% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.3% |
|
| ||
Infrastructure enabling road transport and public transport | CCA 6.15 | 8,701.85 | 12.2% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||
Construction of new buildings | CCM / CCA 7.1 | 1,420.64 | 2.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 5.3% |
|
| ||
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | |||||||||||||||||
Economic Activities | Code | OpEx | |||||||||||||||||
Renovation of existing buildings | CCM / CCA 7.2 | 26.72 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
|
Installation, maintenance and repair of energy efficiency equipment | CCM / CCA 7.3 | 0.00 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
|
Flood risk prevention and protection infrastructure | CCA 14.2 | 400.45 | 0.6% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
|
OpEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 21,837.19 | 30.7% | 11.3% | 12.8% | 0.0% | 0.0% | 6.7% | 0.0% |
|
|
|
|
|
|
| 11.2% |
|
| |
A. OpEx of Taxonomy-eligible activities (A.1+A.2) | 51,651.87 | 72.7% | 53.2% | 12.8% | 0.0% | 0.0% | 6.7% | 0.0% |
|
|
|
|
|
|
| 65.7% |
|
| |
Financial year 2024 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) | ||||||||||||||||||||||||||||||||
Economic Activities | Code | OpEx | ||||||||||||||||||||||||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | ||||||||||||||||||||||||||||||||||
OpEx of Taxonomy-non-eligible activities |
| 19,414.85 | 27.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Total |
| 71,066.73 | 100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Proportion of OpEx / Total OpEx (%) | ||
Environmental Objective | Taxonomy Aligned – per objective | Taxonomy Eligible – per objective |
CCM | 42.0% | 11.3% |
CCA | 0.0% | 12.8% |
WTR | 0.0% | 0.0% |
CE | 0.0% | 6.7% |
PPC | 0.0% | 0.0% |
BIO | 0.0% | 0.0% |
Row | Economic activities | Amount and proportion (the information should be presented in monetary amounts and as percentages) | |||||
(CCM+CCA) | Climate change mitigation | Climate change adaptation | |||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
2 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
3 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
4 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
5 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
6 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
7 | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 579,820.75 | 100% | 579,820.75 | 100% | 0 | 0% |
8 | Total applicable KPI | 579,820.75 | 100% | 579,820.75 | 100% | 0 | 0% |
Row | Economic activities | Amount and proportion (the information should be presented in monetary amounts and as percentages) | |||||
(CCM+CCA) | Climate change mitigation | Climate change adaptation | |||||
| Amount | % | Amount | % | Amount | % | |
1 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
2 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
3 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
4 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
5 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
6 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
7 | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the numerator of the applicable KPI | 579,820.75 | 100% | 579,820.75 | 100% | 0.00 | 0.00 |
8 | Total amount and proportion of taxonomy-aligned economic activities in the numerator of the applicable KPI | 579,820.75 | 100% | 579,820.75 | 100% | 0.00 | 0.00 |
Row | Economic activities | Amount and proportion (the information should be presented in monetary amounts and as percentages) | |||||
(CCM+CCA) | Climate change mitigation | Climate change adaptation | |||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
2 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
3 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
4 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 352,278.24 | 39.3% | 352,278.24 | 39.3% | 0 | 0% |
5 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
6 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
7 | Amount and proportion of other taxonomy-eligible but not taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 544,308.58 | 60.7% | 544,308.58 | 60.7% | 0 | 0% |
8 | Total amount and proportion of taxonomy eligible but not taxonomy-aligned economic activities in the denominator of the applicable KPI | 896,586.81 | 100.0% | 896,586.81 | 100.0% | 0 | 0% |
Row | Economic activities | Amount | Proportion |
1 | Amount and proportion of economic activity referred to in row 1 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
2 | Amount and proportion of economic activity referred to in row 2 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
3 | Amount and proportion of economic activity referred to in row 3 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
4 | Amount and proportion of economic activity referred to in row 4 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
5 | Amount and proportion of economic activity referred to in row 5 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
6 | Amount and proportion of economic activity referred to in row 6 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
7 | Amount and proportion of other taxonomy-non-eligible economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 2,092,844.22 | 58.6% |
8 | Total amount and proportion of taxonomy-non-eligible economic activities in the denominator of the applicable KPI | 2,092,844.22 | 58.6% |
Row | Economic activities | Amount and proportion (the information should be presented in monetary amounts and as percentages) | |||||
(CCM+CCA) | Climate change mitigation | Climate change adaptation | |||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
2 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
3 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
4 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
5 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
6 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
7 | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 20,698.78 | 100% | 20,698.78 | 100% | 0 | 0% |
8 | Total applicable KPI | 20,698.78 | 100% | 20,698.78 | 100% | 0 | 0% |
Row | Economic activities | Amount and proportion (the information should be presented in monetary amounts and as percentages) | |||||
(CCM+CCA) | Climate change mitigation | Climate change adaptation | |||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
2 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
3 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
4 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
5 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
6 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
7 | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the numerator of the applicable KPI | 20,698.78 | 100% | 20,698.78 | 100% | 0 | 0% |
8 | Total amount and proportion of taxonomy-aligned economic activities in the numerator of the applicable KPI | 20,698.78 | 100% | 20,698.78 | 100% | 0 | 0% |
Row | Economic activities | Amount and proportion (the information should be presented in monetary amounts and as percentages) | |||||
(CCM+CCA) | Climate change mitigation | Climate change adaptation | |||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
2 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
3 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
4 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 148.00 | 0.0% | 148.00 | 0.0% | 0 | 0% |
5 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
6 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
7 | Amount and proportion of other taxonomy-eligible but not taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 3,275,746.72 | 100.0% | 3,275,746.72 | 100.0% | 0 | 0% |
8 | Total amount and proportion of taxonomy eligible but not taxonomy-aligned economic activities in the denominator of the applicable KPI | 3,275,894.72 | 100% | 3,275,894.72 | 100% | 0 | 0% |
Row | Economic activities | Amount | Proportion |
1 | Amount and proportion of economic activity referred to in row 1 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
2 | Amount and proportion of economic activity referred to in row 2 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
3 | Amount and proportion of economic activity referred to in row 3 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
4 | Amount and proportion of economic activity referred to in row 4 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
5 | Amount and proportion of economic activity referred to in row 5 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
6 | Amount and proportion of economic activity referred to in row 6 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
7 | Amount and proportion of other taxonomy-non-eligible economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 139,516.76 | 4% |
8 | Total amount and proportion of taxonomy-non-eligible economic activities in the denominator of the applicable KPI | 139,516.76 | 4% |
Row | Economic activities | Amount and proportion (the information should be presented in monetary amounts and as percentages) | |||||
(CCM+CCA) | Climate change mitigation | Climate change adaptation | |||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
2 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
3 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
4 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
5 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
6 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
7 | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 29,814.68 | 100% | 29,814.68 | 100% | 0 | 0% |
8 | Total applicable KPI | 29,814.68 | 100% | 29,814.68 | 100% | 0 | 0% |
Row | Economic activities | Amount and proportion (the information should be presented in monetary amounts and as percentages) | |||||
(CCM+CCA) | Climate change mitigation | Climate change adaptation | |||||
| Amount | % | Amount | % | Amount | % | |
1 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
2 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
3 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
4 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
5 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
6 | Amount and proportion of taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the numerator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
7 | Amount and proportion of other taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the numerator of the applicable KPI | 29,814.68 | 100% | 29,814.68 | 100% | 0 | 0% |
8 | Total amount and proportion of taxonomy-aligned economic activities in the numerator of the applicable KPI | 29,814.68 | 100% | 29,814.68 | 100% | 0 | 0% |
Row | Economic activities | Amount and proportion (the information should be presented in monetary amounts and as percentages) | |||||
(CCM+CCA) | Climate change mitigation | Climate change adaptation | |||||
Amount | % | Amount | % | Amount | % | ||
1 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
2 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
3 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
4 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 3,604.07 | 17% | 3,604.07 | 17% | 0 | 0% |
5 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
6 | Amount and proportion of taxonomy-eligible but not taxonomy-aligned economic activity referred to in Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% | 0 | 0% | 0 | 0% |
7 | Amount and proportion of other taxonomy-eligible but not taxonomy-aligned economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 18,233.12 | 83.5% | 18,233.12 | 83.5% | 0 | 0% |
8 | Total amount and proportion of taxonomy eligible but not taxonomy-aligned economic activities in the denominator of the applicable KPI | 21,837.19 | 100% | 21,837.19 | 100% | 0 | 0% |
Row | Economic activities | Amount | Proportion |
1 | Amount and proportion of economic activity referred to in row 1 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.26 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
2 | Amount and proportion of economic activity referred to in row 2 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.27 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
3 | Amount and proportion of economic activity referred to in row 3 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.28 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
4 | Amount and proportion of economic activity referred to in row 4 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.29 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
5 | Amount and proportion of economic activity referred to in row 5 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.30 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
6 | Amount and proportion of economic activity referred to in row 6 of Template 1 that is taxonomy-non-eligible in accordance with Section 4.31 of Annexes I and II to Delegated Regulation 2021/2139 in the denominator of the applicable KPI | 0 | 0% |
7 | Amount and proportion of other taxonomy-non-eligible economic activities not referred to in rows 1 to 6 above in the denominator of the applicable KPI | 19,414.85 | 27% |
8 | Total amount and proportion of taxonomy-non-eligible economic activities in the denominator of the applicable KPI | 19,414.85 | 27% |
Economic activity | Additions to tangible assets (PPE) (thousand euros) | Internally generated or purchased intangibles (thousand euros) | Right-of-use (thousand euros) | Total (thousand euros) |
CCM 4.1 Electricity generation using solar photovoltaic technology | 497.14 | 785.37 | 1,858.45 | 3,140.96 |
CCM 4.3 Electricity generation from wind power | 8,118.63 | 397.83 | 531.03 | 9,047.49 |
CCM 4.5 Electricity generation from hydropower | 0.00 | 0.00 | 21.57 | 21.57 |
CCM 4.8 Electricity generation from bioenergy | 290.50 | 0.00 | 0.00 | 290.50 |
CCM 4.10 Storage of electricity | 4,297.22 | 426.31 | 1,468.70 | 6,192.23 |
CCM 6.15 Infrastructure enabling low-carbon road transport and public transport | 51.75 | 0.00 | 0.00 | 51.75 |
CCM 7.1 Construction of new buildings (8 building projects) | 585.53 | 1.64 | 1,367.11 | 1,954.28 |
Total | 20,698.78 | |||
Activity | OpEx |
(thousand euros) | |
Research and development | 5,506.06 |
Short-term leases | 18,473.47 |
Maintenance and repair | 27,672.35 |
Σύνολο | 51,651.88 |
RCP 2.6 is a strict low-emission scenario where CO2 emissions decrease from 2020 and reach zero by 2100. The analysis focuses on 2050, with time periods from 2023 to 2030 and 2050. This framework is suitable for the activities of GEK TERNA Group, such as infrastructure development, energy, and industry, which have time concessions of 20-50 years. The analysis shows that RCP 2.6 has the lowest risks of occurrence and severity. |
RCP 4.5 is an intermediate emission scenario, peaking around 2040 and then decreasing, with a temperature increase of 1-2℃ by 2100. It represents the most likely baseline scenario, without additional climate policies, due to the depletion of non-renewable fuels. It is widely used and reliable, but the analysis shows increased risks of occurrence and severity. |
RCP 8.5 represents a scenario without coordinated emission reduction efforts, leading to high risks of occurrence and severity, according to the climate analysis. |
Transition risks The analysis of climate transition scenarios assesses the macroeconomic changes due to shifts in the economic, regulatory, technological, and social framework resulting from the transition to a low-carbon economy. | Physical risks These risks pertain to potential financial losses arising from changing climatic conditions. Such changes may result from long-term shifts in climate conditions, known as chronic changes, or from an increase in the frequency and severity of extreme weather events. |
Legislative risks (Current/new Legislation) The Group encounters risks from both existing and emerging legislation that impact its business activities across various sectors. These include cap-and-trade schemes such as the EU Emissions Trading System (EU ETS) and regulations related to energy efficiency. | Acute physical risks These risks relate to extreme weather events that can directly impact business operations, such as storms, hurricanes, floods, heatwaves, etc. |
Technological risks: Access to and utilization of technology is critical for the efficient operation of the Group. Digitalization and innovative technologies are central to decarbonization. Failure to leverage these technologies can reduce customer service capacity and lead to revenue loss, while lack of knowledge in new sustainable practices can increase costs. | Chronic physical risks: These reflect the long-term impacts of climate change, such as water availability, sea level rise, and changes in wind patterns and solar radiation. |
Legal risks: The Group has established an environmental management system to identify and comply with legal requirements, aiming at minimizing compliance costs. |
|
Market risks: Natural gas and electricity prices affect business activities, with potential revenue reductions from decreased demand or increased operational costs from alternative fuels. However, opportunities may arise from funding programs for energy transition. |
|
Reputational risks: Activities such as mining and thermal energy production from natural gas can impact corporate image due to climate-related reputational risks. |
|
Climate risks | Type of risk | Indicative transmission channels | Value chain |
Extreme temperatures, heatwaves, droughts, and wildfires | Acute physical risks | - Delays in the overall progress of construction projects and operational activities due to extreme temperatures and wildfires. - Interruptions in electricity transmission and distribution caused by equipment malfunctions and local network failures. - Wildfires may lead to highways closure to mitigate the risk of accidents. - Decreased efficiency in the overall process of mining activities. - Limited accessibility to the workplace due to wildfires and smoke. | - Own operations - Upstream
|
Extreme low temperatures - cold wave | Acute physical risks | - Interruptions in operations due to delays in the supply of critical materials for the operation of construction sites (electromechanical equipment, tools, raw materials, and supplies). - Heavy snowfall may lead to the closure of highways to reduce the risk of fatalities, increasing operational and insurance costs while decreasing revenue. - Occurrence of short circuits in transmission and distribution lines due to the elongation and bending of cables when unevenly loaded with ice. - Problems arising in electromechanical equipment, instruments, and cooling lines, leading to increased maintenance needs. - Disruptions in operations due to delays in the supply of critical materials in construction sites (electromechanical equipment, tools, raw materials, and supplies). | - Own operations - Upstream
|
Extreme rainfall, floods, and/or landslides | Acute physical risks | - Operational disruptions may occur due to delays and accidents in the fuel supply chain (tankers, ships, containers unable to transport fuel), as extreme events can damage roads, bridges, and railway crossings or cause landslides. - Power losses due to equipment and facility damage caused by the corrosion of transmission and distribution lines and substations as a result of increased rainfall levels. - Unscheduled operational shutdowns lasting from several days to several weeks, requiring additional precautions to continue work. This will lead to reduced production capacity, decreased revenue, and significant risk of exposure. | - Own operations - Upstream
|
Strong winds and lightning Scenario analysis indicated that the likelihood of extreme wind speeds (over 40 m/s) is expected to be probable in the RCP4.5 and RCP8.5 scenarios, in the short-term, medium-term, and long-term horizons. | Acute physical risks | - Extreme winds can uproot trees and cause damage to unprotected electromechanical equipment and meters, leading to interruptions and delays. - Power losses can occur due to damage to equipment and facilities (winds exceeding the structural design limits of poles, objects being airborne and causing damage to critical components of the installation). - Disruptions in operations due to delays and accidents in the fuel supply chain (tankers, ships, containers unable to transport fuel). - Hazardous conditions for workers in outdoor work environments and suspension of maintenance procedures for safety reasons. | - Own operations - Upstream
|
Climate risks | Type of risk | Indicative transmission channels | Value chain |
Sea level rise | Chronic physical risks | - Sea level rise can affect the functionality of ports, disrupting the timely transportation of products to the market. | - Upstream |
Legal risks reputational risks | Transition risks | - Failure to meet climate-related expectations can jeopardize the company's reputation. Businesses must ensure their practices align with regulations and societal expectations regarding climate awareness and sustainability to avoid negative impacts on their reputation and potential legal repercussions. | - Own operations
|
Legal risks | Transition risks | - Legal requirements concerning the warranties provided for the lifespan and usability of constructed projects in response to extreme weather events. | - Own operations - Downstream |
Legal risks Carbon pricing and reporting obligations | Transition risks | - Increased operational costs due to heightened reporting requirements for emissions and climate-related issues. - Increased operational costs due to the rise in CO2 carbon taxes. | - Own operations - Upstream |
Market risks | Transition risks | - Increased operational costs due to the rise in fuel and electricity prices. - Higher operational expenses in the energy sector due to increased natural gas prices, give its role as a transition fuel towards decarbonization, which may affect investments in thermal power plants. - Increased operational costs for the procurement of high-carbon-intensity materials (such as steel and cement), as carbon pricing makes them more expensive (e.g., CBAM mechanism under the Fit for 55 package). | - Own operations - Upstream - Downstream |
Technological risks Substitution of existing products and services with lower emission options | Transition risks | - Increased operational costs due to the need to transition to more expensive, environmentally friendly alternatives to high-carbon-intensity products (green, energy-efficient developments, road aggregates, non-low-carbon buildings, etc.). - Lack of expertise/knowledge among personnel regarding new materials and sustainable construction practices mandated by emerging regulatory frameworks can lead to loss of market share or increased operational costs when the sustainability aspect of work is outsourced. | - Own operations - Upstream |
Opportunites | Type | Indicative transmission channels | Value chain |
Participation in renewable energy programs and adoption of energy efficiency measures | Opportunity | - Increased access to capital due to current and emerging financing mechanisms aimed at supporting energy transition and decarbonization. | - Own operations |
Access to new markets | Opportunity | - Revenue from the construction and renovation of green buildings is expected to rise significantly in the coming years, positioning the company as a competitive player in the "green" market. | - Upstream |
Development of new products or services through Research and Development (R&D) and innovation | Opportunity | - Reduction in operational expenses and enhancement of the resilience through the use of Building Information Modeling (BIM), while supporting the effective integration of sustainable environmental performance in projects. | - Own operations |
Development and/or expansion of low-emission goods and services, revenue growth. | Opportunity | - Adoption and implementation of new alternative refueling stations, such as highways equipped with electric vehicle charging stations that attract customers/drivers, and airports equipped with refueling stations for sustainable alternative fuels (biofuels). | - Own operations |
Impacts | Positive Actual | Adapting to climate change Adaptation to climate change, through the establishment of targets and the implementation of measures to reduce risks related to the external environment and the climate. |
Negative Potential | Challenges in adapting to climate change, failure to address extreme weather Inability to successfully adapt to climate change, due to failure of taking appropriate measures to prevent and respond to extreme weather events. | |
Risk | Physical climate risks affecting Group’s operations The increase in extreme weather events (e.g., floods, storms, heatwaves, fires) and changes in climate conditions result in disruptions to the smooth operation of the Group's activities (highways, construction sites, renewable energy sources). | |
Opportunity | Climate change adaptation financial incentives Provision of incentives by financial institutions for more favorable financing of actions for climate change adaptation. | |
Impacts | Positive Actual | Energy-efficiency initiatives Reducing greenhouse gas emissions through environmentally friendly initiatives, such as through the implementation of energy saving measures internally in the Group. |
Negative Actual | Greenhouse gas emissions Greenhouse gas emissions from the Group's activity and value chain and limitations to the achievement of the national emission reduction targets. | |
Risk | Regulatory pressure on non-compliance with emission targets Strict national and international regulations may lead to non-compliance with emission reduction targets, exposing the company to increased regulatory scrutiny and fines. | |
Opportunity | Enhanced ESG ratings and stakeholder satisfaction Improved performance in ESG assessments and increased satisfaction of external stakeholders' expectations (investors, banks, etc.) due to achieving reduced greenhouse gas emissions. | |
Impacts | Positive Actual | Renewable energy deployment Accelerating the transition to a more efficient and sustainable energy model, through the promotion of Renewable Energy Sources technologies. |
Policy | Key content related to climate change |
Own operations / value chain | Relevant Issues for which Impacts, Risks, or Opportunities were identified
|
Environmental, Social, and Corporate Governance (ESG) Policy |
|
|
|
Decarbonization mechanism | Action | Achieved or expected outcome | Scope |
Energy efficiency improvement | Systematic documentation and monitoring of energy consumption in offices, construction sites, and facilities. | Evaluation of energy requirements and implementation of measures to reduce energy consumption in operations (reduction of Scope 2 emissions). | Own operations |
Energy efficiency improvement | Renewal and maintenance of machinery. | Extension of useful lifespan and enhancement of energy efficiency. | Own operations |
Renewable energy sources | Promotion of Power Purchase Agreements (PPAs) in Greece. | Direct access for end consumers to green energy through "private" PPAs | Downstream |
Electromobility | Replacement of the fleet of passenger vehicles with electric/hybrid vehicles. | Reduction of CO2 emissions from transportation | Own operations |
Decarbonization mechanism | Action | Achieved or expected outcome | Scope |
Energy efficiency improvement | Upgrade of lighting and air conditioning equipment with energy-efficient technologies. | Reduction of energy consumption through technologies that enhance building performance | Own operations |
Energy efficiency improvement | Integration of energy-saving principles in construction projects - where feasible - through building insulation, use of energy-efficient windows, utilization of natural lighting and ventilation. | Promotion of sustainability and energy efficiency in construction | Downstream |
Energy efficiency improvement | Enhancement of green building certifications for construction projects, such as LEED[1], BREEAM[2] | These certifications validate the sustainability of construction practices, bolstering the Group's reputation | Downstream |
Sector Β Mining and Quarrying | Sector D Electricity, gas, steam, and air conditioning supply | Sector Ε Water supply; sewerage, waste management and remediation activities |
Sector Η Transportation and storage | Sector F Construction | Sector L Real estate activities |
Energy consumption and mix[1] (2024) | Unit | The Group (total) | High climate Impact sectors | Other sectors |
(1) Fuel consumption from coal and coal products | ΜWh | 11,529.51 | 11,529.51 | 0.00 |
(2) Fuel consumption from crude oil and petroleum products | ΜWh | 186,283.45 | 186,107.07 | 176.38 |
(3) Fuel consumption from natural gas | ΜWh | 3,526,364.25 | 3,526,364.25 | 0.00 |
(4) Fuel consumption from other fossil sources | ΜWh | 0.00 | 0.00 | 0.00 |
(5) Consumption of purchased or acquired electricity, heat, steam, and cooling from fossil sources | ΜWh | 56,972.61 | 56,972.61 | 0.00 |
(6) Total fossil energy consumption | ΜWh | 3,781,149.82 | 3,780,973.44 | 176.38 |
Share of fossil sources in total energy consumption | % | 96.11% | 96.11% | 100% |
(7) Consumption from nuclear sources | ΜWh | 53,245.97 | 53,245.97 | 0.00 |
Share of consumption from nuclear sources in total energy consumption | % | 1.4% | 1.4% | 0.0% |
(8) Fuel consumption for renewable sources, including biomass (also comprising industrial and municipal waste of biologic origin, biogas, renewable hydrogen, etc.) | ΜWh | 20,321.44 | 20,321.44 | 0.00 |
(9) Consumption of purchased or acquired electricity, heat, steam, and cooling from renewable sources | ΜWh | 79,021.02 | 79,021.02 | 0.00 |
(10) The consumption of self-generated non-fuel renewable energy | ΜWh | 323.90 | 323.90 | 0.00 |
(11) Total renewable energy consumption | ΜWh | 99,666.36 | 99,666.36 | 0.00 |
Share of renewable sources in total energy consumption | % | 2.53% | 2.53% | 0.0% |
Total energy consumption | ΜWh | 3,934,062.16 | 3,933.885.78 | 176.38 |
Energy intensity per net revenue[1] | Unit | 2024 |
Net revenue from activities in high climate impact sectors | thousands euros | 3,561,890 |
Total energy consumption from activities in high climate impact sectors | MWh | 3,933,885.78 |
Total energy consumption from activities in high climate impact sectors per net revenue | (MWh/thousands euros) | 1.104 |
Energy production | Unit | 2024 |
Energy production from non-renewable sources | MWh | 1,833,890.0 |
Energy production from renewable sources | MWh | 2,948,903.7 |
Revenue from activities in high climate impact sectors | Unit | 2024 |
Net revenue from activities in high climate impact sectors used to calculate energy intensity | thousands euros | 3,561,890 |
Net revenue (other activities apart from activities in high climate impact sectors) | thousands euros | 7,362 |
Total net revenue (as included in the financial statements) | thousands euros | 3,569,252 |
Greenhouse gas (GHG) emissions [1] | Unit | 2024 |
Scope 1 GHG emissions | ||
Gross Scope 1 GHG Emissions | tCO2eq | 801,370.84 |
Percentage of Scope 1 GHG emissions from regulated emission trading schemes | % | 94.9% |
Scope 2 GHG emissions | ||
Gross location-based Scope 2 GHG emissions | tCO2eq | 57,541.32 |
Gross market-based Scope 2 GHG emissions | tCO2eq | 52,551.14 |
Significant Scope 3 GHG emissions | ||
Total Gross indirect (Scope 3) GHG emissions | tCO2eq | 6,434,242.26 |
1 Procured goods and services | tCO2eq | 877,868.83 |
2 Capital goods | tCO2eq | 875,263.32 |
3 Fuel and energy-related Activities (not included in Scope1 or Scope 2) | tCO2eq | 2,375,603.72 |
4 Upstream transportation and distribution | tCO2eq | 26,149.17 |
5 Waste generated in operations | tCO2eq | 44,011.48 |
6 Business traveling | tCO2eq | 1,634.16 |
7 Employee commuting | tCO2eq | 1,753.08 |
8 Upstream leased assets |
|
|
9 Downstream transportation |
|
|
10 Processing of sold products | tCO2eq | 37,683.72 |
11 Use of sold products | tCO2eq | 2,184,819.36 |
12 End-of-Life treatment of sold products | tCO2eq | 9,455.42 |
13 Downstream leased assets |
|
|
14 Franchises |
|
|
15 Investments |
|
|
| ||
Total GHG emissions | ||
Total GHG emissions (location-based) | tCO2eq | 7,293,154.43 |
Total GHG emissions (market-based) | tCO2eq | 7,288,164.24 |
Source | Emissions CO2eq | % |
Mobile combustion | 34,615.08 | 4.3% |
Stationary combustion | 766,100.53 | 95.6% |
Refrigerants | 655.24 | 0.1% |
Total | 801,370.84 |
|
GHG intensity per net revenue[1] | Unit | 2024 |
Total GHG emissions (location-based) per net revenue | tCO2eq/thousand euros | 2.04 |
Total GHG emissions (market-based) per net revenue | tCO2eq/thousand euros | 2.04 |
Net Revenue | Unit | 2024 |
Net revenue used to calculate GHG intensity | thousand euros | 3,569,252 |
Net revenue (Other) | thousand euros | 319,391 |
Total Net Revenue (in financial statements) | thousand euros | 3,249,861 |
Project category | Project phase | Position in relation to the protected area | Type of protected area |
Transmission and distribution networks for gases from renewable sources and low-carbon emission gases. | Construction | Within | Natura 2000 Network |
Construction of new buildings | Construction | Near | Natura 2000 Network / Important Bird Areas (IBA) Network / Key Biodiversity Areas (KBA) |
Transmission and distribution of electricity | Construction | Within | Natura 2000 Network |
Transmission and distribution of electricity | Construction | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network / Important Bird Areas (IBA) Network / Key Biodiversity Areas (KBA) |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network / Important Bird Areas (IBA) Network / Key Biodiversity Areas (KBA) |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network / Important Bird Areas (IBA) Network / Key Biodiversity Areas (KBA) |
Project category | Project phase | Position in relation to the protected area | Type of protected area |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network / Important Bird Areas (IBA) Network / Key Biodiversity Areas (KBA) |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Electricity generation from wind energy | Operation | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Construction | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Operation | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Operation | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Operation | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Operation | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Operation | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Operation | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Operation | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Operation | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Operation | Within | Natura 2000 Network |
Infrastructure that facilitates road transport | Operation | Within | Natura 2000 Network |
Impacts | Positive Actual | Supporting biodiversity and ecosystems protection Protecting biodiversity and restoring ecosystems through planting, reforestation and monitoring programs in projects developed within or adjacent to protected areas. |
Negative Potential | Contribution to biodiversity degradation Damage and/or loss of biodiversity due to the lack of taking mitigation measures in projects developed within or adjacent to protected areas. |
Impacts | Positive Actual | Building a health and safety culture Protection and promotion of physical and mental health through the strengthening of health and safety culture by implementing certified management systems and training programs. |
Negative Potential | Workplace accidents and occupational diseases Increase in the frequency and/or severity of accidents or incidents of occupational diseases due to failure of developing an appropriate health and safety culture. |
Impacts
| Positive Actual | Inclusive culture where human rights, diversity, and equality are safeguarded Defending human rights, promoting diversity and ensuring equal opportunities for all, through the implementation of the Human Rights Policy and a complaints mechanism. |
Negative Potential | Inefficient policy implementation and monitoring Increased incidents of human rights violations, lack of initiatives to promote diversity, equality and inclusion, due to inefficient implementation of the Group's relevant policies and failure to cultivate an appropriate culture. |
GEK TERNA Group | 31.12.2024 | |||||
Male | Female | Other | Not reported | Total | ||
Total number of permanent employees | 3,452 | 1,029 | 0 | 0 | 4,481 | |
Total number of temporary employees | 84 | 40 | 0 | 0 | 124 | |
Total number of non-guaranteed hours employees | 3 | 1 | 0 | 0 | 4 | |
Total number of full-time employees | 4,145 | 1,214 | 0 | 0 | 5,359 | |
Total number of part-time employees | 22 | 34 | 0 | 0 | 56 | |
Freelancers[1] | 634 | 180 | 0 | 0 | 814 | |
Total number of employees | 4,170 | 1,249 | 0 | 0 | 5,419 | |
Greece | 31.12.2024 | ||||
| Male | Female | Other | Not reported | Total |
Total number of permanent employees | 3,258 | 995 | 0 | 0 | 4,253 |
Total number of temporary employees | 80 | 38 | 0 | 0 | 118 |
Total number of non-guaranteed hours employees | 3 | 1 | 0 | 0 | 4 |
Total number of full-time employees | 3,954 | 1,181 | 0 | 0 | 5,135 |
Greece | 31.12.2024 | ||||
| Male | Female | Other | Not reported | Total |
Total number of part-time employees | 15 | 31 | 0 | 0 | 46 |
Freelancers | 634 | 180 | 0 | 0 | 814 |
Total number of employees | 3,972 | 1,213 | 0 | 0 | 5,185 |
Bulgaria | 31.12.2024 | ||||
Male | Female | Other | Not reported | Total | |
Total number of permanent employees | 116 | 19 | 0 | 0 | 135 |
Total number of temporary employees | 0 | 0 | 0 | 0 | 0 |
Total number of non-guaranteed hours employees | 0 | 0 | 0 | 0 | 0 |
Total number of full-time employees | 110 | 16 | 0 | 0 | 126 |
Total number of part-time employees | 6 | 3 | 0 | 0 | 9 |
Total number of employees | 116 | 19 | 0 | 0 | 135 |
31.12.2024 | ||||||
Employee turnover[1] | Unit | Male | Female | Other | Not reported | Total |
Total number of employees who have left the company during the reporting period | Number | 754 | 170 | 0 | 0 | 924 |
Total number of employees | Number | 4,170 | 1,249 | 0 | 0 | 5,419 |
Rate of employee turnover | % | 18.1 | 13.6 | - | - | 17.1 |
Employee voluntary turnover rate | % | 13.2 | 11.4 | - | - | 12.8 |
Employee involuntary turnover rate | % | 4.9 | 2.2 |
|
| 4.2 |
| 31.12.2024 | |||||
Male | Female | Other | Not reported | Total | ||
Total number of permanent employees | 0 | 0 | 0 | 0 | 0 | |
Total number of temporary employees | 305 | 379 | 0 | 0 | 684 | |
Total number of non-guaranteed hours employees | 1 | 0 | 0 | 0 | 1 | |
Total number of full-time employees | 304 | 362 | 0 | 0 | 666 | |
Total number of part-time employees | 0 | 17 | 0 | 0 | 17 | |
Total number of employees | 305 | 379 | 0 | 0 | 684 | |
Other workers | ||
Group | Unit | 31.12.2024 |
Number of workers who are not employees and whose work or/and workplace is controlled by the Group | Number | 1,550 |
Social dialogue | |||
The Group | Unit | 31.12.2024 | |
Number of employees working in establishments with workers’ representatives | Number | 164 | |
Total number of employees | Number | 5,419 | |
Percentage of employees working in establishments with workers’ representatives (%) | % | 3 | |
Collective bargaining agreements | ||
The Group | Unit | 31.12.2024 |
Number of employees covered by collective bargaining agreements | Number | 5,419 |
Total number of employees | Number | 5,419 |
Percentage of employees covered by collective bargaining agreements (%) | % | 100 |
Collective bargaining agreements | ||
Greece | Unit | 31.12.2024 |
Number of employees covered by collective bargaining agreements | Number | 5,185 |
Total number of employees | Number | 5,185 |
Percentage of employees covered by collective bargaining agreements (%) | % | 100 |
Collective bargaining agreements | ||
Bulgaria | Unit | 31.12.2024 |
Number of employees covered by collective bargaining agreements | Number | 135 |
Total number of employees | Number | 135 |
Percentage of employees covered by collective bargaining agreements (%) | % | 100 |
Gender distribution at top management level[1] | |||||
The Group | Unit | Male | Famele | Other | Not reported |
Number of employees at senior management level | Number | 42 | 19 | 0 | 0 |
Percentage of employees at senior management level | % | 69 | 31 | 0 | 0 |
Total number of employees per age group | |||||
The Group | Unit | Under 30 years old | 30-50 years old | Over 50 years old | Total |
Number of employees during the reporting period | Number | 498 | 3,107 | 1,814 | 5,419 |
Percentage of employees per age group | % | 9.2 | 57.3 | 33.5 |
|
31.12.2024 | |||||||||||||||||||
The Group | Unit | Administrative Staff | Technicians | Workers - Others |
| ||||||||||||||
Male | Female | Other | Not reported | Male | Female | Other | Not reported | Male | Female | Other | Not reported | Total | |||||||
Total number of training hours | Hours | 11,028 | 12,046 | 0 | 0 | 6,497 | 457 | 0 | 0 | 3,348 | 254 | 0 | 0 | 33,630 | |||||
Total number of employees | Number | 754 | 866 | 0 | 0 | 957 | 204 | 0 | 0 | 2,459 | 179 | 0 | 0 | 5,419 | |||||
Average number of training hours | Number | 14.6 | 13.9 | - | - | 6.8 | 2.2 | - | - | 1.4 | 1.4 | - | - | 6.2 | |||||
31.12.2024 | |||||||||||||||||||
The Group | Unit | Top management | Rest of employees |
| |||||||||||||||
Male | Female | Other | Not reported | Total | Male | Female | Other | Not reported | Total | Total | |||||||||
Total number of training hours | Hours | 894 | 494 | 0 | 0 | 1,388 | 19,979 | 12,263 | 0 | 0 | 32,243 | 33,630 | |||||||
Total number of employees | Number | 46 | 9 | 0 | 0 | 55 | 4,124 | 1,240 | 0 | 0 | 5,364 | 5,419 | |||||||
Average number of training hours | Number | 19.4 | 54.8 | - | - | 25.2 | 4.8 | 9.9 | - | - | 6.0 | 6.2 | |||||||
Health and safety management system[1] | ||
The Group | Unit | 31.12.2024 |
Number of people in its own workforce who are covered by the company’s health and safety management system | Number | 8,716 |
Number of non-employees who are covered by the company’s health and safety management system | Number | 683 |
Total number of employees in its own workforce | Number | 9,399 |
Ratio | % | 100 |
GEK TERNA Group | Unit | Employees[1] | Non-employees[2] | Other employees working at the Group's facilities[3] |
Number of fatalities as a result of work-related injuries and work-related ill health | Number | 0 | 0 | 0 |
Number of recordable work-related accidents | Number | 74 | 2 | 25 |
Number of total hours worked | Hours | 10,207,974 | 332,376 | 7,381,309 |
Rate of recordable work-related accidents | % | 0.001 | 0.001 | 0.0003 |
Number of cases of recordable work-related ill health, subject to legal restrictions on the collection of data | Number | 0 | 0 | 0 |
Number of days lost to work-related injuries and fatalities from work-related accidents, work-related ill health and fatalities from ill health | Number | 777 | 1 | 349 |
Accident frequency rate | Number | 1.45 | 1.20 | 0.68 |
Accident severity rate | Number | 15.22 | 0.60 | 9.46 |
Percentage of employees entitled to take family-related leave | ||
The Group | Unit | 31.12.2024 |
Number of employees entitled to take family-related leave | ||
Male | Number | 724 |
Female | Number | 463 |
Total | Number | 1,187 |
Number of entitled employees that took family-related leave | ||
Male | Number | 111 |
Female | Number | 124 |
Total | Number | 235 |
Percentage of employees entitled to take family-related leave | ||
Male | % | 17.4 |
Female | % | 37.1 |
Total | % | 21.9 |
Percentage of entitled employees that took family-related leave | ||
Male | % | 15.3 |
Female | % | 26.8 |
Total | % | 19.8 |
Remuneration metrics | ||
Group | Unit | 31.12.2024 |
Gender pay gap | % | 15.1 |
Annual total remuneration ratio of the highest paid individual to the median annual total remuneration for all employees | Number | 5.4 |
Incidents, complaints and severe human rights impacts | ||
The Group | Unit | 31.12.2024 |
Total number of incidents of discrimination, including harassment, reported in the reporting period | Number | 12 |
Number of complaints filed through channels for people in the company’s own workforce to raise concerns (including grievance mechanisms) and, where applicable, to the National Contact Points for OECD Multinational Enterprises related to the matters defined | Number | 12 |
Total amount of fines, penalties, and compensation for damages as a result of the incidents and complaints disclosed | Monetary amount | 0 |
Number of severe human rights incidents | Number | 0 |
Number of severe human rights incidents which are cases of non-respect of the UN Guiding Principles on Business and Human Rights, ILO Declaration on Fundamental Principles and Rights at Work or OECD Guidelines for Multinational Enterprises | Number | 0 |
Total amount of fines, penalties and compensation for damages for the incidents disclosed | Monetary amount | 0 |
Impact | Positive Existing | Ensuring workforce safety across the value chain A safe working environment for the workforce in the value chain, through a strong and effective health and safety management system in existing and new Group operations. |
Impacts | Positive Existing | Ensuring strong corporate governance and compliance system Absence of incidents of corruption through the implementation of a strong and ethical corporate governance model and a system for monitoring compliance with the company's Code of Conduct. |
Negative Potential | Poor corporate oversight fosters corruption practices Incidents of corruption due to the absence of a strong and ethical corporate governance model and non-compliance with the Code of Conduct. |
Impacts | Positive Existing | Creation of economic value for the broader spectrum of stakeholders Enhancing economic and social well-being for employees, shareholders and society in general, through the economic value generated by the Group. | |
Negative Potential | Constraints and barriers to economic value creation Reduction in the economic value generated and distributed, from potential divestments, reduced turnover and/or delays in the implementation of the Group's investment plan. | ||
Risk | Macroeconomic and sectoral instability Macroeconomic and sectoral instability factors, e.g., commodity prices, energy crisis, affect the creation of economic value. | ||
Opportunity | Expanding business portfolio New financial mechanisms for utilization (Recovery and Resilience Facility - RRF, etc.) favor the implementation of theGroup's strategic investments and expansion into new activities. | ||
Construction | 2024 | 1,221.3 |
2023 | 1,299.1 | |
Electricity Production from RES | 2024 | 319.4[1] |
2023 | 247.0 | |
Thermal Electricity Production and Electricity Trade | 2024 | 1,661.2 |
2023 | 1,700 | |
Concessions | 2024 | 337.5 |
2023 | 227.5 | |
Real Estate | 2024 | 4.6 |
2023 | 4.1 | |
Mining and Processing of Mineral Resources/ Industry | 2024 | 24.3 |
2023 | 20.6 |
| Value of purchases (in thousand euros) | Percentage of purchase value | Number of suppliers | Percentage of suppliers |
National Suppliers | 5,882,838 | 92.8% | 4,935 | 92.9% |
International suppliers | 428,406 | 6.8% | 364 | 6.9% |
Related parties | 25,829 | 0.4% | 14 | 0.3% |
Total | 6,337,073 | 100.0% | 5,313 | 100.0% |
Impacts | Positive | Strengthening business resilience Effective crisis management (emergencies affecting the Group's operation) through an integrated business continuity plan aimed at strengthening the Group's resilience. |
Negative | Operational vulnerabilities from ineffective crisis management Ineffective crisis management (emergencies affecting the Group's operation), due to the lack of mechanisms to identify risks related to business continuity. | |
Risk | Business continuity challenges Creation of disruptions in the smooth operation and business activities of the Group due to the emergence of business continuity issues (e.g., weather events, natural disasters, cyberattacks, data loss phenomena) or emergency situations (e.g., pandemic/health crisis). | |
Opportunity | Rising regulatory demands bolsters Group’s resilience Increasing regulatory requirements result in the implementation of comprehensive business continuity plans that enhance the Group's resilience. | |
Disclosure Requirement and Related Data Point | Reference to Corresponding EU Legislation | Subsection in the Sustainability Statement |
ESRS 2 GOV-1 Board's gender diversity paragraph 21 (d) | Commission Delegated Regulation (EU) 2020/1816, Annex II | 1.2.1. The role of the administrative, management and supervisory bodies [ESRS 2 GOV-1] |
ESRS 2 GOV-1 Percentage of board members who are independent paragraph 21 (e) | Delegated Regulation (EU) 2020/1816, Annex II. | 1.2.1. The role of the administrative, management and supervisory bodies [ESRS 2 GOV-1] |
ESRS 2 SBM-1 Involvement in activities related to fossil fuel activities paragraph 40 (d) i | Delegated Regulation (EU) 2020/1816, Annex II. | 1.3.1 Strategy, business model and value chain [SBM-1] |
ESRS 2 SBM-1 Involvement in activities related to chemical production paragraph 40 (d) ii | Delegated Regulation (EU) 2020/1816, Annex II. | Non-material |
ESRS 2 SBM-1 Involvement in activities related to controversial weapons paragraph 40 (d) iii | Delegated Regulation (EU) 2020/1818, Article 12 Delegated Regulation (EU) 2020/1816, Annex II | Non-material |
ESRS 2 SBM-1 Involvement in activities related to cultivation and production of tobacco paragraph 40 (d) iv | Delegated Regulation (EU) 2020/1818, Article 12 Delegated Regulation (EU) 2020/1816, Annex I | Non-material |
Disclosure Requirement and Related Data Point | Reference to Corresponding EU Legislation | Subsection in the Sustainability Statement |
ESRS E1-1 Transition plan to reach climate neutrality by 2050 paragraph 14 | Regulation (EU) 2021/1119, Article 2, Paragraph 1 | 2.1.2 Transition plan for climate change mitigation [E1-1] |
ESRS E1-1 Undertakings excluded from Paris-aligned Benchmarks paragraph 16 (g) | Delegated Regulation (EU) 2020/1818, Article12.1 (d) to (g), and Article 12.2 | 2.1.2 Transition plan for climate change mitigation [E1-1] |
ESRS E1-4 GHG emission reduction targets paragraph 34 | Delegated Regulation (EU) 2020/1818, Article 6 | 2.1.8 Targets related to climate change mitigation and adaptation [E1-4] |
ESRS E1-6 Gross Scope 1, 2, 3 and Total GHG emissions paragraph 44 | Delegated Regulation (EU) 2020/1818, Article 5(1), 6 and 8(1) | 2.1.10 Gross Scopes 1, 2, 3 and Total GHG emissions [E1-6] |
ESRS E1-6 Gross GHG emissions intensity paragraphs 53 to 55 | Delegated Regulation (EU) 2020/1818, Article 8(1) | 2.1.10 Gross Scopes 1, 2, 3 and Total GHG emissions [E1-6] |
ESRS E1-7 GHG removals and carbon credits paragraph 56 | Regulation (EU) 2021/1119, Article 2(1) | Non-material |
ESRS E1-9 Exposure of the benchmark portfolio to climate-related physical risks paragraph 66 | elegated Regulation (EU) 2020/1818, Annex II Delegated Regulation (EU) 2020/1816, Annex II | Phased in provision |
ESRS S1-1 Due diligence policies on issues addressed by the fundamental International Labor Organisation Conventions 1 to 8, paragraph 21 | Delegated Regulation (EU) 2020/1816, Annex II. | 3.1.2 Policies related to own workforce [S1-1] |
ESRS S1-14 Number of fatalities and number and rate of work-related accidents paragraph 88 (b) and (c) | Delegated Regulation (EU) 2020/1816, Annex II. | 3.1.14 Health and safety metrics [S1-14] |
ESR S1-17 Non-respect of UNGPs on Business and Human Rights and OECD Guidelines paragraph 104 (a) | Delegated Regulation (EU) 2020/1816, Annex II Delegated Regulation (EU) 2020/1818 Art 12 (1) | 3.1.17 Incidents, complaints and severe human rights impacts [S1-17] |
ESR S2-1 Non-respect of UNGPs on Business and Human Rights principles and OECD guidelines paragraph 19 | Delegated Regulation (EU) 2020/1816, Annex II Delegated Regulation (EU) 2020/1818, Art 12 (1) | 3.2.2 Policies related to value chain workers [S2-1] |
Disclosure Requirement and Related Data Point | Reference to Corresponding EU Legislation | Subsection in the Sustainability Statement |
ESRS S2-1 Due diligence policies on issues addressed by the fundamental International Labor Organisation Conventions 1 to 8, paragraph 19 | Delegated Regulation (EU) 2020/1816, Annex II. | 3.2.2 Policies related to value chain workers [S2-1] |
ESRS G1-4 Fines for violation of anti-corruption and anti-bribery laws paragraph 24 (a) | Delegated Regulation (EU) 2020/1816, Annex II. | Non-material |
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
ESRS 2 | General Disclosures | |||
BP-1 | General basis for preparation of sustainability statements | 1.1.1 General basis for preparation of sustainability statements [BP-1] |
|
BP-2 | Disclosures in relation to specific circumstances | 1.1.2 Disclosures in relation to specific circumstances [BP-2] |
|
GOV-1 | The role of the administrative, management and supervisory bodies | 1.2.1 The role of the administrative, management and supervisory bodies [GOV-1] |
|
GOV-2 | Information provided to and sustainability matters addressed by the undertaking’s administrative, management and supervisory bodies | 1.2.2 Information provided to and sustainability matters addressed by the undertaking’s administrative, management and supervisory bodies [GOV-2] |
|
GOV-3 | Integration of sustainability-related performance in incentive schemes | 1.2.3 Integration of sustainability-related performance in incentive schemes [GOV-3] |
|
GOV-4 | Statement on due diligence | 1.2.4 Statement on due diligence [GOV-4] |
|
GOV-5 | Risk management and internal controls over sustainability reporting | 1.2.5 Risk management and internal controls over sustainability reporting [GOV-5] |
|
SBM-1 | Strategy, business model and value chain | 1.3.1 Strategy, business model and value chain [SBM-1] |
|
SBM-2 | Interests and views of stakeholders | 1.3.2 Interests and views of stakeholders [SBM-2] |
|
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | 1.4.2 Material impacts, risks and opportunities and their interaction with strategy and business model [SBM-3] | Omission of anticipated financial effects for the first year of preparation. |
IRO-1 | Description of the process to identify and assess material impacts, risks and opportunities | 1.4.1 Description of the process to identify and assess material impacts, risks and opportunities [IRO-1] |
|
IRO-2 | Disclosure requirements in ESRS covered by the undertaking’s sustainability statement | 1.4.3 Disclosure requirements in ESRS covered by the undertaking’s sustainability statement [IRO-2] |
|
ESRS E1 | Climate Change | |||
GOV-3 | Integration of sustainability-related performance in incentive schemes | 2.1.7 Integration of sustainability-related performance in incentive schemes [GOV-3] |
|
E1-1 | Transition plan for climate change mitigation | 2.1.2 Transition plan for climate change mitigation [E1-1] |
|
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | 2.1.3 Material impacts, risks and opportunities and their interaction with strategy and business model [SBM-3] |
|
IRO-1 | Description of the process to identify and assess material impacts, risks and opportunities | 2.1.4 Description of the process to identify and assess material impacts, risks and opportunities [IRO-1] |
|
E1-2 | Policies related to climate change mitigation and adaptation | 2.1.5 Policies related to climate change mitigation and adaptation [E1-2] |
|
E1-3 | Actions and resources in relation to climate change policies | 2.1.6 Actions and resources in relation to climate change policies [E1-3] |
|
E1-4 | Targets related to climate change mitigation and adaptation | 2.1.8 Targets related to climate change mitigation and adaptation [E1-4] |
|
E1-5 | Energy consumption and mix Energy consumption and mix - Energy Intensity Based on Net Revenue | 2.1.9 Energy consumption and mix [E1-5] |
|
E1-6 | Gross Scopes 1, 2, 3 and Total GHG emissions Greenhouse Gas Intensity Based on Net Revenue | 2.1.10 Gross Scopes 1, 2, 3 and Total GHG emissions [E1-6] |
|
E1-7 | GHG removals and GHG mitigation projects financed through carbon credits | Non-material reporting area– not applicable |
|
E1-8 | Internal carbon pricing | Non-material reporting area– not applicable |
|
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
E1-9 | Anticipated financial effects from material physical and transition risks and potential climate-related opportunities | Phased-in approach | Omission of all information in this reporting area for the first year of preparation. |
ESRS Ε4 | Biodiversity and ecosystems | |||
E4-1 | Transition plan and consideration of biodiversity and ecosystems in strategy and business model | 2.2.1 Transition plan and consideration of biodiversity and ecosystems in strategy and business model [E4-1] |
|
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | 2.2.2 Material impacts, risks and opportunities and their interaction with strategy and business model [SBM-3] |
|
IRO-1 | Description of the process to identify and assess material impacts, risks and opportunities | 2.2.3 Description of the process to identify and assess material impacts, risks and opportunities [IRO-1] |
|
E4-2 | Policies related to biodiversity and ecosystems | 2.2.4 Policies related to biodiversity and ecosystems [E4-2] |
|
E4-3 | Actions and resources related to biodiversity and ecosystems | 2.2.5 Actions and resources related to biodiversity and ecosystems [E4-3] |
|
E4-4 | Targets related to biodiversity and ecosystems | 2.2.6 Targets related to biodiversity and ecosystems [E4-4] |
|
E4-5 | Impact metrics related to biodiversity and ecosystems change | 2.2.7 Impact metrics related to biodiversity and ecosystems change [E4-5] |
|
E4-6 | Anticipated financial effects from biodiversity and ecosystem-related risks and opportunities | Phased-in provision | Omission of all information in this reporting area for the first year of preparation. |
ESRS S1 | Own Workforce | |||
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | 3.1.1 Material impacts, risks and opportunities and their interaction with strategy and business model [SBM-3] |
|
S1-1 | Policies related to own workforce | 3.1.2 Policies related to own workforce [S1-1] |
|
S1-2 | Processes for engaging with own workforce and workers’ representatives about impacts | 3.1.3 Processes for engaging with own workforce and workers’ representatives about impacts [S1-2] |
|
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
S1-3 | Processes to remediate negative impacts and channels for own workforce to raise concerns | 3.1.4 Processes to remediate negative impacts and channels for own workforce to raise concerns [S1-3] |
|
S1-4 | Taking action on material impacts on own workforce, and approaches to managing material risks and pursuing material opportunities related to own workforce, and effectiveness of those actions | 3.1.5 Taking action on material impacts on own workforce, and approaches to managing material risks and pursuing material opportunities related to own workforce, and effectiveness of those actions [S1-4] |
|
S1-5 | Targets related to managing material negative impacts | 3.1.6 Targets related to managing material negative impacts [S1-5] |
|
S1-6 | Characteristics of the undertaking’s employees | 3.1.7 Characteristics of the undertaking’s employees [S1-6] |
|
S1-7 | Characteristics of non-employees in the undertaking’s own workforce | 3.1.8 Characteristics of non-employees in the undertaking’s own workforce [S1-7] |
|
S1-8 | Collective bargaining coverage and social dialogue | 3.1.9 Collective bargaining coverage and social dialogue [S1-8] |
|
S1-9 | Diversity metrics | 3.1.10 Diversity metrics [S1-9] |
|
S1-10 | Adequate wages | 3.1.11 Adequate wages [S1-10] |
|
S1-11 | Social protection | Phased-in provision | Omission of all information in this reporting area for the first year of preparation. |
S1-12 | Persons with disabilities | 3.1.12 Persons with disabilities [S1-12] Phased-in provision | Omission of all information in this reporting area for the first year of preparation. |
S1-13 | Training and skills development metrics | 3.1.13 Training and skills development metrics [S1-12] |
|
S1-14 | Health and safety metrics | 3.1.14 Health and safety metrics [S1-14] |
|
S1-15 | Work-life balance metrics | 3.1.15 Work-life balance metrics [S1-15] |
|
S1-16 | Remuneration metrics (pay gap and total remuneration) | 3.1.16 Remuneration metrics (pay gap and total remuneration) [S1-16] |
|
S1-17 | Incidents, complaints and severe human rights impacts | 3.1.17 Incidents, complaints and severe human rights impacts [S1-17] |
|
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
ESRS S-2 | Workers in the Value Chain | |||
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | 3.2.1 Material impacts, risks and opportunities and their interaction with strategy and business model [SBM-3] |
|
S2-1 | Policies related to own workforce | 3.2.2 Policies related to own workforce [S2-1] |
|
S2-2 | Processes for engaging with own workforce and workers’ representatives about impacts | 3.2.3 Processes for engaging with own workforce and workers’ representatives about impacts [S2-2] |
|
S2-3 | Processes to remediate negative impacts and channels for own workforce to raise concerns | 3.2.4 Processes to remediate negative impacts and channels for own workforce to raise concerns [S2-3] |
|
S2-4 | Taking action on material impacts on value chain workers, and approaches to managing material risks and pursuing material opportunities related to value chain workers, and effectiveness of those action | 3.2.5 Taking action on material impacts on value chain workers, and approaches to managing material risks and pursuing material opportunities related to value chain workers, and effectiveness of those action [S2-4] |
|
S2-5 | Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities | 3.2.6 Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities [S2-5] |
|
ESRS G1 | Business Conduct | |||
GOV-1 | The role of the administrative, supervisory and management bodies |
|
|
IRO-1 | Description of the process to identify and assess material impacts, risks and opportunities |
|
|
G1-1 | Business conduct policies and corporate culture |
|
|
G1-2 | Management of relationships with suppliers | Non-material reporting area |
|
G1-3 | Prevention and detection of corruption and bribery | Non- material reporting area |
|
G1-4 | Incidents of corruption or bribery | Non-material reporting area |
|
G1-5 | Political influence and lobbying activities | Non-material reporting area |
|
G1-6 | Payment practices | Non-material reporting area |
|
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
Value creation (specific topic for GEK TERNA Group) | |||
GOV-1 | The role of the administrative, management and supervisory bodies | 4.2.1 The role of the administrative, management and supervisory bodies [GOV-1] |
|
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | 4.2.2 Material impacts, risks and opportunities and their interaction with strategy and business model [SBM-3] |
|
MDR-P | Policies adopted to manage material sustainability matters | 4.2.3 Policies adopted to manage material sustainability matters [MDR-P] |
|
MDR-A | Actions and resources in relation to material sustainability matters | 4.2.4 Actions and resources in relation to material sustainability matters [MDR-A] |
|
MDR-M | Metrics in relation to material sustainability matters | 4.2.5 Metrics in relation to material sustainability matters [MDR-M] |
|
MDR-T | Tracking effectiveness of policies and actions through targets | 4.2.6 Tracking effectiveness of policies and actions through targets [MDR-T] |
|
|
|
|
| No. Bonus Issue | |
Year | Program Exercise Period | Expiration date | Exercise price | 31.12.2024 | 31.12.2023 |
2020 | 2019-2023 | 31.12.2023 | 2 euro per share | 0 | 1,595,966 |
2024 | 2023-2027 | 31.12.2027 | 0 euro per share | 3,600,000 | 0 |
Sales-Inflows of the Company |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Participation type | Total | Revenues from Goods/Consulting services | Income from leases | Income from dividends and related profits | Income from interest and related profit | Share capital reductions | Received Loans |
|
ΤΕRΝΑ S.A. | Subsidiary | 55,012 | 3,003 | 390 | 15,000 | 2,729 | 0 | 33,890 |
|
ΤΕRΝΑ ENERGY S.A. | Discontinued operation | 17,681 | 985 | 184 | 16,512 | 0 | 0 | 0 |
|
HIRON CONCESSIONS S.A. | Subsidiary | 64 | 64 | 0 | 0 | 0 | 0 | 0 |
|
IOANNINON ENTERTAINMENT DEVELOPMENT S.A. | Subsidiary | 43 | 43 | 0 | 0 | 0 | 0 | 0 |
|
MONASTIRIOU TECHNICAL DEVELOPMENT S.M.S.A. | Subsidiary | 101 | 0 | 0 | 0 | 101 | 0 | 0 |
|
GEK SERVICES S.A. | Subsidiary | 209 | 194 | 0 | 0 | 15 | 0 | 0 |
|
ILIOHORA S.A. | Subsidiary | 39 | 0 | 39 | 0 | 0 | 0 | 0 |
|
VIPA THESSALONIKI S.A. | Subsidiary | 106 | 0 | 0 | 0 | 106 | 0 | 0 |
|
TERNA MAG S.A. | Subsidiary | 31 | 26 | 0 | 0 | 5 | 0 | 0 |
|
NEA ODOS S.A. | Subsidiary | 78,058 | 78,058 | 0 | 0 | 0 | 0 | 0 |
|
CENTRAL GREECE MOTORWAY S.A. | Subsidiary | 38,676 | 38,676 | 0 | 0 | 0 | 0 | 0 |
|
J/V CENTRAL GREECE MOTORWAY Ε-65 | Subsidiary | 186 | 186 | 0 | 0 | 0 | 0 | 0 |
|
J/V HELLAS TOLLS | Subsidiary | 3,168 | 0 | 1 | 3,167 | 0 | 0 | 0 |
|
KIFISIA PLATANOU SQ. CAR PARK S.A. | Subsidiary | 584 | 11 | 0 | 0 | 0 | 573 | 0 |
|
GEK TERNA MOTORWAYS S.M.S.A. | Subsidiary | 10,803 | 2 | 1 | 7,944 | 0 | 2,856 | 0 |
|
GEK TERNA KASTELI S.M.S.A. | Subsidiary | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
|
GEK TERNA CONCESSIONS S.M.S.A. | Subsidiary | 7,370 | 0 | 2 | 0 | 3,368 | 0 | 4,000 |
|
ARGOLIKI RIVIERA S.M.S.A. | Subsidiary | 41 | 0 | 1 | 0 | 40 | 0 | 0 |
|
FIER THERMOELECTRIC S.H.A. | Joint Venture | 4 | 0 | 0 | 0 | 4 | 0 | 0 |
|
KASSIOPI REAL ESTATE S.M.S.A. | Subsidiary | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
|
PASIFAI ODOS S.A. | Joint Venture | 666 | 498 | 2 | 0 | 166 | 0 | 0 |
|
IRC HELLINIKON SA | Joint Venture | 138 | 136 | 2 | 0 | 0 | 0 | 0 |
|
PARKING OUIL S.A. | Joint Venture | 150 | 0 | 0 | 150 | 0 | 0 | 0 |
|
SARISA YPOPARACHORISI SA | Subsidiary | 137 | 137 | 0 | 0 | 0 | 0 | 0 |
|
HERON ENERGY S.A. | Subsidiary | 21,757 | 212 | 0 | 21,545 | 0 | 0 | 0 |
|
THERMOELECTRIC KOMOTINIS S.A. | Joint Venture | 24 | 24 | 0 | 0 | 0 | 0 | 0 |
|
KEKROPS S.A. | Associate | 57 | 0 | 0 | 0 | 57 | 0 | 0 |
|
J/V GEK TERNA - GEK SERVICES | Subsidiary | 32 | 31 | 1 | 0 | 0 | 0 | 0 |
|
TERNA ENERGY ASSET MANAGMENT SA. | Subsidiary | 342 | 342 | 0 | 0 | 0 | 0 | 0 |
|
OLYMPIA ODOS S.A. | Associate | 51 | 0 | 0 | 0 | 51 | 0 | 0 |
|
NEA ATTIKH ODOS LEITOURGIA SA | Subsidiary | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
|
NEA ATTIKH ODOS PARACHORISI SMSA | Subsidiary | 17,638 | 14,112 | 1 | 0 | 3,525 | 0 | 0 |
|
GEK TERNA URBAN SERVICES SMSA | Subsidiary | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
|
INTERNATIONAL AIRPORT OF HERAKLION CRETE CONCESSION S.A. | Joint Venture | 38 | 38 | 0 | 0 | 0 | 0 | 0 |
|
HELLAS SMARTICKET S.A. | Subsidiary | 803 | 15 | 0 | 788 | 0 | 0 | 0 |
|
|
| 254,013 | 136,793 | 628 | 65,106 | 10,167 | 3,429 | 37,890 |
|
|
|
|
|
|
|
|
|
|
|
Company’s Receivables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Participation type | Total | From revenue | From Loans and Interest | From Dividends and related earnings | From share capital reductions |
|
|
|
ΤΕRΝΑ S.A. | Subsidiary | 64,171 | 9,957 | 54,214 | 0 | 0 |
|
|
|
HIRON CONCESSIONS S.A. | Subsidiary | 3 | 3 | 0 | 0 | 0 |
|
|
|
IOANNINON ENTERTAINMENT DEVELOPMENT S.A. | Subsidiary | 105 | 105 | 0 | 0 | 0 |
|
|
|
MONASTIRIOU TECHNICAL DEVELOPMENT S.M.S.A. | Subsidiary | 2,607 | 0 | 2,607 | 0 | 0 |
|
|
|
GEK SERVICES S.A. | Subsidiary | 618 | 258 | 360 | 0 | 0 |
|
|
|
KIFISIA PLATANOU SQ. CAR PARK S.A. | Subsidiary | 179 | 179 | 0 | 0 | 0 |
|
|
|
ILIOHORA S.A. | Subsidiary | 7 | 7 | 0 | 0 | 0 |
|
|
|
VIPA THESSALONIKI S.A. | Subsidiary | 2,917 | 0 | 2,917 | 0 | 0 |
|
|
|
TERNA MAG S.A. | Subsidiary | 281 | 142 | 139 | 0 | 0 |
|
|
|
NEA ODOS S.A. | Subsidiary | 30,363 | 30,363 | 0 | 0 | 0 |
|
|
|
CENTRAL GREECE MOTORWAY S.A. | Subsidiary | 15,521 | 15,521 | 0 | 0 | 0 |
|
|
|
J/V CENTRAL GREECE MOTORWAY Ε-65 | Subsidiary | 618 | 618 | 0 | 0 | 0 |
|
|
|
J/V HELLAS TOLLS | Subsidiary | 75 | 75 | 0 | 0 | 0 |
|
|
|
GEK TERNA MOTORWAYS S.M.S.A. | Subsidiary | 2 | 2 | 0 | 0 | 0 |
|
|
|
GEK TERNA KASTELI S.M.S.A. | Subsidiary | 1 | 1 | 0 | 0 | 0 |
|
|
|
AVLAKI I B.V. | Subsidiary | 120 | 120 | 0 | 0 | 0 |
|
|
|
AVLAKI II B.V. | Subsidiary | 120 | 120 | 0 | 0 | 0 |
|
|
|
AVLAKI III B.V. | Subsidiary | 121 | 121 | 0 | 0 | 0 |
|
|
|
AVLAKI IV B.V. | Subsidiary | 122 | 122 | 0 | 0 | 0 |
|
|
|
GEK TERNA CONCESSIONS S.M.S.A. | Subsidiary | 75,154 | 2 | 75,152 | 0 | 0 |
|
|
|
ARGOLIKI RIVIERA S.M.S.A. | Subsidiary | 1,486 | 5 | 1,481 | 0 | 0 |
|
|
|
FIER THERMOELECTRIC S.H.A. | Joint Venture | 320 | 19 | 301 | 0 | 0 |
|
|
|
PASIFAI ODOS S.A. | Joint Venture | 3,665 | 498 | 3,167 | 0 | 0 |
|
|
|
IRC HELLINIKON SA | Joint Venture | 60 | 60 | 0 | 0 | 0 |
|
|
|
THESSALONIKI CAR PARK S.A. | Joint Venture | 209 | 0 | 209 | 0 | 0 |
|
|
|
SARISA YPOPARACHORISI SA | Subsidiary | 150 | 150 | 0 | 0 | 0 |
|
|
|
HERON ENERGY S.A. | Subsidiary | 109 | 109 | 0 | 0 | 0 |
|
|
|
KEKROPS S.A. | Associate | 1,282 | 0 | 1,282 | 0 | 0 |
|
|
|
J/V GEK TERNA - GEK SERVICES | Subsidiary | 5,168 | 5,168 | 0 | 0 | 0 |
|
|
|
HELLENIC NICKEL SΑ | Joint Venture | 2 | 2 | 0 | 0 | 0 |
|
|
|
HELLAS SMARTICKET S.A. | Subsidiary | 15 | 15 | 0 | 0 | 0 |
|
|
|
ΤΕRΝΑ FIBER SPECIAL PURPOSES SOCIETE ANONYME | Joint Venture | 30 | 30 | 0 | 0 | 0 |
|
|
|
NEA ATTIKH ODOS LEITOURGIA SA | Subsidiary | 1 | 1 | 0 | 0 | 0 |
|
|
|
NEA ATTIKH ODOS PARACHORISI SMSA | Subsidiary | 179,813 | 1,643 | 178,170 | 0 | 0 |
|
|
|
GEK TERNA URBAN SERVICES SMSA | Subsidiary | 46 | 46 | 0 | 0 | 0 |
|
|
|
TERNA ENERGY ASSET MANAGMENT SA. | Subsidiary | 944 | 944 | 0 | 0 | 0 |
|
|
|
NEA EGNATIA ODOS CONSESSION SA | Subsidiary | 164 | 164 | 0 | 0 | 0 |
|
|
|
|
| 386,569 | 66,570 | 319,999 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases - Company’s Outflows |
|
|
|
|
|
|
|
|
|
| Participation type | Total | Purchases of Goods/Consulting services | Lease expenses | Interest expenses | Share capital increases | Granted Loans |
|
|
GEK SERVICES S.A. | Subsidiary | 2,496 | 2,496 | 0 | 0 | 0 | 0 |
|
|
ΤΕRΝΑ S.A. | Subsidiary | 43,414 | 43,399 | 15 | 0 | 0 | 0 |
|
|
CHIRON CONCESSIONS SA | Subsidiary | 13 | 13 | 0 | 0 | 0 | 0 |
|
|
TERNA MAG S.A. | Subsidiary | 30,612 | 0 | 0 | 0 | 30,612 | 0 |
|
|
NEA ODOS S.A. | Subsidiary | 4,404 | 4,404 | 0 | 0 | 0 | 0 |
|
|
CENTRAL GREECE MOTORWAY S.A. | Subsidiary | 1,401 | 1,401 | 0 | 0 | 0 | 0 |
|
|
GEK TERNA MOTORWAYS S.M.S.A. | Subsidiary | 167 | 0 | 0 | 167 | 0 | 0 |
|
|
GEK TERNA CONCESSIONS S.M.S.A. | Subsidiary | 45,000 | 0 | 0 | 0 | 25,000 | 20,000 |
|
|
HERON ENERGY S.A. | Subsidiary | 441 | 176 | 0 | 265 | 0 | 0 |
|
|
ARGOLIKI RIVIERA S.M.S.A. | Subsidiary | 400 | 0 | 0 | 0 | 0 | 400 |
|
|
FIER THERMOELECTRIC S.H.A. | Joint Venture | 298 | 0 | 0 | 0 | 0 | 298 |
|
|
KASSIOPI REAL ESTATE S.M.S.A. | Subsidiary | 200 | 0 | 0 | 0 | 200 | 0 |
|
|
PASIFAI ODOS S.A. | Joint Venture | 3,754 | 0 | 0 | 0 | 728 | 3,026 |
|
|
IRC HELLINIKON SA | Joint Venture | 47,250 | 0 | 0 | 0 | 47,250 | 0 |
|
|
POLIS PARK S.A. | Joint Venture | 4 | 0 | 0 | 0 | 4 | 0 |
|
|
ATHENS CAR PARK S.A. | Joint Venture | 433 | 0 | 0 | 0 | 433 | 0 |
|
|
DI TERNA SA | Joint Venture | 950 | 0 | 0 | 0 | 950 | 0 |
|
|
KEKROPS S.A. | Associate | 45 | 0 | 16 | 0 | 0 | 29 |
|
|
NEA EGNATIA ODOS CONSESSION SA | Subsidiary | 1,875 | 0 | 0 | 0 | 1,875 | 0 |
|
|
NEA EGNATIA ODOS OPERATION SA | Associate | 6 | 0 | 0 | 0 | 6 | 0 |
|
|
NEA ATTIKH ODOS LEITOURGIA SA | Subsidiary | 500 | 0 | 0 | 0 | 500 | 0 |
|
|
NEA ATTIKH ODOS PARACHORISI SMSA | Subsidiary | 671,710 | 0 | 0 | 0 | 497,065 | 174,645 |
|
|
GEK TERNA URBAN SERVICES SMSA | Subsidiary | 222 | 0 | 0 | 222 | 0 | 0 |
|
|
|
| 855,595 | 51,889 | 31 | 654 | 604,623 | 198,398 |
|
|
|
|
|
|
|
|
|
|
|
|
Company’s Liabilities |
|
|
|
|
|
|
|
|
|
| Participation type | Total | From purchases | From Loan and interest | From dividends and Joint-Ventures results | From share capital increases |
|
|
|
GEK SERVICES S.A. | Subsidiary | 753 | 753 | 0 | 0 |
|
|
|
|
ΤΕRΝΑ S.A. | Subsidiary | 40,891 | 40,891 | 0 | 0 |
|
|
|
|
ICON E.O.O.D. | Subsidiary | 3,000 | 3,000 | 0 | 0 | 0 |
|
|
|
CHIRON CONCESSIONS SA | Subsidiary | 11 | 11 | 0 | 0 | 0 |
|
|
|
OLYMPIA ODOS S.A. | Associate | 9 | 9 | 0 | 0 | 0 |
|
|
|
NEA ODOS S.A. | Subsidiary | 2,986 | 2,986 | 0 | 0 | 0 |
|
|
|
CENTRAL GREECE MOTORWAY S.A. | Subsidiary | 1,580 | 1,580 | 0 | 0 | 0 |
|
|
|
GEK TERNA MOTORWAYS S.M.S.A. | Subsidiary | 5,525 | 0 | 5,525 | 0 | 0 |
|
|
|
HERON ENERGY S.A. | Subsidiary | 25,308 | 43 | 25,265 | 0 | 0 |
|
|
|
KEKROPS S.A. | Associate | 2 | 2 | 0 | 0 | 0 |
|
|
|
GEK TERNA URBAN SERVICES SMSA | Subsidiary | 5,192 | 0 | 5,192 | 0 | 0 |
|
|
|
|
| 85,257 | 49,275 | 35,982 | 0 | 0 |
|
|
|
Sales - Inflows of the Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Participation type | Total | Revenues from Goods/Consulting services | Income from leases | Income from dividends and related profits | Income from interest and related profit | Share capital reductions | Received Loans |
|
INTERNATIONAL AIRPORT OF HERAKLION CRETE CONCESSION S.A. | Joint Venture | 95,756 | 92,610 | 0 | 0 | 3,146 | 0 | 0 |
|
ATHENS CAR PARK S.A. | Joint Venture | 135 | 135 | 0 | 0 | 0 | 0 | 0 |
|
PARKING OUIL S.A. | Joint Venture | 177 | 27 | 0 | 150 | 0 | 0 | 0 |
|
THERMOELECTRIC KOMOTINIS S.A. | Joint Venture | 34,675 | 31,224 | 0 | 0 | 3,451 | 0 | 0 |
|
IRC HELLINIKON S.A. | Joint Venture | 24,440 | 24,382 | 58 | 0 | 0 | 0 | 0 |
|
PASIFAI ODOS S.A. | Joint Venture | 7,083 | 6,895 | 22 | 0 | 166 | 0 | 0 |
|
DI TERNA SA | Joint Venture | 5,586 | 5,586 | 0 | 0 | 0 | 0 | 0 |
|
KEKROPS S.A. | Associate | 58 | 1 | 0 | 0 | 57 | 0 | 0 |
|
AIGISTOS S.A. | Joint Venture | 2,286 | 0 | 787 | 1,499 | 0 | 0 | 0 |
|
NEA EGNATIA ODOS OPERATION SA | Associate | 2 | 0 | 2 | 0 | 0 | 0 | 0 |
|
J/V TERNA ENERGEIAKI DIACHEIRISI PAGION – INDIGITAL – AMCO | Joint Venture | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
|
OLYMPIA ODOS S.A. | Associate | 652 | 600 | 0 | 0 | 51 | 0 | 0 |
|
OLYMPIA ODOS OPERATION S.A. | Associate | 107 | 107 | 0 | 0 | 0 | 0 | 0 |
|
|
| 170,958 | 161,567 | 870 | 1,649 | 6,871 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
Receivables of the Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Participation type | Total | From revenue | From Loan and interest | From dividends and Joint-Ventures results | Share capital reductions |
|
|
|
INTERNATIONAL AIRPORT OF HERAKLION CRETE CONCESSION S.A. | Joint Venture | 46,379 | 7,233 | 39,146 | 0 | 0 |
|
|
|
ATHENS CAR PARK S.A. | Joint Venture | 14 | 14 | 0 | 0 | 0 |
|
|
|
THERMOELECTRIC KOMOTINIS S.A. | Joint Venture | 62,384 | 2,999 | 59,385 | 0 | 0 |
|
|
|
IRC HELLINIKON S.A. | Joint Venture | 137 | 137 | 0 | 0 | 0 |
|
|
|
ARMONIA ENERGY SOCIETY | Associate | 18 | 18 | 0 | 0 | 0 |
|
|
|
PASIFAI ODOS S.A. | Joint Venture | 4,272 | 1,105 | 3,167 | 0 | 0 |
|
|
|
ΤΕRΝΑ FIBER SPECIAL PURPOSES SOCIETE ANONYME | Joint Venture | 1,368 | 1,368 | 0 | 0 | 0 |
|
|
|
DI TERNA SA | Joint Venture | 1,978 | 1,978 | 0 | 0 | 0 |
|
|
|
PARKING OUIL S.A. | Joint Venture | 9 | 9 | 0 | 0 | 0 |
|
|
|
THESSALONIKI CAR PARK S.A. | Joint Venture | 209 | 0 | 209 | 0 | 0 |
|
|
|
AIGISTOS S.A. | Joint Venture | 4,984 | 3,560 | 0 | 1,424 | 0 |
|
|
|
KEKROPS S.A. | Associate | 1,282 | 0 | 1,282 | 0 | 0 |
|
|
|
ΕΝ.ΕR.ΜΕL S.A. | Associate | 1 | 1 | 0 | 0 | 0 |
|
|
|
HELLENIC NICKEL SΑ | Joint Venture | 2 | 2 | 0 | 0 | 0 |
|
|
|
OLYMPIA ODOS S.A. | Associate | 1,477 | 1,477 | 0 | 0 | 0 |
|
|
|
OLYMPIA ODOS OPERATION S.A. | Associate | 173 | 173 | 0 | 0 | 0 |
|
|
|
|
| 124,687 | 20,074 | 103,189 | 1,424 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases - Outflows of the Group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Participation type | Total | Purchases of Goods/Consulting services | Lease expenses | Share capital increases | Granted Loans |
|
|
|
INTERNATIONAL AIRPORT OF HERAKLION CRETE CONCESSION S.A. | Joint Venture | 36,330 | 330 | 0 | 0 | 36,000 |
|
|
|
POLIS PARK S.A. | Joint Venture | 4 | 0 | 0 | 4 | 0 |
|
|
|
ATHENS CAR PARK S.A. | Joint Venture | 433 | 0 | 0 | 433 | 0 |
|
|
|
PASIFAI ODOS S.A. | Joint Venture | 3,754 | 0 | 0 | 728 | 3,026 |
|
|
|
IRC HELLINIKON S.A. | Joint Venture | 66,150 | 0 | 0 | 66,150 | 0 |
|
|
|
DI TERNA SA | Joint Venture | 950 | 0 | 0 | 950 | 0 |
|
|
|
KEKROPS S.A. | Associate | 29 | 0 | 0 | 0 | 29 |
|
|
|
NEA EGNATIA ODOS OPERATION SA | Associate | 6 | 0 | 0 | 6 | 0 |
|
|
|
THERMOELECTRIC KOMOTINIS S.A. | Joint Venture | 10,773 | 0 | 0 | 10,773 | 0 |
|
|
|
AIGISTOS S.A. | Joint Venture | 22,774 | 18,775 | 0 | 3,999 | 0 |
|
|
|
OLYMPIA ODOS S.A. | Associate | 2,127 | 2,127 | 0 | 0 | 0 |
|
|
|
|
| 143,330 | 21,232 | 0 | 83,043 | 39,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities of the Group |
|
|
|
|
|
|
|
|
|
| Participation type | Total | From Purchases and Advances | From Loan and interest |
|
|
|
|
|
IRC HELLINIKON S.A. | Joint Venture | 2 | 2 | 0 |
|
|
|
|
|
INTERNATIONAL AIRPORT OF HERAKLION CRETE CONCESSION S.A. | Joint Venture | 64,112 | 64,112 | 0 |
|
|
|
|
|
DI TERNA SA | Joint Venture | 3,586 | 3,586 | 0 |
|
|
|
|
|
PASIFAI ODOS S.A. | Joint Venture | 12,333 | 12,333 | 0 |
|
|
|
|
|
AIGISTOS S.A. | Joint Venture | 9,161 | 9,161 | 0 |
|
|
|
|
|
KEKROPS S.A. | Associate | 2 | 2 | 0 |
|
|
|
|
|
OLYMPIA ODOS S.A. | Associate | 295 | 295 | 0 |
|
|
|
|
|
|
| 89,491 | 89,491 | 0 |
|
|
|
|
|
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Remuneration for services rendered | 7,559 | 5,652 | 531 | 782 |
Remuneration of employees | 3,926 | 2,149 | 1,230 | 966 |
Remuneration for participation in Board meetings | 1,237 | 1,335 | 1,160 | 1,138 |
Share based payments | 25,292 | 1,731 | 18,971 | 1,476 |
Total | 38,014 | 10,867 | 21,892 | 4,362 |
|
|
|
|
|
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Liabilities | 476 | 149 | 58 | 195 |
Receivables | 260 | 77 | 13 | 10 |
Passage | HCGC text | Explanation |
2.4.13. | The maturity of options shall be set at an interval of not less than three (3) years from the date of their issue to the executive members of the Board of Directors.
| The remuneration policy includes the program approved by the Annual General Assembly of 2023 for the distribution of free shares according to article 114 of Law 4548/2028 for the four-year period 2023-2027, with a potential maturity period of less than three (3) years. |
| FULL NAME | POSITION | BEGINNING OF TERM OF OFFICE | END OF TERM OF OFFICE |
1 | Peristeris Georgios | Chairman and CEO | 1.7.2021 | 1.7.2025 |
2 | Kapralos Spyridon | Vice-Chairman, Independent Non-Executive Member, Head of Independent Directors | 1.7.2021 | 1.7.2025 |
3 | Tamvakakis Apostolos | Vice-Chairman, Non-Executive Member | 1.7.2021 | 1.7.2025 |
| FULL NAME | POSITION | BEGINNING OF TERM OF OFFICE | END OF TERM OF OFFICE |
4 | Lazaridou Penelope | Executive Director, Executive Member | 1.7.2021 | 1.7.2025 |
5 | Benopoulos Angelos | Executive Director, Executive Member | 1.7.2021 | 1.7.2025 |
6 | Souretis Petros | Executive Director, Executive Member | 30.11.2022 | 1.7.2025 |
7 | Gourzis Michalis | Executive Member | 1.7.2021 | 1.7.2025 |
8 | Lambrou Konstantinos | Executive Member | 19.7.2021 | 1.7.2025 |
9 | Moustakas Emmanouil | Executive Member | 1.7.2021 | 1.7.2025 |
10 | Antonakos Dimitrios | Non-Executive Member | 1.7.2021 | 1.7.2025 |
11 | Afentoulis Dimitrios | Non-Executive Member | 1.7.2021 | 1.7.2025 |
12 | Delikoura Aikaterini | Independent Non-Executive Member | 1.7.2021 | 1.7.2025 |
13 | Skordas Athanasios | Independent Non-Executive Member | 19.7.2021 | 1.7.2025 |
14 | Staikou Sofia | Independent Non-Executive Member | 1.7.2021 | 1.7.2025 |
15 | ApkarianGagik1 | Independent Non-Executive Member | 1.7.2021 | 30.12.2024 |
Taprantzis Andreas2 | Independent Non-Executive Member | 30.12.2024 | 1.7.2025 |
|
|
|
|
|
|
FULL NAME | NUMBER OF MEETINGS DURING THE 2024 TERM | NUMBER OF MEETINGS ATTENDED | NUMBER OF MEETINGS REPRESENTED | NUMBER OF MEETINGS ABSENT & NOT REPRESENTED | ATTENDANCE RATE AT THE 2024 MEETINGS |
Peristeris Georgios | 23 | 23 | - | - | 100% |
Kapralos Spyridon | 23 | 23 | - | - | 100% |
Tamvakakis Apostolos | 23 | 23 | - | - | 100% |
Lazaridou Penelope | 23 | 23 | - | - | 100% |
Benopoulos Angelos | 23 | 23 | - | - | 100% |
Souretis Petros | 23 | 23 | - | - | 100% |
Gourzis Michalis | 23 | 21 | 2 | - | 100% |
Lambrou Konstantinos | 23 | 23 | - | - | 100% |
Moustakas Emmanouil | 23 | 23 | - | - | 100% |
Antonakos Dimitrios | 23 | 23 | - | - | 100% |
Afentoulis Dimitrios | 23 | 23 | - | - | 100% |
Delikoura Aikaterini | 23 | 22 | 1 | - | 100% |
Skordas Athanasios | 23 | 23 | - | - | 100% |
Staikou Sofia | 23 | 21 | 2 | - | 100% |
ApkarianGagik1 | 22 | 20 | 2 | - | 100% |
Taprantzis Andreas2 | 1 | 1 | - | - | 100% |
Name | Independence criteria |
Capralos Spyridon | These members meet (a) the independence criteria of para. 1 of article 9 of Law 4706/2020, i.e. they do not hold shares in more than 0.5% of the Company's share capital and (b) they do not have any relationship of dependence with the Company or related persons, as these conditions of independence are described in particular in article 9 par. 2 of Law 4706/2020 (Government Gazette A' 136/17.07.2020). Moreover, members also meet the criteria of the Suitability Policy. |
Delikoura Aikaterini | |
Skordas Athanasios | |
Staikou Sofia |
Capralos Spyridon | These members meet (a) the independence criteria of para. 1 of article 9 of Law 4706/2020, i.e. they do not hold shares in more than 0.5% of the Company's share capital and (b) they do not have any relationship of dependence with the Company or related persons, as these conditions of independence are described in particular in article 9 par. 2 of Law 4706/2020 (Government Gazette A' 136/17.07.2020). Moreover, members also meet the criteria of the Suitability Policy. |
ApkarianGagik1 | |
Taprantzis Andreas2 |
FULL NAME | NUMBER OF SHARES HELD IN GEK TERNA AS ON 31.12.2024 | PERCENTAGE OF SHARES HELD IN GEK TERNA ON 31.12.2024 |
Peristeris Georgios | 32,398,291* | 31.3259%* |
Capralos Spyridon | 2,000 | 0.002% |
Tamvakakis Apostolos | - | - |
Lazaridou Penelope | 141,374 | 0.137% |
Benopoulos Angelos | 352,300 | 0.341% |
Souretis Petros | 33,000 | 0.032% |
Gourzis Michalis | 1,346,509 | 1.302% |
Lambrou Konstantinos | 89,362 | 0.086% |
Moustakas Emmanouil | 200,629 | 0.194% |
Antonakos Dimitrios | 433,811 | 0.419% |
Afentoulis Dimitrios | - | - |
Taprantzis Andreas | 4,750 | 0.005% |
Delikoura Aikaterini | - | - |
Skordas Athanasios | 2,800 | 0.003% |
Staikou Sofia | - | - |
Perdikaris Georgios | 221,300 | 0.214% |
Zaribas Christos | 2,400 | 0.002% |
Chatziarseniou Dimitra | - | - |
Nika Angeliki | - | - |
Tagmatarchis Angelos | - | - |
FULL NAME | NUMBER OF MEETINGS HELD DURING THE TERM OF OFFICE OF EACH MEMBER | NUMBER OF MEETINGS ATTENDED | NUMBER OF MEETINGS REPRESENTED | PERCENTAGE OF PARTICIPATION IN MEETINGS |
Kapralos Spyridon | 14 | 14 | 0 | 100% |
Tamvakakis Apostolos | 14 | 14 | 0 | 100% |
Skordas Athanasios | 14 | 12 | 2 | 100% |
Tagmatarchis Angelos | 14 | 14 | 0 | 100% |
FULL NAME | NUMBER OF MEETINGS DURING THE TERM OF OFFICE OF EACH MEMBER (01.01.2024 – 31.12.2024) | NUMBER OF MEETINGS PARTICIPATED | PERCENTAGE OF ATTENDANCE AT MEETINGS |
Georgios Peristeris | 15 | 15 | 100% |
Penelope Lazaridou | 15 | 15 | 100% |
Angelos Benopoulos | 15 | 15 | 100% |
Petros Souretis | 15 | 15 | 100% |
Emmanouil Moustakas | 15 | 15 | 100% |
Georgios Perdikaris | 15 | 15 | 100% |
FULL NAME | NUMBER OF MEETINGS 01.01.2024-31.12.2024 | NUMBER OF MEETINGS ATTENDED | NUMBER OF MEETINGS REPRESENTED | NUMBER OF MEETINGS ABSENT & NOT REPRESENTED | PERCENTAGE OF ATTENDANCE AT MEETINGS |
Kapralos Spyridon | 8 | 8 | - | - | 100% |
Tamvakakis Apostolos | 8 | 8 | - | - | 100% |
Staikou Sofia | 8 | 8 | - | - | 100% |
Delikoura Katerina | 8 | 8 | - | - | 100% |
Skordas Athanasios | 8 | 8 | - | - | 100% |
FULL NAME | NUMBER OF MEETINGS DURING EACH MEMBER'S TERM OF OFFICE | NUMBER OF MEETINGS ATTENDED | NUMBER OF MEETINGS REPRESENTED | NUMBER OF MEETINGS ABSENT & NOT REPRESENTED | PERCENTAGE OF ATTENDANCE AT MEETINGS |
Perdikaris Georgios | 2 | 2 | - | - | 100% |
Tamvakakis Apostolos | 2 | 2 | - | - | 100% |
Lazaridou Penelope | 2 | 2 | - | - | 100% |
Moustakas Emmanouil | 2 | 2 | - | - | 100% |
Souretis Petros | 2 | 2 | - | - | 100% |
FULL NAME | NUMBER OF MEETINGS DURING EACH MEMBER'S TERM OF OFFICE | NUMBER OF MEETINGS ATTENDED | NUMBER OF MEETINGS REPRESENTED | NUMBER OF MEETINGS ABSENT & NOT REPRESENTED | PERCENTAGE OF ATTENDANCE AT MEETINGS |
Skordas Athanasios | 2 | 2 | - | - | 100% |
Delikoura Aikaterini | 2 | 2 | - | - | 100% |
Antonakos Dimitrios | 2 | 2 | - | - | 100% |
Chatziarseniou Dimitra | 2 | 2 | - | - | 100% |
FULL NAME | NUMBER OF MEETINGS DURING EACH MEMBER'S TERM OF OFFICE | NUMBER OF MEETINGS | NUMBER OF MEETINGS ATTENDED | NUMBER OF MEETINGS REPRESENTED | NUMBER OF MEETINGS ABSENT & NOT REPRESENTED | PERCENTAGE OF ATTENDANCE AT MEETINGS |
Staikou Sofia | 3 | 3 | 3 | - | - | 100% |
Delikoura Aikaterini | 3 | 3 | 3 | - | - | 100% |
Lambrou Konstantinos | 3 | 3 | 3 | - | - | 100% |
Lazaridou Penelope | 3 | 3 | 3 | - | - | 100% |
Chatziarseniou Dimitra | 3 | 3 | 3 | - | - | 100% |
FULL NAME | EXTERNAL PROFESSIONAL COMMITMENTS |
PERISTERIS GEORGIOS |
|
KAPRALOS SPYRIDON |
|
TAMVAKAKIS APOSTOLOS |
|
FULL NAME | EXTERNAL PROFESSIONAL COMMITMENTS |
GOURZIS MICHALIS |
- Member of the Board of DirectorsTERNA ENERGY S.A. (until 27.11.2024) - Member of the Board of Directors TERNA LEFKOLITHI S.A. - Member of the Board of DirectorsHERAKLION INTERNATIONAL AIRPORTS.A. - Member of the Board of Directors NEW EGNATIA ODOS CONCESSION S.A.
|
LAZARIDOU PENELOPE |
- Member of the Board of Directors NEA ODOS SOCIETE ANONYME CONCESSION - Member of the Board of Directors ODOS KENTRIKIS ELLADOS SOCIETE ANONYME CONCESSION - Vice-Chairman and CEO GEK TERNA MOTORWAYS Μ.S.A. - Vice-Chairman and CEO GEK TERNA KASTELI Μ.S.A. - Member of the Board of Directors NEW ATTIKI ODOS SINGLE MEMBER CONCESSION SOCIETE ANONYME - Chairman KOMOTINI THERMOELECTRIC S.A. - Chairman GEK TERNA CONCESSIONS Μ.S.A. - Vice-Chairman and CEO HELLINIKON INTEGRATED RESORT COMPLEX S.A. - Member of the Board of Directors HERON ENERGY SERVICES COMPANY SOCIETE ANONYME
|
FULL NAME | EXTERNAL PROFESSIONAL COMMITMENTS |
BENOPOULOS ANGELOS | • In companies of GEK TERNA Group - Chairman of the Board of DirectorsVIPATHES.A. - Chairman of the BoardPLATANOS SQUARE CAR PARKING STATION KIFISIAS.A. - Chairman AEIFORIKI IPIROU S.A. - Chairman HELLAS SMARTICKET S.A. - Chairman BROADBAND INFRASTRUCTURE PROJECTS S.A. - Chairman JOINT VENTURE TERNA ENERGY FIXED ASSET MANAGEMENT– ΙNDIGITAL A.E. – AMCO S.A. - CEO TERNA ENERGY FIXED ASSET MANAGEMENT S.A. - CEO ENVIRONMENTAL PELOPONNESE S.A. - CEO SPECIAL PURPOSE TERNA FIBER S.A. • Vice-Chairman of the Board DEPPATHE S.A. • Vice-Chairman of the Board GREEK BUSINESS PARKS ASSOCIATION • Member General Council of HELLENIC FEDERATION OF ENTERPRISES (SEV)
|
SOURETIS PETROS | • In companies of GEK TERNA Group CEO GEK SERVICES SINGLE MEMBER S.A.C.C. Chairman of the Board NEW ATTIKI ODOS OPERATION S.A. Member of the Board of Directors TERNA LEFKOLITHI S.A. CEO HOTEL - TOURISM - CONSTRUCTION and QUARRY ENTERPRISES KEKROPS S.A. Chairman of the Board 4 ES NEPA Manager ESARUS & CO LTD
|
ANTONAKOS DIMITRIOS | • In companies of GEK TERNA Group Member of the Board of Directors TERNA OVERSEAS LTD Vice-Chairman of the Board HOTEL - TOURISM - CONSTRUCTION and QUARRY ENTERPRISES KEKROPS S.A. • Member of the Board of Directors MALCEM CONSTRUCTION MATERIALS LTD • Joint Ventures J&P AVAX S.A. - VIOTER S.A. - ILIOCHORA S.A. ETHET – TERNA – AVAX PANTECHNIKI ΤΕΡΝΑ S.A. – PANTECHNIKI S.A. AVAX S.A. - TERNA S.A.
|
FULL NAME | EXTERNAL PROFESSIONAL COMMITMENTS |
LAMBROU KONSTANTINOS |
|
MOUSTAKAS EMMANOUIL |
Vice-Chairman of the Board NEA ODOS SOCIETE ANONYME CONCESSION Vice-Chairman of the Board ODOS KENTRIKIS ELLADOS SOCIETE ANONYME CONCESSION Chairman of the Board GEK TERNA MOTORWAYS Μ.S.A. Chairman of the Board GEK TERNA KASTELI Μ.S.A. Member of the Board of Directors OLYMPIA ODOS SOCIETE ANONYME CONCESSION Chairman of the Board NEW EGNATIA ODOS SOCIETE ANONYME CONCESSION Chairman of the Board NEW ATTIKI ODOS SINGLE MEMBER CONCESSION S.A. Member of the Board of Directors OLYMPIA ODOS OPERATION SOCIETE ANONYME Chairman of the Board GEK TERNA CONCESSION S.A. Member of the Board of Directors HERON ENERGY S.A. CEO, PASIFAI ODOS, ΒΟΑΚ HERSONISOS PPP– NEAPOLI SPECIAL PURPOSE SOCIETE ANONYME COMPANY Member of the Board of Directors TERNA LEFKOLITHI S.A. Vice-Chairman of BoD and CEO MANTOUDI BUSINESS PARK SINGLE MEMBER S.A. Member of the Board of Directors HERAKLION INTERNATIONAL AIRPORT OF CRETE S.A. CONCESSION Chairman of the Board GREEN OCEAN SOLUTIONS AG Member of the Board of Directors NON-PROFIT COMPANY "HELLENIC INFRASTRUCTURE AND TOLL ROADS" Manager GEK TERNA HOLDING, REAL ESTATE AND CONSTRUCTION S.A. - TERNA S.A. - JV HELLAS TOLLS Manager MGGR LLC Chairman of the Board IRC HELLINIKON S.A. Member of the Board of Directors SARISA, SUB-CONCESSION OF PHILIPPOS KAVALA PORTS ΙΙ S.A.
|
FULL NAME | EXTERNAL PROFESSIONAL COMMITMENTS |
AFENTOULIS DIMITRIOS |
|
DELIKOURA AIKATERINI | - |
SKORDAS ATHANASIOS | - |
STAIKOU SOFIA |
|
TAPRANTZIS ANDREAS |
|
NAME/TITLE | No of Shares | % |
Georgios Peristeris (Direct and indirect) |
32,398,291 |
31.3259% |
|
Athens, April 28th,2025
The Certified Public Accountant The Certified Public Accountant |
|
|
George Panagopoulos Panagiotis Noulas |
SOEL Reg. No 36471 SOEL Reg. No 40711 |
Athina Moustaki |
SOEL R.Ν.: 28871 |
|
| GROUP |
| COMPANY | ||
| Note | 31.12.2024 | 31.12.2023 |
| 31.12.2024 | 31.12.2023 |
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Intangible fixed assets | 8.1 |
| 393 | 436 | ||
Right of use assets | 9 |
| 1,269 | 415 | ||
Tangible fixed assets | 10 |
| 17,169 | 14,718 | ||
Goodwill | 8.2 |
| 0 | 0 | ||
Investment property | 11 |
| 7,112 | 6,656 | ||
Participations in subsidiaries | 12 |
| 1,022,899 | 468,804 | ||
Participations in associates | 13 |
| 127,176 | 5,380 | ||
Participations in joint ventures | 14 |
| 68,179 | 16,425 | ||
Financial Assets - Concessions | 15 |
| 0 | 0 | ||
Investment in equity interests | 21 |
| 5,868 | 99,932 | ||
Other long-term assets | 16 |
| 314,567 | 142,870 | ||
Receivables from derivatives | 31 |
| 0 | 0 | ||
Deferred Tax Assets | 34 |
| 0 | 0 | ||
Total non-current assets |
|
| 1,564,632 | 755,636 | ||
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Inventories | 17 |
| 2,835 | 4,005 | ||
Trade receivables | 18 |
| 50,257 | 29,412 | ||
Receivables from contracts with customers | 19 |
| 10,958 | 5,138 | ||
Advances and other receivables | 20 |
| 50,429 | 55,653 | ||
Income tax receivables |
|
| 6,139 | 4,284 | ||
Financial assets at fair value through profit and loss | 22 |
| 21,255 | 14,288 | ||
Short-term part of receivables from derivatives | 31 |
| 0 | 0 | ||
Cash and cash equivalents | 23 |
| 853,142 | 581,908 | ||
Total current assets other than non-current assets held for sale |
|
| 995,015 | 694,688 | ||
Non-current assets held for sale |
|
| 4,600 | 0 | ||
Total current assets |
|
| 999,615 | 694,688 | ||
TOTAL ASSETS |
|
| 2,564,247 | 1,450,324 | ||
|
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
|
|
Share capital | 32 |
| 58,951 | 58,951 | ||
Share premium account |
|
| 179,151 | 169,678 | ||
Reserves | 33 |
| 57,896 | 47,089 | ||
Retained earnings |
| ( |
| 1,100,308 | 172,355 | |
Total equity attributable to the owners of parent |
|
| 1,396,306 | 448,073 | ||
|
| GROUP |
| COMPANY | ||
| Note | 31.12.2024 | 31.12.2023 |
| 31.12.2024 | 31.12.2023 |
Non-controlling interests |
|
| 0 | 0 | ||
Total equity |
|
| 1,396,306 | 448,073 | ||
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
Long-term loans | 24 |
| 879,071 | 913,787 | ||
Liabilities from leases | 25 |
| 861 | 287 | ||
Other long-term liabilities | 30 |
| 9,641 | 12,243 | ||
Other provisions | 27 |
| 0 | 0 | ||
Provisions for staff leaving indemnities | 26 |
| 499 | 400 | ||
Grants | 28 |
| 0 | 0 | ||
Liabilities from derivatives | 31 |
| 0 | 0 | ||
Deferred tax liabilities | 34 |
| 17,392 | 14,631 | ||
Total non-current liabilities |
|
| 907,464 | 941,348 | ||
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Suppliers | 29 |
| 55,865 | 41,970 | ||
Short term loans | 24 |
| 50,693 | 0 | ||
Long term liabilities payable during the next financial year | 24 |
| 136,901 | 8,961 | ||
Short-term part liabilities from leases | 25 |
| 413 | 139 | ||
Liabilities from contracts with customers | 19 |
| 164 | 170 | ||
Accrued and other short term liabilities | 30 |
| 16,095 | 9,585 | ||
Short-term part of liabilities from derivatives | 31 |
| 0 | 0 | ||
Income tax payable |
|
| 346 | 78 | ||
Total current Liabilities other than liabilities included in non-current assets held for sale |
|
| 260,477 | 60,903 | ||
Liabilities related to non-current assets held for sale |
|
| 0 | 0 | ||
Total current Liabilities |
|
| 260,477 | 60,903 | ||
|
|
|
|
|
|
|
Total Liabilities |
|
| 1,167,941 | 1,002,251 | ||
|
|
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES |
|
| 2,564,247 | 1,450,324 | ||
|
| GROUP |
| COMPANY | ||
Profit and Loss | Note | 1.1-31.12.2024 | 1.1-31.12.2023 * |
| 1.1-31.12.2024 | 1.1-31.12.2023 |
Continuing operations |
|
|
|
|
|
|
Turnover | 6,35 |
| 143,798 | 108,724 | ||
Cost of sales | 36 | ( | ( |
| (122,828) | (96,358) |
Gross profit/(loss) |
|
| 20,970 | 12,366 | ||
Administrative and distribution expenses | 36 | ( | ( |
| (31,119) | (10,288) |
Research and development expenses | 36 | ( | ( |
| (3,618) | (3,516) |
Other income/(expenses) | 38 | ( | ( |
| 2,636 | 1,292 |
Results before taxes, financing and investing activities from continuing operations |
|
| (11,131) | (146) | ||
Net financial income/(expenses) | 42 | ( | ( |
| (12,316) | (11,215) |
Profit / (loss) from sale of participations and securities | 39 | ( | ( |
| 852,598 | (9) |
Profit / (loss) from valuation of participations and securities | 40 |
| (23,969) | (8,680) | ||
Income / (losses) from participations and other securities | 41 |
| 68,241 | 54,937 | ||
Profit / (loss) from the consolidation of associates under the equity method | 6,13 | ( |
| 0 | 0 | |
Profit / (loss) from the consolidation of joint ventures under the equity method | 6,14 | ( |
| 0 | 0 | |
Earnings/(Losses) before taxes from continuing operations | 6 |
| 873,423 | 34,887 | ||
Income tax | 34 | ( | ( |
| (1,998) | (9,153) |
Net Earnings/(losses) after taxes from continuing operations | 6 |
| 871,425 | 25,734 | ||
|
|
|
|
|
|
|
Discontinued operations |
|
|
|
|
|
|
Net Earnings/(losses) after taxes from discontinued operations | 7.1 |
| 0 | 0 | ||
Net Earnings/(losses) after taxes from continuing and discontinued operations | 6 |
| 871,425 | 25,734 | ||
|
|
|
|
|
|
|
Other Comprehensive Income/(Expenses) |
|
|
|
|
|
|
a) Other Comprehensive Income/(expenses) that will be transferred to Income Statement in subsequent periods |
|
|
|
|
|
|
Proportion in Other comprehensive income of associates | 13 |
| 0 | 0 | ||
Proportion in Other comprehensive income of joint ventures | 14 | ( | ( |
| 0 | 0 |
Cash flow hedges |
|
|
|
|
|
|
|
| GROUP |
| COMPANY | ||
Profit and Loss | Note | 1.1-31.12.2024 | 1.1-31.12.2023 * |
| 1.1-31.12.2024 | 1.1-31.12.2023 |
-Gain/(Losses) current period | 31 | ( | ( |
| 0 | 0 |
Translation differences from incorporation of foreign entities |
|
|
|
|
|
|
-Gain/(Losses) current period |
| ( |
| 0 | 0 | |
Tax corresponding to the above results | 34 |
| (19) | 0 | ||
Total |
| ( | ( |
| (19) | 0 |
b) Other Comprehensive Income/(expenses) that will be not transferred to Income Statement in subsequent periods |
|
|
|
|
|
|
Valuation of investments in equity interests | 21 |
| 6,240 | 10,960 | ||
Actuarial gains/(losses) on defined benefit pension plan | 26 | ( | ( |
| (30) | (33) |
Proportion in Other comprehensive income of joint ventures | 14 | ( | ( |
| 0 | 0 |
Tax corresponding to the above results | 34 | ( | ( |
| (1,366) | (2,404) |
Total |
|
| 4,844 | 8,523 | ||
Net Other Comprehensive Income |
| ( | ( |
| 4,825 | 8,523 |
Total comprehensive income |
|
| 876,250 | 34,257 | ||
|
|
|
|
|
|
|
Net earnings/(losses) attributed to: |
|
|
|
|
|
|
Shareholders of the parent |
|
|
|
|
|
|
-from continuing operations |
|
|
|
| ||
-from discontinued operations |
|
|
|
| ||
Total |
|
|
|
| ||
|
|
|
|
|
|
|
Non-controlling interests |
|
|
|
|
|
|
-from continuing operations |
| ( |
|
|
| |
-from discontinued operations |
|
|
|
| ||
Total |
|
|
|
| ||
Net Earnings/(losses) after taxes from continuing and discontinued operations |
|
|
|
| ||
|
|
|
|
|
|
|
Total comprehensive income/(losses) attributed to: |
|
|
|
|
|
|
Shareholders of the parent |
|
|
|
|
|
|
-from continuing operations |
| ( |
|
|
| |
-from discontinued operations |
|
|
|
| ||
Total |
|
|
|
| ||
|
|
|
|
|
|
|
Non-controlling interests |
|
|
|
|
|
|
-from continuing operations |
| ( | ( |
|
|
|
-from discontinued operations |
|
|
|
| ||
|
| GROUP |
| COMPANY | ||
Profit and Loss | Note | 1.1-31.12.2024 | 1.1-31.12.2023 * |
| 1.1-31.12.2024 | 1.1-31.12.2023 |
Total |
|
|
|
| ||
Total comprehensive income |
|
|
|
| ||
|
|
|
|
|
|
|
Basic Earnings/(losses) per share (in Euro) attributed to shareholders of the parent |
|
|
|
|
|
|
-from continuing operations |
|
|
|
| ||
-from discontinued operations |
|
|
|
| ||
Total | 32 |
|
|
| ||
|
| GROUP |
| COMPANY | ||
| Note | 1.1-31.12.2024 | 1.1-31.12.2023 * |
| 1.1-31.12.2024 | 1.1-31.12.2023 |
Cash flows from operating activities |
|
|
|
|
|
|
Profit/(loss) before tax from continued operations | 6 |
| 873,423 | 34,887 | ||
Adjustments for the agreement of the net flows from the operating activities |
|
|
|
|
|
|
Depreciation | 8.1,9,10 |
| 2,200 | 1,788 | ||
Fixed assets grants amortization | 38 | ( | ( |
| 0 | 0 |
Provisions |
|
| 159 | 100 | ||
Impairments | 38 |
| 29,513 | 11,648 | ||
Other non-cash expenses/(revenue) |
| ( | ( |
| 0 | 0 |
Interest and related revenue | 42 | ( | ( |
| (26,331) | (19,244) |
Interest and other financial expenses | 42 |
| 38,647 | 30,459 | ||
Results from derivatives | 42 | ( |
| 0 | 0 | |
Results from associates and joint ventures |
| ( |
| 0 | 0 | |
Results from participations and securities |
| ( | ( |
| (926,372) | (58,282) |
Results from investment property |
| ( | ( |
| (456) | (171) |
Results from fixed assets |
| ( | ( |
| 0 | 0 |
Foreign exchange differences |
|
| 0 | 0 | ||
Share based payments | 33 |
| 18,971 | 1,476 | ||
Operating profit/(loss) before changes in working capital |
|
| 9,754 | 2,661 | ||
|
|
|
|
|
|
|
(Increase)/Decrease in: |
|
|
|
|
|
|
Inventories |
|
| 1,170 | 181 | ||
Investment property as main activity |
| ( |
| 0 | 130 | |
Trade receivables |
| ( | ( |
| (24,994) | (14,119) |
Blocked bank deposit accounts |
| ( | ( |
| (57) | 0 |
Prepayments and other receivables |
| ( |
| (927) | (5,658) | |
Increase/(Decrease) in: |
|
|
|
|
|
|
Suppliers |
|
| 13,895 | 18,842 | ||
Accruals and other liabilities |
| ( |
| 7,381 | (37) | |
Income tax (Payments)/Receipts |
| ( | ( |
| (2,210) | (1,104) |
Cash flows from operating activities of continuing operations |
|
| 4,012 | 896 | ||
Cash flows from operating activities of discontinued operations | 7.1 |
| 0 | 0 | ||
Net cash flows from operating activities |
|
| 4,012 | 896 | ||
|
| GROUP |
| COMPANY | ||
| Note | 1.1-31.12.2024 | 1.1-31.12.2023 * |
| 1.1-31.12.2024 | 1.1-31.12.2023 |
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
Proceeds from disposals of fixed assets |
|
| 0 | 20 | ||
Payments for purchases of fixed assets |
| ( | ( |
| (4,197) | (3,821) |
Proceeds from grants | 28 |
| 0 | 0 | ||
Interest and related income received |
|
| 15,002 | 13,142 | ||
Proceeds from loss of control of subsidiaries | 7.1 |
| 864,350 | 81,500 | ||
Payments for acquisition of subsidiaries | 7.1 | ( | ( |
| (42,900) | (27,827) |
Cash and cash equivalent of the companies acquired or whose consolidation was discontinued |
|
| 0 | 0 | ||
Proceeds from sale or decrease in participating interest in associates and joint ventures (JVs) |
|
| 0 | 12,316 | ||
Payments for acquisition or increase in participating interest in associates and joint ventures (JVs) | 14 | ( | ( |
| (53,446) | (10,993) |
Proceeds from sale of shares, bonds and other securities |
|
| 0 | 0 | ||
Payments for acquisition of shares, bonds and other securities |
| ( | ( |
| (21,971) | 0 |
Receipts of Dividends |
|
| 68,241 | 55,191 | ||
Proceeds from issued loans |
|
| 39,811 | 83,112 | ||
Issued loans |
| ( | ( |
| (198,452) | (1,475) |
Proceeds from lease receivables |
|
| 0 | 0 | ||
Cash flows from investing activities of continuing operations |
| ( | ( |
| 666,438 | 201,165 |
Cash flows from investing activities of discontinued operations | 7.1 | ( | ( |
| 0 | 0 |
Net cash flows for investing activities |
| ( | ( |
| 666,438 | 201,165 |
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
Receipts from changes in subsidiaries without loss of control | 12 |
| 3,429 | 3,484 | ||
Payments from changes in subsidiaries without loss of control | 12 |
| (555,252) | (110,119) | ||
Receipts from increase of share capital | 32 |
| 76,529 | 0 | ||
Payments for share capital refund | 32 | ( | ( |
| (25,833) | (20,685) |
Receipts from increase of share capital in subsidiaries from non-controlling interests |
|
| 0 | 0 | ||
Proceeds from sale or issue of treasury shares |
|
| 152 | 1,416 | ||
|
| GROUP |
| COMPANY | ||
| Note | 1.1-31.12.2024 | 1.1-31.12.2023 * |
| 1.1-31.12.2024 | 1.1-31.12.2023 |
Payments to acquire treasury shares | 33 | ( | ( |
| (7,187) | (25,902) |
Proceeds from exercise of options |
|
| 3,192 | 0 | ||
Proceeds for short term loans |
|
| 50,000 | 0 | ||
Payments for short term loans |
| ( | ( |
| 0 | 0 |
Proceeds for long term loans |
|
| 195,000 | 30,000 | ||
Payments for long term loans |
| ( | ( |
| (105,518) | (30,481) |
Payments for leases |
| ( | ( |
| (457) | (312) |
Dividends paid to non controlling interest |
| ( | ( |
| 0 | 0 |
Interest and other financial expenses paid |
| ( | ( |
| (33,271) | (26,677) |
Receipts from hedging derivatives |
|
| 0 | 0 | ||
Payments for hedging derivatives |
| ( | ( |
| 0 | 0 |
Cash flows from financing activities of continuing operations |
| ( |
| (399,216) | (179,276) | |
Cash flows from financing activities of discontinued operations | 7.1 | ( | ( |
| 0 | 0 |
Net cash flows from financing activities |
| ( |
| (399,216) | (179,276) | |
|
|
|
|
|
|
|
Net (decrease)/increase in cash and cash equivalents from continuing operations |
| ( |
| 271,234 | 22,785 | |
Net (decrease)/increase in cash and cash equivalents from discontinued operations |
| ( | ( |
| 0 | 0 |
Net increase /(decrease) of cash and cash equivalents |
| ( |
| 271,234 | 22,785 | |
Effect of foreign exchange rate differences in cash |
|
| 0 | 0 | ||
Minus Cash and cash equivalents held for sale |
| ( |
| 0 | 0 | |
Cash and cash equivalents at the beginning of the period | 6,23 |
| 581,908 | 559,123 | ||
Cash and cash equivalents at the end of the period | 6,23 |
| 853,142 | 581,908 | ||
COMPANY | Note | Share capital | Share premium | Reserves | Retained earnings | Total |
1st January 2024 |
| 58,951 | 169,678 | 47,089 | 172,355 | 448,073 |
Total comprehensive income |
| 0 | 0 | 4,825 | 871,425 | 876,250 |
Issue of Share Capital | 32 | 0 | 79,200 | 0 | (2,671) | 76,529 |
Refund of Share Capital | 32 | 0 | (25,856) | 151 | 0 | (25,705) |
Acquisition of treasury shares | 33 | 0 | 0 | (7,187) | 0 | (7,187) |
Disposal of treasury shares | 33 | 0 | (43,871) | 48,632 | 0 | 4,761 |
Share based payments | 33 | 0 | 0 | 23,585 | 0 | 23,585 |
Transfers / other movements | 33 | 0 | 0 | (59,199) | 59,199 | 0 |
31st December 2024 |
| 58,951 | 179,151 | 57,896 | 1,100,308 | 1,396,306 |
COMPANY | Note | Share capital | Share premium | Reserves | Retained earnings | Total |
1st January 2023 |
| 58,951 | 190,363 | 61,321 | 146,745 | 457,380 |
Total comprehensive income |
| 0 | 0 | 8,523 | 25,734 | 34,257 |
Issue of Share Capital |
| 20,685 | (20,685) | 0 | (124) | (124) |
Refund of Share Capital |
| (20,685) | 0 | 1,416 | 0 | (19,269) |
Acquisition of treasury shares |
| 0 | 0 | (25,902) | 0 | (25,902) |
Share based payments |
| 0 | 0 | 1,731 | 0 | 1,731 |
31st December 2023 |
| 58,951 | 169,678 | 47,089 | 172,355 | 448,073 |
GROUP | Note | Share capital | Share premium | Reserves | Retained earnings | Sub-Total | Non-Controlling Interest | Total |
1st January 2024 |
| ( | ||||||
Total comprehensive income |
| ( | ||||||
Issue of Share Capital | 32 | ( | ||||||
Refund of Share Capital |
| ( | ( | ( | ( | |||
Share capital increase of subsidiaries |
| |||||||
Distribution of dividends and reserves to non-controlling interests |
| ( | ( | |||||
Acquisition of treasury shares | 33 | ( | ( | ( | ||||
Disposal of treasury shares | 33 | ( | ||||||
Share based payments | 33 | |||||||
Change in interest of consolidated subsidiary | 7.1 | ( | ( | |||||
Change due to acquisition of a subsidiary | 7.2 | |||||||
Termination in consolidation of subsidiary | 7.1 | ( | ( | ( | ( | ( | ||
Formation of reserves | 33 | ( | ( | |||||
Transfers/Other | 33 | ( | ||||||
31st December 2024 |
|
GROUP | Note | Share capital | Share premium | Reserves | Retained earnings | Sub-Total | Non-Controlling Interest | Total |
1st January 2023 |
| ( | ||||||
Total comprehensive income |
| ( | ||||||
Issue of Share Capital |
| ( | ( | ( | ( | |||
Refund of Share Capital |
| ( | ( | ( | ||||
Share capital increase of subsidiaries |
| |||||||
Distribution of dividends and reserves to non-controlling interests |
| ( | ( | |||||
Acquisition of treasury shares |
| ( | ( | ( | ||||
Share based payments |
| ( | ||||||
Change in interest of consolidated subsidiary |
| ( | ( | |||||
Formation of reserves |
| ( | ||||||
Transfers/Other |
| ( | ||||||
31st December 2023 |
| ( |
Category | Methods of amortization | Useful life in years |
Software | Fixed | 3 |
Customers – customer base | Fixed | 6 |
Rights to use quarries and mines | Fixed | 50 |
Expenses incurred under Operational Development of Quarries –Mines Land Plots Exploitation | Fixed | 50 |
Concessions (rights arising from concession arrangements) NEA ATTIKI ODOS CONCESSIONS S.M.S.A., NEA ODOS S.A., CENTRAL GREECE MOTORWAY S.A., HIRON CONSESSIONS S.A., PARKING LOT AT PLATANOU SQUARE KIFISIAS S.A., PARKING LOT AT SAROKOU SQUARE KERKYRAS S.A. | Note 4.11 | Based on concession period (20-38) or based on the number of vehicle passages |
Property, plant and equipment | Useful life (in years) |
Building and technical works | 8 - 30 |
Machinery and technical installations | 3 - 30 |
Vehicles | 5 - 12 |
Furniture and fixtures | 3 - 12 |
|
|
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
CONSTRUCTION SEGMENT - JOINT OPERATIONS |
|
|
|
|
|
|
|
ALTE ATE - TERNA S.A. GP | Greece | 50.00 | 0.00 | 50.00 | Proportional consolidation | - | 2019-2024 |
J/V GEK TERNA SA- TERNA ENERGY ASSETMANAGMENT SA (INSTALLATION AND OPERATION ASSK) | Greece | 50.00 | 50.00 | 100.00 | Proportional consolidation | TERNA ENERGY ASSET MANAGMENT SA. | 2019-2024 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
CONSTRUCTION SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
ΤΕRΝΑ S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2019-2024 |
J/V EUROΙΟΝΙΑ | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2021-2024 |
J/V CENTRAL GREECE MOTORWAY Ε-65 | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2021-2024 |
C & M ENGINEERING | Greece | 0.00 | 62.50 | 62.50 | Full | ΤΕRΝΑ SA | 2019-2024 |
P. & C. DEVELOPMENT S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2019-2024 |
J/V HELLAS TOLLS | Greece | 95.00 | 5.00 | 100.00 | Full | ΤΕRΝΑ SA | 2019-2024 |
ILIOHORA S.A. | Greece | 70.55 | 29.45 | 100.00 | Full | ΤΕRΝΑ SA | 2019-2024 |
GEK SERVICES S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2019-2024 |
TERNA OVERSEAS L.T.D. | Cyprus | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2014-2024 |
TERNA QATAR L.L.C. | Qatar | 0.00 | 35.00 | 35.00 | Full | ΤΕRΝΑ SA | 2013-2024 |
TERNA BAHRAIN HOLDING W.L.L. | Bahrain | 0.00 | 99.99 | 99.99 | Full | ΤΕRΝΑ SA | - |
TERNA CONTRACTING CO W.L.L. | Bahrain | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | - |
TERNA VENTURES W.L.L. | Bahrain | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | - |
J/V GEK TERNA SA- TERNA ENERGY ASSETMANAGMENT SA (INSTALLATION AND OPERATION ASSK) | Greece | 50.00 | 50.00 | 100.00 | Full | TERNA ENERGY ASSET MANAGMENT SA. | 2019-2024 |
J/V GEK TERNA - GEK SERVICES | Greece | 95.00 | 5.00 | 100.00 | Full | GEK SERVICES S.A. | 2021-2024 |
Α.Ε.ROZEPHIROS L.T.D. | Cyprus | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2019-2024 |
J/V TERNA-P&C DEVELOPMENT (Construction of Lamia Exhibition) | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2023-2024 |
J/V TERNA–P&C DEVELOPMENT (AERIAL ARCHAEOLOGY MUSEUM) | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2024 |
J/V TERNA P C DEVELOPMENT | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2024 |
|
|
|
|
|
|
|
|
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
CONSTRUCTIONS SEGMENT - JOINT OPERATIONS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
J/V AVAX SA-VIOTER SA-ILIOHORA SA | Greece | 0.00 | 37.50 | 37.50 | Proportional consolidation | ILIOHORA SA | 2019-2024 |
J/V TERNA - AKTOR - POWELL (CHAIDARI METRO) | Greece | 0.00 | 66.00 | 66.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V TERNA - IMPEGILOSPA (TRAM) | Greece | 0.00 | 55.00 | 55.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V ALPINE MAYREDER BAU GmbH-TERNA (ANCIENT OLYMPIA BYPASS) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V TERNA - WAYSS (PERISTERI METRO) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V ETETH-TERNA-AVAX -PANTECHNIKI HORSE RIDING CENTRE | Greece | 0.00 | 35.00 | 35.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V TERNA - PANTECHNIKI (ΟΑΚΑ SUR. AREAS) | Greece | 0.00 | 83.50 | 83.50 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V ΤΕRΝΑ-ΜICHANIKI AGRINIO BY-PASS | Greece | 0.00 | 65.00 | 65.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V ALPINE MAYREDER BAU GmbH-TERNA SA (CHAIDARI METRO STATION, PART Α') | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V ALPINE MAYREDER BAU GmbH-TERNA SA (PARADEISIA TSAKONA) | Greece | 0.00 | 49.00 | 49.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V AKTOR-DOMOTECHNIKI-THEMELIODOMI-TERNA-ETETH (THESSAL. MEG. MUNICIPALITY) | Greece | 0.00 | 25.00 | 25.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V TERNA - AKTOR (SUBURBAN SKA) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V TERNA - AKTOR (R.C. LIANOKLADI - DOMOKOS) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V TERNA SA- THALES AUSTRIA (ETCS SYSTEM PROCUREMENT) | Greece | 0.00 | 37.40 | 37.40 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V TERNA SA-AKTOR ATE - ΑVAX-TREIS GEFYRES | Greece | 0.00 | 33.33 | 33.33 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V ΜΕΤΚΑ-TERNA | Greece | 0.00 | 90.00 | 90.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V APION KLEOS | Greece | 0.00 | 28.60 | 28.60 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V AKTOR-TERNA-PORTO KARRAS (Florina-Niki road) | Greece | 0.00 | 33.33 | 33.33 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V AKTOR-TERNA (PATHE at Stylida road) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V TERNA - Α.Ε.GEK Constructions (Promachonas road) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V AKTOR-TERNA (Patras Port) | Greece | 0.00 | 70.00 | 70.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V AKTOR ATE-AVAX- TERNA SA (Koromilia-Kristalopigi project) | Greece | 0.00 | 33.33 | 33.33 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V IMPREGILO SpA-TERNA SA (Cultural center of Stavros Niarchos Foundation) | Greece | 0.00 | 49.00 | 49.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V AKTOR ATE - TERNA SA (Lignite works) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
J/V AKTOR ATE - TERNA SA (Thriasio B’) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V AKTOR SA - AVAX - TERNA SA (Tithorea Domokos) | Greece | 0.00 | 33.33 | 33.33 | Proportional consolidation | ΤΕRΝΑ SA | 2021-2024 |
J/V AKTOR SA - AVAX - TERNA SA (Bridge RL 26, TITHOREA - DOMOKOS) | Greece | 0.00 | 44.56 | 44.56 | Proportional consolidation | ΤΕRΝΑ SA | 2018-2023 |
J/V AKTOR SA - TERNA SA (Thriasio B’ ERGOSE) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V AKTOR - TERNA (Joint Venture ERGOSE No. 751) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V RENCO TERNA (Construction of compression Station of TAP in Greece and in Albania) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2024 |
J/V AVAX SA-TERNA SA-AKTOR ATE-INTRAKAT (Mosque) | Greece | 0.00 | 25.00 | 25.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V AVAX-TERNA INTRAKAT-MYTILINAIOS (Construction of an artificial barrier on the Greek-Turkish border of Evros) | Greece | 0.00 | 25.00 | 25.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2024 |
JV TERNA CC CHR D CONSTANTINIDIS | Greece | 0.00 | 55.00 | 55.00 | Proportional consolidation | ΤΕRΝΑ SA | 2021-2024 |
J/V TERNA-THEMELI (Extention of the tram station in Hellinikon) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2024 |
J/V TERNA-MYTILINEOS (ELECTRICAL OPERATION OF RAILROAD KIATO-RODODAFNI) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2024 |
J/V TERNA-DAMCO | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2024 |
J/V TERNA-MYTILINEOS (ELECTRICAL OPERATION OF RAILROAD RODODAFNI-RIO) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2024 |
J/V VINCI TERNA DOO | Serbia | 0.00 | 49.00 | 49.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2024 |
J/V TERNA-FOTAGONLED (IOANNINA LICHTING) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2024 |
J/V TERNA-INTRAKAT (Evros fence) | Greece | 0.00 | 65.00 | 65.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2024 |
J/V TERNA-EKTER (Construction of Ionian Center) | Greece | 0.00 | 70.00 | 70.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2024 |
J/V TERNA-AKTOR-INTRAKAT (VOAK SDIT) | Greece | 0.00 | 55.00 | 55.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2024 |
J/V TERNA-AKTOR-METKA (PANATHINAIKOS STADIUM) | Greece | 0.00 | 40.00 | 40.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2024 |
J/V TERNA–ΙΝΤRΑΚΑΤ (EGNATIA ROAD-EAST SECTOR OPEREATION & MAINTAINANCE) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2024 |
J/V TERNA–ΙΝΤRΑΚΑΤ (EGNATIA ROAD-WEST SECTOR OPEREATION & MAINTAINANCE) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2024 |
J/V THALIS-TERNA–CONSTANTINIDIS (E.E.N AMARIOU) | Greece | 0.00 | 30.00 | 30.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2024 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
J/V TERNA–ΙΝΤRΑΚΑΤ (EGNATIA ROAD-EAST SECTOR 6061 OPEREATION AND MAINTAINANCE) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2024 |
J/V METKA–TERNA (E-APALLOTRIOSIS) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2024 |
J/V RENCO - ΤΕΡΝΑ (ΑΤΗΟ4 Data Center) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2024 |
J/V AVAX-TERNA - MEDITERRANEAN CITY OF DREAMS | Cyprus | 0.00 | 40.00 | 40.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2024 |
J/V INTRAKAT - TERNA SA - ΚΑΜΕRES ΚΟΚ | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2024 |
J/V TERNA GLOBILED | Greece | 0.00 | 55.00 | 55.00 | Proportional consolidation | ΤΕRΝΑ SA | 2024 |
J/V MESOGEIOS S.A. – P. & C. DEVELOPMENT S.A. | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2024 |
J/V P. & C. DEVELOPMENT S.A. – AKTOR S.A. | Greece | 0.00 | 99.99 | 99.99 | Proportional consolidation | ΤΕRΝΑ SA | 2021-2024 |
J/V P.&C. DEVELOPMENT S.A. - ERGOTEM S.A. | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2024 |
J/V STATHMOU SYMPIESIS BOOSTER | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2024 |
|
|
|
|
|
|
|
|
CONSTRUCTIONS SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
AIGISTOS SA | Greece | 0.00 | 49.99 | 49.99 | Equity | ΤΕRΝΑ SA | 2021-2024 |
J/V ERNA ENERGY ASSET MANAGMENT SA - INDIGITAL -AMCO | Greece | 70.00 | 0.00 | 70.00 | Equity | - | 2020-2024 |
|
|
|
|
|
|
|
|
TRADING ELECTRICITY SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
OPTIMUS ENERGY S.A. | Greece | 0.00 | 51.00 | 51.00 | Full | HERON ENERGY S.A. | 2019-2024 |
TERNA ENERGY TRADING E.O.O.D. | Bulgaria | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2019-2024 |
TETRA DOOEL SKOPJE | FYROM | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2020-2024 |
TERNA ENERGY TRADING D.O.O. | Serbia | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2020-2024 |
TERNA ENERGY TRADING S.H.P.K. | Albania | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2019-2024 |
|
|
|
|
|
|
|
|
ELECTRICITY FROM THERMAL ENERGY, TRADING OF ELECTRIC POWER AND NATURAL GAS SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
GEK TERNA FTHIOTIDAS S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2021-2024 |
HERON ENERGY S.A. | Greece | 86.18 | 13.82 | 100.00 | Equity | ΤΕRΝΑ SA | 2019-2024 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
VIOSIMES ENEREIAKES LYSEIS SMSA | Greece | 0.00 | 100.00 | 100.00 | Equity | HERON ENERGY S.A. | 2024 |
|
|
|
|
|
|
|
|
ELECTRICITY FROM THERMAL ENERGY, TRADING OF ELECTRIC POWER AND NATURAL GAS SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
THERMOELECTRIC KOMOTINIS S.A. | Greece | 0.00 | 50.00 | 50.00 | Equity | GEK TERNA CONCESSIONS SINGLE MEMBER SA | 2021-2024 |
FIER THERMOELECTRIC S.H.A. | Albania | 35.00 | 0.00 | 35.00 | Equity | - | 2022-2024 |
|
|
|
|
|
|
|
|
REAL ESTATE SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
IOANNINON ENTERTAINMENT DEVELOPMENT S.A. | Greece | 86.12 | 0.00 | 86.12 | Full | - | 2019-2024 |
MONASTIRIOU TECHNICAL DEVELOPMENT S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2019-2024 |
VIPA THESSALONIKI S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2019-2024 |
ICON E.O.O.D. | Bulgaria | 83.62 | 16.38 | 100.00 | Full | ΤΕRΝΑ SA | 2019-2024 |
SC GEK ROM S.R.L. | Romania | 0.00 | 100.00 | 100.00 | Full | ICON EOOD | 2016-2024 |
HIGHLIGHT S.R.L. | Romania | 0.00 | 100.00 | 100.00 | Full | ICON EOOD | 2016-2024 |
MANTOUDI BUSINESS PARK S.M.S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2019-2024 |
AVLAKI I B.V. | Netherland | 100.00 | 0.00 | 100.00 | Full | - | 2019-2024 |
AVLAKI I B.V. | Netherland | 100.00 | 0.00 | 100.00 | Full | - | 2019-2024 |
AVLAKI I B.V. | Netherland | 100.00 | 0.00 | 100.00 | Full | - | 2019-2024 |
AVLAKI I B.V. | Netherland | 100.00 | 0.00 | 100.00 | Full | - | 2019-2024 |
ARGOLIKI RIVIERA S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2022-2024 |
KASSIOPI REAL ESTATE S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2022-2024 |
|
|
|
|
|
|
|
|
REAL ESTATE SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
ΕΝ.ΕR.ΜΕL S.A. | Greece | 50.00 | 0.00 | 50.00 | Equity | - | 2019-2024 |
|
|
|
|
|
|
|
|
REAL ESTATE SEGMENT - ASSOCIATES |
|
|
|
|
|
|
|
KEKROPS S.A. | Greece | 37.48 | 0.00 | 37.48 | Equity | - | 2019-2024 |
GEKA S.A. | Greece | 0.00 | 33.34 | 33.34 | Equity | ΤΕRΝΑ SA | 2019-2024 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
DI TERNA SA | Greece | 19.00 | 0.00 | 19.00 | Equity | - | 2023-2024 |
|
|
|
|
|
|
|
|
CONCESSIONS SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
MGGR L.L.C. | U.S.A. | 100.00 | 0.00 | 100.00 | Full | - | 2021-2024 |
HIRON CONCESSIONS S.A. | Greece | 99.56 | 0.44 | 100.00 | Full | ILIOHORA SA | 2019-2024 |
KIFISIA PLATANOU SQ. CAR PARK S.A. | Greece | 90.64 | 9.36 | 100.00 | Full | ILIOHORA SA | 2019-2024 |
PARKING STATION SAROKOU SQUARE CORFU S.A. | Greece | 85.25 | 14.75 | 100.00 | Full | ILIOHORA SA | 2019-2024 |
HELLAS SMARTICKET S.A. | Greece | 70.00 | 0.00 | 70.00 | Full | - | 2019-2024 |
PERIVALLONTIKI PELOPONNISOU S.M.S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA URBAN SERVICES S.M.S.A. | 2019-2024 |
ΑΕIFORIKI EPIRUS S.M.S.A.S.P. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA URBAN SERVICES S.M.S.A. | 2020-2024 |
NEA ODOS S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA MOTORWAYS SINGLE MEMBER SA | 2019-2024 |
CENTRAL GREECE MOTORWAY S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA MOTORWAYS SINGLE MEMBER SA | 2019-2024 |
GEK TERNA MOTORWAYS S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2021-2024 |
GEK TERNA KASTELI S.M.S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA CONCESSIONS S.M.S.A. | 2021-2024 |
NEA EGNATIA ODOS CONSESSION SA | Greece | 75.00 | 0.00 | 75.00 | Full | - | 2024 |
GEK TERNA URBAN SERVICES S.M.S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA CONCESSIONS S.M.S.A. | 2024 |
NEA ATTIKI ODOS S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2024 |
NEA ATTIKI ODOS LEITOURGIA S.A. | Greece | 50.00 | 50.00 | 100.00 | Full | ΤΕRΝΑ SA | 2024 |
ERGA YPODOMIS EVRYZONIKOTITAS MONOPROSOPI AE | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2024 |
TERNA ENERGY ASSET MANAGMENT SA | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2024 |
SARISA YPO-PARACHORISI S.A. | Greece | 90.00 | 0.00 | 90.00 | Full | - | 2022-2024 |
|
|
|
|
|
|
|
|
CONCESSIONS SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
PARKING OUIL S.A. | Greece | 50.00 | 0.00 | 50.00 | Equity | - | 2019-2024 |
ATHENS CAR PARK S.A. | Greece | 29.00 | 0.00 | 29.00 | Equity | - | 2019-2024 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
THESSALONIKI CAR PARK S.A. | Greece | 24.70 | 0.00 | 24.70 | Equity | - | 2019-2024 |
AG. NIKOLAOS PIRΑ.Ε.US CAR PARK S.A. | Greece | 36.52 | 0.00 | 36.52 | Equity | - | 2019-2024 |
POLIS PARK S.A. | Greece | 30.21 | 0.00 | 30.21 | Equity | - | 2019-2024 |
METROPOLITAN ATHENS PARK S.A. | Greece | 25.70 | 0.00 | 25.70 | Equity | - | 2019-2024 |
INTERNATIONAL AIRPORT OF HERAKLION CRETE CONCESSION S.A. | Greece | 0.00 | 32.46 | 32.46 | Equity | GEK TERNA KASTELI SINGLE MEMBER SA | 2021-2024 |
ΤΕΡΝΑ FIBER SPECIAL PURPOSES SOCIETE ANONYME | Greece | 0.00 | 50.10 | 50.10 | Equity | ERGA YPODOMIS EVRYZONIKOTITAS MONOPROSOPI AE | 2023-2024 |
IRC HELLINIKON S.A. | Greece | 35.00 | 14.00 | 49.00 | Equity | MGGR L.L.C. | 2022-2024 |
PASIFAI ODOS S.A. | Greece | 55.00 | 0.00 | 55.00 | Equity | - | 2023-2024 |
|
|
|
|
|
|
|
|
CONCESSIONS SEGMENT - ASSOCIATES |
|
|
|
|
|
|
|
NEA EGNATIA ODOS OPERATION SA | Greece | 25.00 | 0.00 | 25.00 | Equity | GEK TERNA CONCESSIONS S.M.S.A. | 2024 |
OLYMPIA ODOS S.A. | Greece | 20.48 | 0.00 | 20.48 | Equity | - | 2023-2024 |
OLYMPIA ODOS OPERATION S.A. | Greece | 20.47 | 0.00 | 20.47 | Equity | - | 2023-2024 |
|
|
|
|
|
|
|
|
INDUSTRIAL-MINES SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
TERNA MAG S.A. | Greece | 51.02 | 48.98 | 100.00 | Full | ΤΕRΝΑ SA | 2021-2024 |
EUROMETALL AGENCIES S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | ILIOHORA SA | 2019-2024 |
VRONDIS QUARRY PRODUCTS S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2019-2024 |
CEMENT PRODUCTION AND EXPORT F.Z.C. | Libya | 0.00 | 75.00 | 75.00 | Full | ΤΕRΝΑ SA | - |
MALCEM CONSTRUCTION MATERIALS L.T.D. | Malta | 0.00 | 75.00 | 75.00 | Full | ΤΕRΝΑ SA | 2013-2024 |
|
|
|
|
|
|
|
|
INDUSTRIAL-MINES SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
HELLENIC NICKEL S.A. | Greece | 0.00 | 50.00 | 50.00 | Equity | ΤΕRΝΑ SA | 2024 |
|
|
|
|
|
|
|
|
SEGMENT OF HOLDINGS - SUBSIDIARIES |
|
|
|
|
|
|
|
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
QE ENERGY EUROPE LTD | Cyprus | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2014-2024 |
TERNA ENERGY USA HOLDING CORPORATION | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY TRANSATLANTIC sp.z.o.o. | 2016-2024 |
TERNA ENERGY TRANSATLANTIC sp.z.o.o. | Poland | 100.00 | 0.00 | 100.00 | Full | - | 2015-2024 |
TERNA ENERGY TRADING L.T.D. | Cyprus | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2023-2024 |
GEK TERNA CONCESSIONS S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2021-2024 |
ΑΕ GIS RENEWABLES, L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2024 |
MOUNTAIN AIR HOLDINGS L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2024 |
TERNA RENEWABLE ENERGY PROJECTS L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2024 |
TERNA DEN L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2024 |
FLUVANNA I INVESTOR, L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2024 |
FLUVANNA INVESTMENTS 2, L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2024 |
CI-II BEARKAT QFPF, L.L.C . | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2024 |
CI-II BEARKAT HOLDING B, L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2024 |
SPONSOR BEARKAT I HOLDCO, L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2018-2024 |
TERNA DER, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2023-2024 |
TERNA DER 2, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2023-2024 |
TERNA DER 3, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2023-2024 |
COOPER-MONITEAU ENERGY, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2023-2024 |
RICHLAND CREEK ENERGY, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2023-2024 |
LIMESTONE TERNA ENERGY, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2024 |
FAYETTE ENERGY STORAGE, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2024 |
CHAMPAIN HYBRID ENERGY, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2024 |
LAMPASAS HYBRID ENERGY, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2024 |
FIER HELIOS SH.P.K | Albania | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2022-2024 |
FAETHON SH.P.K | Albania | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2022-2024 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
|
|
|
|
|
|
|
|
COMPANY NAME | TOTAL PARTICIPATION % (Indirect) |
J/V MAIN ARROGATION CANAL D 1 | 75.00% |
J/V ΑKTOR, ΑΕGΕΚ, ΕΚΤΕR, TERNA AIRPORT INSTAL. SPATA | 20.00% |
J/V FRAGMATOS PRAMORITSA | 33.33% |
J/V AVAX SA – TERNA SA – EFKLEIDIS | 35.00% |
J/V AVAX-VIOTER-TERNA (OLYMPIC VILLAGE CONSTRUCTION) | 37.50% |
J/V TERNA-MOCHLOS-AKTOR TUNNEL KIATO-AIGIO | 35.00% |
J/V AVAX-TERNA-AKTOR PLATANOS TUNNEL | 33.33% |
J/V ALPINE MAYREDER BAU GmbH-TERNA SA (PARAD. TSAKONA RING ROAD) | 49.00% |
J/V TERNA SA-NEON STAR SA-RAMA (OPAP 1) | 51.00% |
J/V EBEDOS-PANTECHNIKI-ENERGY | 50.10% |
J/V TERNA-Al OMAIER | 60.00% |
TERNA ENERGY AVETE AND SIA LP | 26.94% |
ATTIKAT T.S.A. | Greece | 22.15 | 0.00 | 22.15 | Equity |
|
|
|
|
|
|
ECONOMIC ENTITY | DOMICILE | TOTAL PARTICIPATION % | CONSOLIDATION METHOD UP TO 28.11.2024 |
|
|
|
|
RES ENERGY SEGMENT - SUBSIDIARIES |
|
|
|
ΤΕRΝΑ ENERGY S.A. | Greece | 36.79 | Full |
AIOLIKI PANORAMATOS DERVENOCHORION S.A. | Greece | 36.79 | Full |
PPC RENEWABLES - TERNA ENERGY S.A. | Greece | 18.76 | Full |
ENERGIAKI SERVOUNIOU S.A. | Greece | 36.79 | Full |
IWECO HONOS CRETE S.A. | Greece | 36.79 | Full |
TERNA ENERGY EVROU S.A. | Greece | 36.79 | Full |
AIOLIKI RACHOULAS DERVENOCHORION S.A. | Greece | 36.79 | Full |
ENERGIAKI DERVENOCHORION S.A. | Greece | 36.79 | Full |
AIOLIKI MARMARIOU EVIAS S.A. | Greece | 36.79 | Full |
ENERGIAKI DYSTION EVIAS S.M.S.A. | Greece | 36.79 | Full |
ENERGIAKI KAFIREOS EVIAS S.A. | Greece | 36.79 | Full |
ENERGIAKI STYRON EVIAS S.A. | Greece | 36.79 | Full |
ENERGIAKI NEAPOLEOS LAKONIAS S.A. | Greece | 36.79 | Full |
AIOLIKI MALEA LAKONIAS S.A. | Greece | 36.79 | Full |
TERNA ENERGY S.A. AND CO ENERGEIAKI VELANIDION LAKONIAS G.P. | Greece | 36.79 | Full |
AIOLIKI EASTERN GREECE S.M.S.A. | Greece | 36.79 | Full |
ΑIOLIKI PASTRA ATTICA S.A. | Greece | 36.79 | Full |
ENERGIAKI PELOPONNISOU S.A. | Greece | 36.79 | Full |
AIOLIKI PROVATA TRAIANOUPOULEOS S.M.S.A. | Greece | 36.79 | Full |
AIOLIKI DERVENI TRAIANOUPOLEOS S.A. | Greece | 36.79 | Full |
ENERGIAKI FERRON EVROU S.M.S.A. | Greece | 36.79 | Full |
TERNA ENERGY S.A. AND CO ENERGIAKI ARI S.A.PPON G.P. | Greece | 36.79 | Full |
ENERGEIAKI XIROVOUNIOU S.A. | Greece | 36.79 | Full |
AIOLIKI ILIOKASTROU S.M.S.A. | Greece | 36.79 | Full |
EUROWIND S.A. | Greece | 36.79 | Full |
DELTA AXIOU ENERGEIAKI S.A. | Greece | 29.43 | Full |
ECONOMIC ENTITY | DOMICILE | TOTAL PARTICIPATION % | CONSOLIDATION METHOD UP TO 28.11.2024 |
TERNA ENERGY S.A. AND VECTOR GREECE WIND PARKS - TROULOS WIND PARK G.P. | Greece | 33.11 | Full |
TERNA ENERGY SEA WIND PARKS S.A. | Greece | 31.27 | Full |
TERNA ENERGY WIND PARKS XIROKAMPOS AKRATAS S.A. | Greece | 28.33 | Full |
TERNA ENERGY SAPPON PC | Greece | 36.79 | Full |
AIOLIKO PARKO VOIOTIAS TARATSA SMSA | Greece | 36.79 | Full |
SAIE GLYKIO FOKIDAS SINGLE MEMBER S.A. | Greece | 36.79 | Full |
AMARI ENERGEIAKI SINGLE MEMBER S.A. | Greece | 36.79 | Full |
AVLAKI YDROILEKTRIKI SINGLE MEMBER P.C. | Greece | 36.79 | Full |
DEMONOPYRGIA SINGLE MEMBER P.C. | Greece | 36.79 | Full |
DIASELA ANTLISIOTAMIEFSI SINGLE MEMBER P.C. | Greece | 36.79 | Full |
FILOS ANTLISIOTAMIEFSI SINGLE MEMBER P.C. | Greece | 36.79 | Full |
LADONAS YDROILEKTRIKI SINGLE MEMBER P.C. | Greece | 36.79 | Full |
MAZARAKI YDROILEKTRIKI SINGLE MEMBER P.C. | Greece | 36.79 | Full |
POURNARAKI SINGLE MEMBER P.C. | Greece | 36.79 | Full |
VATHICHORI ENVIRONMENTAL S.A. | Greece | 36.79 | Full |
VATHICHORI ONE PHOTOVOLTAIC S.A. | Greece | 36.79 | Full |
ALISTRATI ENERGY L.T.D. | Greece | 29.43 | Full |
ΤΕRΝΑ ENERGY AI-GIORGIS S.A. | Greece | 36.79 | Full |
TERNA AIOLIKI XEROVOUNIOU S.A. | Greece | 36.79 | Full |
ΤΕRΝΑ AIOLIKI AITOLOAKARNANIAS S.A. | Greece | 36.79 | Full |
ΤΕRΝΑ AIOLIKI AMARINTHOU S.A. | Greece | 36.79 | Full |
ΤΕRΝΑ ILIAKI PANORAMATOS S.A. | Greece | 36.79 | Full |
ΤΕRΝΑ ILIAKI PELLOPONISSOU S.A. | Greece | 36.79 | Full |
ΤΕRΝΑ ILIAKI VIOTIAS S.A. | Greece | 36.79 | Full |
AIOLIKI CENTRAL GREECE S.M.S.A. | Greece | 36.79 | Full |
VATHICHORI TWO ENERGY S.A. | Greece | 36.79 | Full |
TERNA ENERGY OMALIES S.M.S.A. | Greece | 36.79 | Full |
EVOIKOS ANEMOS S.A. | Greece | 25.75 | Full |
ECONOMIC ENTITY | DOMICILE | TOTAL PARTICIPATION % | CONSOLIDATION METHOD UP TO 28.11.2024 |
KEY ILIAKI ENERGIAKI P.C. | Greece | 36.79 | Full |
KASTRAKI ILIAKI ENERGIAKI P.C. | Greece | 36.79 | Full |
TERNA ENERGY-PUMPED STORAGE I S.M.S.A. | Greece | 36.79 | Full |
TERNA ENERGY FIVE TOWERS G.P. | Greece | 36.79 | Full |
RACHI PALEOCHORIOU SINGLE MEMBER P.C. | Greece | 36.79 | Full |
SKALA - AGIOS NIKOLAOS - LADONAS SINGLE MEMBER P.C. | Greece | 36.79 | Full |
TRICHONIDA I ANTLISIOTAMIEFSI SINGLE MEMBER P.C. | Greece | 36.79 | Full |
TSOUGKARIA SINGLE MEMBER P.C. | Greece | 36.79 | Full |
VROCHONERA I & IG SINGLE MEMBER P.C. | Greece | 36.79 | Full |
HAOS INVEST 1 E.A.D. | Bulgaria | 36.79 | Full |
ECO ENERGY DOBRICH 2 E.O.O.D. | Bulgaria | 36.79 | Full |
ECO ENERGY DOBRICH 3 E.O.O.D. | Bulgaria | 36.79 | Full |
ECO ENERGY DOBRICH 4 E.O.O.D. | Bulgaria | 36.79 | Full |
BIO PI DI SOLAR ENERGY OOD | Bulgaria | 36.79 | Full |
EOLOS NORTH sp.z.o.o. | Poland | 36.79 | Full |
EOLOS NOWOGRODZEC sp.z.o.o. | Poland | 36.79 | Full |
EOLOS POLSKA sp.z.o.o. | Poland | 36.79 | Full |
EOLOS EAST sp.z.o.o. | Poland | 36.79 | Full |
JP GREEN sp.z.o.o. | Poland | 36.79 | Full |
WIRON sp.z.o.o. | Poland | 36.79 | Full |
BALLADYNA sp.z.o.o. | Poland | 36.79 | Full |
EOLOS DEVELOPMENT SP. Z O.O. | Poland | 36.79 | Full |
|
|
|
|
RES ENERGY SEGMENT - JOINT OPERATIONS |
|
|
|
ILIAKI PIKROLIMNIS S.A. | Greece | 18.76 | Proportional consolidation |
ILIAKA VAKOUFIA P.C. | Greece | 18.76 | Proportional consolidation |
PHOTOVOLTAIC KILKIS P.C. | Greece | 18.76 | Proportional consolidation |
|
|
|
|
ECONOMIC ENTITY | DOMICILE | TOTAL PARTICIPATION % | CONSOLIDATION METHOD UP TO 28.11.2024 |
RES ENERGY SEGMENT - JOINT VENTURES |
|
|
|
ATLAS 1 ENERGY SINGLE MEMBER IKE | Greece | 50.00 | Equity |
|
|
|
|
RES ENERGY SEGMENT - ASSOCIATES |
|
|
|
CYCLADES RES ENERGY CENTER S.A. | Greece | 16.56 | Equity |
ARMONIA ENERGY SOCIETY | Greece | 4.60 | Equity |
|
|
|
|
SEGMENT OF HOLDINGS - SUBSIDIARIES |
|
|
|
TERNA ENERGY FINANCING S.M.S.A. | Greece | 36.79 | Full |
GALLETTE L.T.D. | Cyprus | 36.79 | Full |
TERNA ENERGY OVERSEAS L.T.D. | Cyprus | 36.79 | Full |
|
|
|
|
Operational segments 31.12.2024 | Constructions | Electricity from RES | Electricity from thermal energy and HP/NG trading | Real Estate | Mining / Industry | Concessions | Holdings | Eliminations on consolidation | Total |
|
|
|
|
|
|
|
|
|
|
Revenue from external customers | 1,221,254 | 0 | 1,661,185 | 4,645 | 24,296 | 337,483 | 998 | 0 | 3,249,861 |
Inter-segmental turnover | 100,208 | 0 | 18,092 | 0 | 0 | 411 | 3,308 | (122,019) | 0 |
Revenue | 1,321,462 | 0 | 1,679,277 | 4,645 | 24,296 | 337,894 | 4,306 | (122,019) | 3,249,861 |
Cost of sales | (1,189,354) | 0 | (1,582,183) | (4,938) | (20,161) | (216,910) | (4,686) | 105,523 | (2,912,709) |
Gross profit/(loss) | 132,108 | 0 | 97,094 | (293) | 4,135 | 120,984 | (380) | (16,496) | 337,152 |
Administrative and distribution expenses | (29,353) | 0 | (32,698) | (632) | (5,090) | (13,938) | (31,717) | 3,028 | (110,400) |
Research and development expenses | (1,481) | 0 | 0 | 0 | (306) | 0 | (5,104) | 0 | (6,891) |
Other income/(expenses) and other gains / (losses) attributable to EΒΙΤ | (1,213) | 0 | (10,673) | 4,698 | (9,213) | (10,147) | 281 | 383 | (25,884) |
Results (EBIT) from continuing operations | 100,061 | 0 | 53,723 | 3,773 | (10,474) | 96,899 | (36,920) | (13,085) | 193,977 |
Other income/(expenses) and other gains / (losses) not attributable to EΒΙΤ | (115) | 0 | 529 | 297 | (45,392) | (82) | 371 | 0 | (44,392) |
Results before taxes, financing and investing activities from continuing operations | 99,946 | 0 | 54,252 | 4,070 | (55,866) | 96,817 | (36,549) | (13,085) | 149,585 |
Financial income | 2,500 | 0 | 3,723 | 100 | (84) | 33,450 | 26,302 | (12,254) | 53,737 |
Financial expenses | (15,805) | 0 | (12,686) | (234) | (2,065) | (98,199) | (36,035) | 12,537 | (152,487) |
Gains / (Losses) from financial instruments measured at fair value | 933 | 0 | (9,137) | 0 | 0 | (1,591) | 0 | 0 | (9,795) |
Results from associates and Joint Ventures | 2,193 | 0 | 202 | (314) | 0 | 1,623 | (4) | 0 | 3,700 |
Results from participations and securities | 1,109 | 0 | 0 | (1,433) | 0 | 0 | 8,669 | 0 | 8,345 |
Operational segments 31.12.2024 | Constructions | Electricity from RES | Electricity from thermal energy and HP/NG trading | Real Estate | Mining / Industry | Concessions | Holdings | Eliminations on consolidation | Total |
Earnings/(Losses) before taxes from continuing operations | 90,876 | 0 | 36,354 | 2,189 | (58,015) | 32,100 | (37,617) | (12,802) | 53,085 |
Income tax | (30,596) | 0 | (9,594) | (591) | (156) | 6,321 | (783) | 0 | (35,399) |
Net Earnings/(losses) after taxes from continuing operations | 60,280 | 0 | 26,760 | 1,598 | (58,171) | 38,421 | (38,400) | (12,802) | 17,686 |
|
|
|
|
|
|
|
|
|
|
Discontinued operations |
|
|
|
|
|
|
|
|
|
Net Earnings/(losses) after taxes from discontinued operations | 5,811 | 77,901 | 0 | 0 | 0 | 0 | 742,489 | 5,521 | 831,722 |
Net Earnings/(losses) after taxes from continuing and discontinued operations | 66,091 | 77,901 | 26,760 | 1,598 | (58,171) | 38,421 | 704,089 | (7,281) | 849,408 |
Operational segments 31.12.2024 | Constructions | Electricity from RES | Electricity from thermal energy and HP/NG trading | Real Estate | Mining / Industry | Concessions | Holdings | Eliminations on consolidation | Total |
|
|
|
|
|
|
|
|
|
|
Assets | 1,273,030 | 0 | 983,885 | 118,207 | 46,962 | 4,730,568 | 860,043 | 12,852 | 8,025,547 |
Investments in associates | 0 | 0 | 0 | 4,961 | 0 | 120,752 | 952 | 0 | 126,665 |
Investments in joint ventures | 24,832 | 0 | 12,368 | 6,756 | 2,716 | 140,218 | 44,483 | 0 | 231,373 |
Total Assets other than non-current assets held for sale | 1,297,862 | 0 | 996,253 | 129,924 | 49,678 | 4,991,538 | 905,478 | 12,852 | 8,383,585 |
|
|
|
|
|
|
|
|
|
|
Total Assets held for sale | 0 | 0 | 0 | 4,601 | 0 | 0 | 0 | 0 | 4,601 |
|
|
|
|
|
|
|
|
|
|
Total Assets | 1,297,862 | 0 | 996,253 | 134,525 | 49,678 | 4,991,538 | 905,478 | 12,852 | 8,388,186 |
|
|
|
|
|
|
|
|
|
|
Liabilities other than liabilities included in non-current assets held for sale | 997,826 | 0 | 630,816 | 99,241 | 177,341 | 4,528,548 | 187,117 | (4,925) | 6,615,964 |
|
|
|
|
|
|
|
|
|
|
Liabilities included in non-current assets held for sale | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities | 997,826 | 0 | 630,816 | 99,242 | 177,341 | 4,528,548 | 187,117 | (4,925) | 6,615,965 |
|
|
|
|
|
|
|
|
|
|
Loans | 180,365 | 0 | 193,295 | 92,210 | 121,446 | 4,240,507 | 38,753 | 0 | 4,866,576 |
Less: Cash and Cash Equivalents | 309,210 | 0 | 75,489 | 10,054 | 847 | 329,206 | 792,639 | 0 | 1,517,445 |
Less: Blocked bank deposit accounts | 3,957 | 0 | 4,082 | 0 | 58 | 56,983 | 25,557 | 0 | 90,637 |
Adjusted Net Debt / (Surplus) | (132,802) | 0 | 113,724 | 82,156 | 120,541 | 3,854,318 | (779,443) | 0 | 3,258,494 |
Net debt / (surplus) elements held for sale |
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 2 |
Net debt / (surplus) elements held for sale | 0 | 0 | 0 | (2) | 0 | 0 | 0 | 0 | (2) |
|
|
|
|
|
|
|
|
|
|
Capital expenditure for the period 31.12.2024 | 40,496 | 0 | 6,695 | 1,857 | 7,717 | 3,310,321 | 46 | (537) | 3,366,595 |
Operational segments 31.12.2023* | Constructions | Electricity from RES | Electricity from thermal energy and HP/NG trading | Real Estate | Mining / Industry | Concessions | Holdings | Eliminations on consolidation | Total |
|
|
|
|
|
|
|
|
|
|
Revenue from external customers | 1,299,084 | 0 | 1,700,022 | 4,114 | 20,579 | 227,491 | 967 | 0 | 3,252,257 |
Inter-segmental turnover | 66,179 | 0 | 10,934 | 581 | 0 | 0 | 2,791 | (80,485) | 0 |
Revenue | 1,365,263 | 0 | 1,710,956 | 4,695 | 20,579 | 227,491 | 3,758 | (80,485) | 3,252,257 |
Cost of sales | (1,221,032) | 0 | (1,581,726) | (4,566) | (17,348) | (157,959) | (5,050) | 71,220 | (2,916,461) |
Gross profit/(loss) | 144,231 | 0 | 129,230 | 129 | 3,231 | 69,532 | (1,292) | (9,265) | 335,796 |
Administrative and distribution expenses | (21,365) | 0 | (28,052) | (616) | (5,017) | (8,978) | (11,443) | (118) | (75,589) |
Research and development expenses | (1,826) | 0 | 0 | 0 | (276) | (1) | (4,398) | 8 | (6,493) |
Other income/(expenses) and other gains / (losses) attributable to EΒΙΤ | (5,870) | 0 | (12,270) | 7,749 | (885) | 18,419 | 134 | 6,744 | 14,021 |
Results (EBIT) from continuing operations | 115,170 | 0 | 88,908 | 7,262 | (2,947) | 78,972 | (16,999) | (2,631) | 267,735 |
Other income/(expenses) and other gains / (losses) not attributable to EΒΙΤ | (1,208) | 0 | (1,109) | (3,860) | (8,366) | (3) | (1,281) | 0 | (15,827) |
Results before taxes, financing and investing activities from continuing operations | 113,962 | 0 | 87,799 | 3,402 | (11,313) | 78,969 | (18,280) | (2,631) | 251,908 |
Financial income | 3,897 | 0 | 9,131 | 47 | 0 | 12,358 | 19,374 | (10,834) | 33,973 |
Financial expenses | (12,324) | 0 | (12,549) | (245) | (2,323) | (65,678) | (30,290) | 11,056 | (112,353) |
Gains / (Losses) from financial instruments measured at fair value | 0 | 0 | 30,386 | 0 | 0 | (5,567) | 1 | 0 | 24,820 |
Results from associates and Joint Ventures | (3) | 0 | (8,501) | 29 | 0 | (15) | -22 | 0 | (8,512) |
Results from participations and securities | 466 | 0 | 0 | 0 | 0 | (3,906) | 4,423 | 0 | 983 |
Operational segments 31.12.2023* | Constructions | Electricity from RES | Electricity from thermal energy and HP/NG trading | Real Estate | Mining / Industry | Concessions | Holdings | Eliminations on consolidation | Total |
Earnings/(Losses) before taxes from continuing operations | 105,998 | 0 | 106,266 | 3,233 | (13,636) | 16,161 | (24,794) | (2,409) | 190,819 |
Income tax | (30,770) | 0 | (29,076) | (1,883) | 890 | 5,712 | (8,378) | 0 | (63,505) |
Net Earnings/(losses) after taxes from continuing operations | 75,228 | 0 | 77,190 | 1,350 | (12,746) | 21,873 | (33,172) | (2,409) | 127,314 |
|
|
|
|
|
|
|
|
|
|
Discontinued operations |
|
|
|
|
|
|
|
|
|
Net Earnings/(losses) after taxes from discontinued operations | 3,055 | 57,851 | 0 | 0 | 0 | 0 | 0 | (896) | 60,010 |
Net Earnings/(losses) after taxes from continuing and discontinued operations | 78,283 | 57,851 | 77,190 | 1,350 | (12,746) | 21,873 | (33,172) | (3,305) | 187,324 |
Operational segments 31.12.2023 | Constructions | Electricity from RES | Electricity from thermal energy and HP/NG trading | Real Estate | Mining / Industry | Concessions | Holdings | Eliminations on consolidation | Total |
|
|
|
|
|
|
|
|
|
|
Assets | 1,169,486 | 1,823,869 | 857,368 | 121,859 | 101,092 | 1,344,551 | 582,695 | (99,385) | 5,901,535 |
Investments in associates | 0 | 0 | 0 | 5,361 | 0 | 0 | 0 | 0 | 5,361 |
Investments in joint ventures | 20,000 | 2,671 | 1,602 | 0 | 2,716 | 120,444 | 0 | 0 | 147,433 |
Total Assets | 1,189,486 | 1,826,540 | 858,970 | 127,220 | 103,808 | 1,464,995 | 582,695 | (99,385) | 6,054,329 |
|
|
|
|
|
|
|
|
|
|
Liabilities | 938,854 | 1,297,376 | 489,058 | 97,699 | 176,627 | 1,002,561 | 798,568 | (23,036) | 4,777,707 |
|
|
|
|
|
|
|
|
|
|
Loans | 154,173 | 1,080,626 | 132,597 | 90,659 | 120,767 | 820,897 | 662,618 | 0 | 3,062,337 |
Less: Cash and Cash Equivalents | 241,075 | 224,795 | 82,172 | 6,221 | 5,695 | 217,196 | 533,495 | 0 | 1,310,649 |
Less: Blocked bank deposit accounts | 2,126 | 68,663 | 4,649 | 0 | 56 | 45,139 | 25,500 | 0 | 146,133 |
Adjusted Net Debt / (Surplus) | (89,028) | 787,168 | 45,776 | 84,438 | 115,016 | 558,562 | 103,623 | 0 | 1,605,555 |
|
|
|
|
|
|
|
|
|
|
Capital expenditure for the period 1.1-31.12.2023* | 22,581 | 0 | 2,574 | 1,528 | 6,589 | 12,662 | 24 | (3,039) | 42,919 |
Geographical segments 31.12.2024 | Greece | Balkans | Other regions | Consolidated total |
Turnover from external customers | 3,022,090 | 209,944 | 17,827 | 3,249,861 |
|
|
|
|
|
Non-current Assets (excl. deferred tax assets and financial assets) | 4,632,362 | 4,724 | 413 | 4,637,499 |
|
|
|
|
|
Capital expenditure | 3,366,157 | 433 | 5 | 3,366,595 |
|
|
|
|
|
Geographical segments 31.12.2023* | Greece | Balkans | Other regions | Consolidated total |
Turnover from external customers | 3,016,393 | 203,515 | 32,351 | 3,252,258 |
|
|
|
|
|
Non-current Assets (excl. deferred tax assets and financial assets) | 2,409,966 | 13,984 | 98,810 | 2,522,759 |
|
|
|
|
|
Capital expenditure | 42,014 | 255 | 650 | 42,919 |
| GROUP |
| 28.11.2024 |
|
|
ASSETS |
|
Intangible fixed assets | 69,259 |
Tangible fixed assets | 1,296,012 |
Right of use assets | 32,465 |
Participations in joint ventures | 1 |
Investement in equity interests | 3,929 |
Financial assets at fair value through profit and loss | 3,931 |
Inventory | 11,262 |
Trade receivables | 36,417 |
Receivables from contracts with customers | 32,904 |
Other long-term assets | 65,067 |
Income tax receivables | 2,899 |
Receivables on derivatives | 12,068 |
Cash and cash equivalents | 281,628 |
Receivables on Deferred Tax | 19,281 |
Advances and other receivables | 121,102 |
Total assets | 1,988,225 |
|
|
LIABILITIES |
|
Long-term loans | 994,190 |
Liabilites from derivatives | 14,672 |
Provisions for staff leaving indemnities | 287 |
Other provisions | 20,881 |
Other long-term liabilities | 11,327 |
Suppliers | 17,189 |
Short-term loans | 40,339 |
Liabilities from Leases | 31,855 |
| GROUP |
| 28.11.2024 |
Liabilities from contracts with clients | 2,936 |
Accrued and other short term liabilities | 20,067 |
Long term liabilities payable during the next financial year | 117,793 |
Grants | 160,924 |
Income tax payable | 9,058 |
Deferred tax liabilities | 54,394 |
Total liabilities | 1,495,912 |
Fair value of identifiable net assets | 492,313 |
| GROUP | |
Profit and loss from discontinued operations | 1.1-28.11.2024 | 1.1-31.12.2023 |
Turnover | 319,391 | 246,950 |
Cost of sales | (104,237) | (95,898) |
Gross profit/(loss) | 215,154 | 151,052 |
Administrative and distribution expenses | (42,231) | (31,080) |
Research and development expenses | (5,420) | (5,298) |
Other income/(expenses) | 1,231 | 10,784 |
Results from Operating Activities | 168,734 | 125,459 |
Net financial income/(expenses) | (57,996) | (48,279) |
Income / (losses) from participations and other securities | 229 | 0 |
Profit / (loss) from valuation of participations and securities | 710 | 474 |
Earnings/(Losses) before taxes | 111,677 | 77,654 |
Income tax | (22,443) | (17,644) |
Net Earnings/(losses) after taxes | 89,234 | 60,010 |
| GROUP |
Result from Group Disposal | 1.1-28.11.2024 |
Sale consideration (a) | 864,231 |
Net Asset Book Value ( b ) | 492,313 |
Minority interests related to Disposal Group ( c ) | (369,905) |
Reclassification of reserves to PL (d) | (666) |
Profit from Group Disposal (a-b-c-d) | 742,489 |
Profit and loss from discontinued operations 1.1-28.11.2024 | 89,234 |
Total results from discontinued operations | 831,723 |
| GROUP | |
Cash flows from discontinued operations | 1.1-28.11.2024 | 1.1-31.12.2023 |
Net cash flows from operating activities | 85,329 | 151,487 |
Net cash flows for investing activities | (371,233) | (163,121) |
Net cash flows from financing activities | (32,251) | (46,477) |
Total Net cash flows from discontinued operations | (318,155) | (58,111) |
| Accounting values as at the date of obtaining control 24.10.2024 |
ASSETS |
|
Right of use assets | 315 |
Tangible fixed assets | 202 |
Other long-term assets | 50 |
Deferred Tax Assets | 11 |
Trade receivables | 15,504 |
Receivables from contracts with customers | 20,240 |
| Accounting values as at the date of obtaining control 24.10.2024 |
Prepayments and other receivables | 9,888 |
Income tax receivables | 1,080 |
Cash and cash equivalents | 4,060 |
Total assets | 51,350 |
LIABILITIES |
|
Long-term loans | 3,188 |
Liabilities from leases | 168 |
Provisions for staff leaving indemnities | 9 |
Other provisions | 576 |
Deferred tax liabilities | 2,470 |
Suppliers | 12,517 |
Short-term loans | 2,194 |
Long term liabilities payable during the next financial year | 750 |
Short-term part liabilities from leases | 156 |
Liabilities from contracts with customers | 16,624 |
Accrued and other short term liabilities | 10,363 |
Income tax payable | 10 |
Total liabilities | 49,025 |
Net assets | 2,325 |
Acquisition Cost for the 100% of shares | 30,000 |
Minus: Net assets at the acquisition date | (2,325) |
Total Temporary Goodwill | 27,675 |
|
|
Analysis of outflows of obtaining control as at 31st December 2024: |
|
Cash settled consideration | 30,000 |
|
|
Less: Advances paid in a previous period | (7,500) |
Less: Cash available acquired | (4,060) |
Total cash outflows/(inflows) of obtaining control as at 31st December 2024 | 18,440 |
| Accounting values as at the date of obtaining control 07.08.2024 |
ASSETS |
|
Intangible fixed assets | 2 |
Right of use assets | 133 |
Tangible fixed assets | 36 |
Other long-term assets | 16 |
Trade receivables | 2,029 |
Receivables from contracts with customers | 939 |
Prepayments and other receivables | 288 |
Income tax receivables | 19 |
Cash and cash equivalents | 936 |
Total assets | 4,398 |
LIABILITIES |
|
Liabilities from leases | 45 |
Provisions for staff leaving indemnities | 56 |
Deferred tax liabilities | 1 |
Suppliers | 207 |
Short-term part liabilities from leases | 75 |
Liabilities from contracts with customers | 283 |
Accrued and other short term liabilities | 2,308 |
Income tax payable | 273 |
Total liabilities | 3,248 |
Net assets | 1,150 |
Net assets at the acquisition date (100%) | 1,150 |
Minus: Minority interest at the acquisition date (37,5%) | (431) |
Net assets at the acquisition date (62,5%) | 719 |
|
|
Acquisition Cost for the 62,5% of shares | 4,688 |
Minus: Net assets at the acquisition date | (719) |
Total Temporary Goodwill | 3,969 |
|
|
Analysis of outflows of obtaining control as at 31st December 2024: |
|
Cash settled consideration | 4,688 |
|
|
Less: Consideration amount payable in February 2025 | (1,406) |
Less: Cash available acquired | (936) |
Total cash outflows/(inflows) of obtaining control as at 31st December 2024 | 2,346 |
| Accounting values as at the date of obtaining control 19.12.2024 |
ASSETS |
|
Prepayments and other receivables | 39 |
Income tax receivables | 12 |
Cash and cash equivalents | 2,186 |
Total assets | 2,237 |
LIABILITIES |
|
Suppliers | 13 |
Accrued and other short term liabilities | 1 |
Total liabilities | 14 |
Net assets | 2,223 |
|
|
Acquisition Cost for the 55% of shares | 12,278 |
Plus: Value of previously held percentage (35%) | 781 |
Minus: Net assets at the acquisition date | (2,223) |
Total Temporary Goodwill | 10,836 |
|
|
Analysis of outflows of obtaining control as at 31st December 2024: |
|
Cash settled consideration | 12,278 |
|
|
Less: Advances paid in a previous period | (2,800) |
Less: Cash available acquired | (2,186) |
Total cash outflows/(inflows) of obtaining control as at 31st December 2024 | 7,292 |
| GROUP | ||||||
| Concessions and other Rights | Clientele | Brand name HERON | Software | Development Costs | Other | Total |
Acquisition Value |
|
|
|
|
|
|
|
1st January2024 | 1,132,042 | 58,333 | 5,099 | 21,575 | 25,365 | 88,933 | 1,331,347 |
Additions | 3,298,587 | 0 | 0 | 2,257 | 4,101 | 1,272 | 3,306,217 |
Addition due to acquisition of entities (see Note 7.2) | 8,209 | 0 | 0 | 335 | 0 | 0 | 8,544 |
Change due to sale of entities (see Note 7.1) | (84,724) | 0 | 0 | (2,173) | 0 | 0 | (86,897) |
Write offs | 0 | 0 | 0 | (163) | 0 | 0 | (163) |
Transfers | 30,357 | 0 | 0 | 0 | 497 | (497) | 30,357 |
Foreign exchange differences | 1 | 0 | 0 | 14 | 0 | 0 | 15 |
31st December 2024 | 4,384,472 | 58,333 | 5,099 | 21,845 | 29,963 | 89,708 | 4,589,420 |
| GROUP | ||||||
| Concessions and other Rights | Clientele | Brand name HERON | Software | Development Costs | Other | Total |
|
|
|
|
|
|
|
|
Accumulated amortization and impairments |
|
|
|
|
|
|
|
1st January 2024 | (522,992) | (18,245) | 0 | (15,876) | (5,086) | (86,917) | (649,116) |
Amortization | (65,150) | (9,749) | 0 | (2,135) | (2,370) | (1,104) | (80,508) |
Addition due to acquisition of entities (see Note 7.2) | 0 | 0 | 0 | (334) | 0 | 0 | (334) |
Change due to sale of entities (see Note 7.1) | 16,324 | 0 | 0 | 1,314 | 0 | 0 | 17,638 |
Write offs | 0 | 0 | 0 | 163 | 0 | 0 | 163 |
Impairments | (3,582) | 0 | 0 | (4) | (13,849) | 0 | (17,435) |
Transfers | (7,692) | 0 | 0 | 0 | 388 | 0 | (7,304) |
Foreign exchange differences | 0 | 0 | 0 | (14) | 0 | 0 | (14) |
31st December 2024 | (583,092) | (27,994) | 0 | (16,886) | (20,917) | (88,021) | (736,910) |
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
31st December 2024 | 3,801,380 | 30,339 | 5,099 | 4,959 | 9,046 | 1,687 | 3,852,510 |
| GROUP | |||||||||||||
| Concessions and other Rights | Clientele | Brand name HERON | Software | Development Costs | Other | Total | |||||||
Acquisition Value |
|
|
|
|
|
|
| |||||||
1st January2023 | 1,119,109 | 58,333 | 5,099 | 20,238 | 21,075 | 88,355 | 1,312,209 | |||||||
Additions | 8,878 | 0 | 0 | 493 | 4,290 | 578 | 14,239 | |||||||
Addition due to acquisition of entities | 6,278 | 0 | 0 | 0 | 0 | 0 | 6,278 | |||||||
Write offs | (5) | 0 | 0 | (75) | 0 | 0 | (80) | |||||||
Transfers | (2,223) | 0 | 0 | 927 | 0 | 0 | (1,296) | |||||||
Foreign exchange differences | 5 | 0 | 0 | (8) | 0 | 0 | (3) | |||||||
31st December 2023 | 1,132,042 | 58,333 | 5,099 | 21,575 | 25,365 | 88,933 | 1,331,347 | |||||||
|
|
|
|
|
|
|
| |||||||
Accumulated amortization and impairments |
|
|
|
|
|
|
| |||||||
1st January2023 | (471,053) | (8,523) | 0 | (13,231) | (3,165) | (86,917) | (582,889) | |||||||
Amortization | (41,759) | (9,722) | 0 | (2,704) | (1,921) | 0 | (56,106) | |||||||
Write offs | 3 | 0 | 0 | 51 | 0 | 0 | 54 | |||||||
Impairments | (9,682) | 0 | 0 | 0 | 0 | 0 | (9,682) | |||||||
Transfers from/(to) assets | (498) | 0 | 0 | 0 | 0 | 0 | (498) | |||||||
Foreign exchange differences | (3) | 0 | 0 | 8 | 0 | 0 | 5 | |||||||
31st December 2023 | (522,992) | (18,245) | 0 | (15,876) | (5,086) | (86,917) | (649,116) | |||||||
|
|
|
|
|
|
|
| |||||||
Net book value |
|
|
|
|
|
|
| |||||||
31st December 2023 | 609,050 | 40,088 | 5,099 | 5,699 | 20,279 | 2,016 | 682,231 | |||||||
|
|
|
|
|
|
COMPANY | CONCESSION | COST 31.12.2024 | NET BOOK VALUE 31.12.2024 | REMAINING CONCESSION PERIOD | NOTES |
NEA ODOS SA | Ionia Odos and PATHE, parts of Athens – Skarfeia and Shimatari - Chalkida | 604,211 | 235,975 | 13 | In operation |
CENTRAL GREECE MOTORWAY SA | Central Greece Motorway (Ε-65) and PATHE, part of Skarfeia - Raches | 426,820 | 278,145 | 13 | In operation |
HERON CONCESSIONS SA | Tsalapata preserved pottery Center in Volos & Car park station | 9,588 | 2,118 | 5 & 30 | In operation |
AEIFORIKI EPIRUS MAEES | Waste management in Ioannina | 1,801 | 1,435 | 19 | In operation |
PARKING STATION PLATANOU SQ. KIFISIA S.A. | Parking station in Kifisia Square | 8,022 | 2,812 | 13 | In operation |
PARKING STATION SAROKOU SQ. CORFU S.A. | Parking station in Corfu | 101 | 0 | - | Termination of development |
PERIVALLONTIKI PELOPONNISOU MAE | Waste management in Peloponnese | 8,735 | 8,346 | 24 | In operation |
NEA ATTIKI ODOS S.M.S.A. | NEA ATTIKI ODOS S.M.S.A. | 3,284,112 | 3,260,354 | 25 | In operation |
NEA ATTIKI ODOS LEITOURGIA S.A. | NEA ATTIKI ODOS LEITOURGIA S.A. | 12,000 | 12,000 | 25 | In operation |
TOTAL |
| 4,355,390 | 3,801,185 |
|
|
COMPANY | CONCESSION | COST 31.12.2023 | NET BOOK VALUE 31.12.2023 | REMAINING CONCESSION PERIOD | NOTES |
NEA ODOS SA | Ionia Odos and PATHE, parts of Athens – Skarfeia and Shimatari - Chalkida | 579,426 | 236,235 | 14 | In operation |
CENTRAL GREECE MOTORWAY SA | Central Greece Motorway (Ε-65) and PATHE, part of Skarfeia - Raches | 421,248 | 294,820 | 14 | In operation |
HERON CONCESSIONS SA | Tsalapata preserved pottery Center in Volos & Car park station | 9,588 | 2185 | 6 & 31 | In operation |
AEIFORIKI EPIRUS MAEES | Waste management in Ioannina | 1,801 | 1,507 | 20 | In operation |
PARKING STATION PLATANOU SQ. KIFISIA S.A. | Parking station in Kifisia Square | 8,020 | 3,151 | 14 | In operation |
PARKING STATION SAROKOU SQ. CORFU S.A. | Parking station in Corfu | 101 | 101 | - | Termination of development |
PERIVALLONTIKI PELOPONNISOU MAE | Waste management in Peloponnese | 7,782 | 7,704 | 25 | In operation |
TOTAL |
| 1,027,966 | 545,703 |
|
|
| Constructions | Electricity from thermal energy and HP/NG trading | Concessions | Total |
Net book value at 01.01.2023 | 2,381 | 3,994 | 0 | 6,375 |
Impairment of Goodwill | 0 | (1,016) | 0 | (1,016) |
Net book value at 31.12.2023 | 2,381 | 2,978 | 0 | 5,359 |
Net book value at 01.01.2024 | 2,381 | 2,978 | 0 | 5,359 |
Addition | 31,643 | 0 | 10,835 | 42,478 |
Net book value at 31.12.2024 | 34,024 | 2,978 | 10,835 | 47,837 |
Gross book value on 31.12.2024 | 41,403 | 3,994 | 10,835 | 56,232 |
Accumulated impairment losses | (7,379) | (1,016) | 0 | (8,395) |
Net book value at 31.12.2024 | 34,024 | 2,978 | 10,835 | 47,837 |
| GROUP | |||||
| Land-Plots | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
Acquisition Value |
|
|
|
|
|
|
1st January 2024 | 33,731 | 25,892 | 41,234 | 17,948 | 1,579 | 120,385 |
Additions | 4,625 | 6,159 | 17,711 | 8,559 | 184 | 37,238 |
Addition due to acquisition of entities (see Note 7.2) | 0 | 375 | 0 | 419 | 0 | 794 |
Change due to sale of entities (see Note 7.1) | (35,218) | (2,183) | 0 | (211) | 0 | (37,612) |
Termination of contracts | (1,300) | (4,031) | 0 | (1,544) | (992) | (7,867) |
Foreign exchange differences | 54 | 95 | 0 | 1 | 0 | 150 |
31st December 2024 | 1,892 | 26,307 | 58,945 | 25,172 | 771 | 113,088 |
|
|
|
|
|
|
|
| GROUP | |||||
| Land-Plots | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
Accumulated amortization and impairments |
|
|
|
|
|
|
1st January 2024 | (4,404) | (14,425) | (3,629) | (5,108) | (1,216) | (28,782) |
Amortization | (1,049) | (5,244) | (5,295) | (3,963) | (277) | (15,828) |
Addition due to acquisition of entities (see Note 7.2) | 0 | (213) | 0 | (134) | 0 | (347) |
Change due to sale of entities (see Note 7.1) | 4,428 | 648 | 0 | 71 | 0 | 5,147 |
Termination of contracts | 214 | 3,201 | 0 | 1,372 | 904 | 5,691 |
Foreign exchange differences | (20) | (66) | 0 | 0 | 0 | (86) |
31st December 2024 | (831) | (16,099) | (8,924) | (7,762) | (589) | (34,205) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
31st December 2024 | 1,061 | 10,208 | 50,021 | 17,410 | 182 | 78,883 |
| GROUP | |||||
| Land-Plots | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
|
|
|
|
|
|
|
Acquisition Value |
|
|
|
|
|
|
1st January 2023 | 28,380 | 20,544 | 17,420 | 5,966 | 339 | 72,650 |
Additions | 5,638 | 6,633 | 23,853 | 12,030 | 1,240 | 49,394 |
Termination of contracts | (592) | (1,239) | (39) | (51) | 0 | (1,921) |
Foreign exchange differences | 305 | -46 | 0 | 3 | 0 | 262 |
31st December 2023 | 33,731 | 25,892 | 41,234 | 17,948 | 1,579 | 120,385 |
|
|
|
|
|
|
|
Accumulated amortization and impairments |
|
|
|
|
|
|
1st January 2023 | (2,739) | (10,573) | (691) | (2,961) | (290) | (17,254) |
Amortization | (1,655) | (4,611) | (2,972) | (2,191) | (878) | (12,307) |
Transfers | 0 | 0 | 0 | 0 | (48) | (48) |
Termination of contracts | 63 | 726 | 34 | 45 | 0 | 868 |
Foreign exchange differences | (73) | 33 | 0 | (1) | 0.00 | (41) |
31st December 2023 | (4,404) | (14,425) | (3,629) | (5,108) | (1,216) | (28,782) |
|
|
|
|
|
|
|
| GROUP | |||||
| Land-Plots | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
Net book value |
|
|
|
|
|
|
31st December 2023 | 29,327 | 11,467 | 37,605 | 12,840 | 363 | 91,603 |
| COMPANY | |||||
| Land-Plots | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
Acquisition Value |
|
|
|
|
|
|
1st January 2024 | 0 | 531 | 0 | 770 | 0 | 1301 |
Additions | 0 | 327 | 0 | 985 | 0 | 1,312 |
Termination of contracts | 0 | 0 | 0 | (465) | 0 | (465) |
31st December 2024 | 0 | 858 | 0 | 1,290 | 0 | 2,148 |
|
|
|
|
|
|
|
Accumulated amortization and impairments |
|
|
|
|
|
|
1st January 2024 | 0 | (437) | 0 | (449) | 0 | (886) |
Amortization | 0 | (111) | 0 | (300) | 0 | (411) |
Termination of contracts | 0 | 0 | 0 | 418 | 0 | 418 |
31st December 2024 | 0 | (548) | 0 | (331) | 0 | (879) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
31st December 2024 | 0 | 310 | 0 | 959 | 0 | 1,269 |
|
|
|
|
|
|
|
| COMPANY | |||||
| Land-Plots | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
Acquisition Value |
|
|
|
|
|
|
1st January 2023 | 0 | 531 | 0 | 416 | 0 | 947 |
Additions | 0 | 0 | 0 | 387 | 0 | 387 |
Termination of contracts | 0 | 0 | 0 | (33) | 0 | (33) |
31st December 2023 | 0 | 531 | 0 | 770 | 0 | 1,301 |
|
|
|
|
|
|
|
Accumulated amortization and impairments |
|
|
|
|
|
|
1st January 2023 | 0 | (345) | 0 | (256) | 0 | (601) |
Amortization | 0 | (92) | 0 | (224) | 0 | (316) |
Termination of contracts | 0 | 0 | 0 | 31 | 0 | 31 |
31st December 2023 | 0 | (437) | 0 | (449) | 0 | (886) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
31st December 2023 | 0 | 94 | 0 | 321 | 0 | 415 |
| GROUP | ||||||
| Quarries/Land-Plots | Buildings and Facilities | Technological and mechanical equipment | Vehicles | Other | Assets under construction and prepayments for acquisition of fixed asset | Total |
Acquisition Value |
|
|
|
|
|
|
|
1st January 2024 | 29,945 | 412,063 | 1,801,217 | 50,814 | 49,284 | 161,753 | 2,505,076 |
Additions/Changes in advances to suppliers of fixed assets | 457 | 4,132 | 7,781 | 1,903 | 4,381 | 55,772 | 74,426 |
Addition due to acquisition of entities (see Note 7.2) | 0 | 98 | 156 | 64 | 797 | 4,586 | 5,701 |
Change due to sale of entities (see Note 7.1) | (9,339) | (326,464) | (1,343,895) | (766) | (6,728) | (157,131) | (1,844,323) |
Cost of borrowing | 0 | 0 | 476 | 0 | 0 | 1,807 | 2,283 |
Provisions for restoration | 0 | 0 | 539 | 0 | 0 | 0 | 539 |
Sales | (134) | 0 | (1,928) | (391) | (568) | (367) | (3,388) |
Write offs | (30) | 0 | (2,504) | (527) | (43) | 0 | (3,104) |
Transfers | 0 | (26,226) | 51,004 | 0 | 4 | (55,139) | (30,357) |
Foreign exchange differences | 0 | 64 | 1,288 | 15 | 29 | 8 | 1,404 |
31st December 2024 | 20,899 | 63,667 | 514,134 | 51,112 | 47,156 | 11,289 | 708,257 |
| GROUP | ||||||
| Quarries/Land-Plots | Buildings and Facilities | Technological and mechanical equipment | Vehicles | Other | Assets under construction and prepayments for acquisition of fixed asset | Total |
|
|
|
|
|
|
|
|
Accumulated amortization and impairments |
|
|
|
|
|
|
|
1st January 2024 | (7,381) | (110,227) | (809,993) | (37,797) | (35,912) | (1,370) | (1,002,679) |
Depreciation | (280) | (8,932) | (40,483) | (2,327) | (3,348) | 0 | (55,370) |
Addition due to acquisition of entities (see Note 7.2) | 0 | (69) | (43) | (56) | (708) | 0 | (876) |
Change due to sale of entities (see Note 7.1) | 2,274 | 66,454 | 471,545 | 838 | 3,876 | 287 | 545,274 |
Sales | 0 | 0 | 1,504 | 284 | 563 | 0 | 2,351 |
Write offs | 0 | 10 | 2,542 | 477 | 40 | 0 | 3,069 |
Impairments | (1,331) | (2,266) | (25,997) | (136) | (178) | 0 | (29,908) |
Reversal of Impairments | 361 | 297 | 0 | 0 | 0 | 0 | 658 |
Transfers | 0 | 7,692 | 87 | 0 | 0 | 0 | 7,779 |
Foreign exchange differences | 0 | (33) | (614) | (15) | (29) | 0 | (691) |
31st December 2024 | (6,357) | (47,074) | (401,452) | (38,732) | (35,696) | (1,083) | (530,393) |
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
| GROUP | ||||||
| Quarries/Land-Plots | Buildings and Facilities | Technological and mechanical equipment | Vehicles | Other | Assets under construction and prepayments for acquisition of fixed asset | Total |
31st December 2024 | 14,542 | 16,593 | 112,682 | 12,380 | 11,460 | 10,206 | 177,864 |
|
| ||||||
Acquisition Value |
|
|
|
|
|
|
|
1st January 2023 | 30,343 | 218,687 | 1,568,054 | 50,280 | 45,419 | 430,412 | 2,343,195 |
Additions/Changes in advances to suppliers of fixed assets | 734 | 13,390 | 136,513 | 2,323 | 3,906 | (10,784) | 146,082 |
Addition due to acquisition of entity | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
Cost of borrowing | 0 | 0 | 11,958 | 0 | 0 | 6,378 | 18,336 |
Provisions for restoration | 0 | 0 | (1,651) | 0 | 0 | 0 | (1,651) |
Sales | 0 | (286) | (965) | (664) | (519) | (1,326) | (3,760) |
Write offs | 0 | (47) | (9) | (1,132) | (42) | (630) | (1,860) |
Transfers | (1,132) | 179,876 | 78,130 | 13 | 508 | (262,259) | (4,864) |
Foreign exchange differences | 0 | 443 | 9,187 | (6) | 12 | (40) | 9,596 |
31st December 2023 | 29,945 | 412,063 | 1,801,217 | 50,814 | 49,284 | 161,753 | 2,505,076 |
|
|
|
|
|
|
|
|
Accumulated depreciations and impairments |
|
|
|
|
|
|
|
| GROUP | ||||||
| Quarries/Land-Plots | Buildings and Facilities | Technological and mechanical equipment | Vehicles | Other | Assets under construction and prepayments for acquisition of fixed asset | Total |
1st January 2023 | (8,261) | (96,244) | (743,193) | (37,570) | (33,071) | (1,083) | (919,421) |
Depreciation | (280) | (11,224) | (63,158) | (1,803) | (3,357) | 0 | (79,822) |
Sales | 0 | 43 | 487 | 427 | 432 | 0 | 1,389 |
Write offs | 0 | 22 | 6 | 1,132 | 42 | 0 | 1,202 |
Impairments | 0 | (4,209) | 0 | 0 | 0 | (287) | (4,496) |
Reversal of Impairments | 254 | 104 | 0 | 0 | 0 | 0 | 358 |
Transfers | 906 | 1,469 | (13) | 11 | 48 | 0 | 2,421 |
Foreign exchange differences | 0 | (188) | (4,122) | 6 | (6) | 0 | (4,310) |
31st December 2023 | (7,381) | (110,227) | (809,993) | (37,797) | (35,912) | (1,370) | (1,002,679) |
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
31st December 2023 | 22,565 | 301,837 | 991,224 | 13,017 | 13,372 | 160,383 | 1,502,397 |
| COMPANY | ||||||
| Quarries/Land-Plots | Buildings and Facilities | Technological and mechanical equipment | Vehicles | Other | Assets under construction and prepayments for acquisition of fixed asset | Total |
Acquisition Value |
|
|
|
|
|
|
|
1st January 2024 | 3,083 | 13,741 | 66 | 4,172 | 3,686 | 1,553 | 26,301 |
Additions/Changes in advances to suppliers of fixed assets | 0 | 210 | 56 | 1,439 | 859 | 1,526 | 4,090 |
Transfers | 0 | 366 | 0 | 0 | 0 | (366) | 0 |
31st December 2024 | 3,083 | 14,317 | 122 | 5,611 | 4,545 | 2,713 | 30,391 |
|
|
|
|
|
|
|
|
Accumulated depreciation and impairments |
|
|
|
|
|
|
|
1st January 2024 | 0 | (8,093) | (35) | (807) | (2,648) | 0 | (11,583) |
Depreciation | 0 | (430) | (18) | (484) | (707) | 0 | (1,639) |
31st December 2024 | 0 | (8,523) | (53) | (1,291) | (3,355) | 0 | (13,222) |
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
31st December 2024 | 3,083 | 5,794 | 69 | 4,320 | 1,190 | 2,713 | 17,169 |
| COMPANY | ||||||
| Quarries/Land-Plots | Buildings and Facilities | Technological and mechanical equipment | Vehicles | Other | Assets under construction and prepayments for acquisition of fixed asset | Total |
|
|
|
|
|
|
|
|
Acquisition Value |
|
|
|
|
|
|
|
1st January 2023 | 3,083 | 13,596 | 36 | 2,900 | 3,059 | 24 | 22,698 |
Additions/Changes in advances to suppliers of fixed assets | 0 | 145 | 30 | 1,286 | 627 | 1,553 | 3,641 |
Sales | 0 | 0 | 0 | (38) | 0 | 0 | (38) |
Transfers | 0 | 0 | 0 | 24 | 0 | (24) | 0 |
31st December 2023 | 3,083 | 13,741 | 66 | 4,172 | 3,686 | 1,553 | 26,301 |
|
|
|
|
|
|
|
|
Accumulated depreciation and impairments |
|
|
|
|
|
|
|
1st January 2023 | 0 | (7,671) | (14) | (502) | (2,074) | 0 | (10,261) |
Depreciation | 0 | (422) | (21) | (324) | (574) | 0 | (1,341) |
Sales | 0 | 0 | 0 | 19 | 0 | 0 | 19 |
31st December 2023 | 0 | (8,093) | (35) | (807) | (2,648) | 0 | (11,583) |
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
| COMPANY | ||||||
| Quarries/Land-Plots | Buildings and Facilities | Technological and mechanical equipment | Vehicles | Other | Assets under construction and prepayments for acquisition of fixed asset | Total |
31st December 2023 | 3,083 | 5,649 | 31 | 3,364 | 1,038 | 1,553 | 14,718 |
| GROUP | COMPANY | ||
| 2024 | 2023 | 2024 | 2023 |
Balance 1st January | 67,774 | 60,845 | 6,656 | 6,615 |
Additions | 370 | 261 | 0 | 0 |
Fair value adjustments | 1,894 | 7,646 | 456 | 163 |
Sales | 0 | (963) | 0 | (122) |
Foreign exchange differences | 1 | (15) | 0 | 0 |
Balance 31st December | 70,039 | 67,774 | 7,112 | 6,656 |
Property | Fair Value 31.12.2024 | Method | Market value | Interest rate | Inflation | Return | Cost of development |
Port of Thessaloniki - Parking spaces | 550 | Real estate market | 4,400.00 per parking lot | - | - | - | - |
Palaia Volos -Mall | 4,315 | Capitalization of revenues with cash flow discounting and replacement cost | 500-750 euro per sqm | 12,25%-12,50% | - | 9,0% - 10,0% | - |
Oropos –Site plot | 184 | Real estate market | 15 euro per sqm | - | - | - | - |
Ipiros street (Athens)-transfer right of building factor | 140 | Real estate market | 44 euro per sqm | - | - | - | - |
Site plot, Agios Stefanos, Attica | 1,923 | Real estate market | Sale 300-800 euro per sqm | - | - | - | - |
Monastiriou street, (Thessaloniki) – Site plot | 7,607 | Exploitation/Real estate market | 220-880 euro per sqm | 6.06% | - | 8,5% and above | 7.65-14.17 euro per sqm/month |
Lakeside (Ioannina)- Mall | 5,745 | Capitalization, replacement cost | 2 - 10 euro per sqm 300 - 550 euro per sqm for the building and 50-200 euro per sqm for the land | 10,00%-12,00% | 1.90% | 8,00% - 10,00% | - |
Kos - Land | 740 | Real estate market | 4.25 - 26.24 euro per sqm | - | - | - | - |
Building and Plot position of Lezides Aliveri Evoia | 1,150 | Income based on Direct Capitalization | Building 165.00/sq.m. , plot 5.99 euros/sq.m., building rent 1.69 euros. /sq.m. | 12.25% | - | 12.25% | - |
Property | Fair Value 31.12.2024 | Method | Market value | Interest rate | Inflation | Return | Cost of development |
Plot in Posidonia position, Laurio, Attica | 13 | Real estate market | 1.87 euro per sqm | - | - | - | - |
Madoudi, (Evoia) – Plots | 624 | Real estate market | 5.50 euro per sqm | - | - | - | - |
Argolida plots | 36,592 | Real estate market | 170-600 euro per sqm | 5.75% | - | 15% | - |
Bulgaria-Plots for Logistics (Lom) | 427 | Real estate market | 15.98 euro per sqm | - | - | - | - |
Bulgaria-Plots (Batac) | 405 | Real estate market /Exploitation | 6.05 euro per sqm | - | - | - | - |
Bulgaria-Plots for Logistics/Bulgaria-Plots (Svilengrad) | 149 | Real estate market /Exploitation | 12.49 euro per sqm | - | - | - | - |
Bulgaria-Plots (Samokov) | 5,843 | Real estate market /Exploitation | 37.52 euro per sqm | - | - | - | - |
Bulgaria-Sofia –Plot (Samokov) | 463 | Real estate market | 45.70 euro per sqm | - | - | - | - |
Bulgaria-Sofia –Plot | 403 | Real estate market / | 1,625.00 euro per sqm | - | - | - | - |
Romania-Plot | 417 | Real estate market | 6.57 euro per sqm | - | - | - | - |
Romania-Plot | 2,350 | Real estate market | 336 euro per sqm | - | - | - | - |
| 70,039 |
|
|
|
|
|
|
Property | Fair Value 31.12.2023 | Method | Market value | Interest rate | Inflation | Return | Cost of development |
Port of Thessaloniki - Parking spaces | 900 | Real estate market | 7,200.00 euro per sqm per month | - | - | 10% | - |
Palaia Volos -Mall | 4,280 | Capitalization of revenues with cash flow discounting and replacement cost | 500-750 euro per sqm | 12,25%-12,50% | - | 9,00% - 10,00% | - |
Oropos –Site plot | 184 | Real estate market | 15 euro per sqm | - | - | - | - |
Property | Fair Value 31.12.2023 | Method | Market value | Interest rate | Inflation | Return | Cost of development |
Ipiros street (Athens)-transfer right of building factor | 140 | Real estate market | 44 euro per sqm | - | - | - | - |
Site plot, Agios Stefanos, Attica | 1,152 | Real estate market | Sale 194-975 euro per sqm | - | - | - | - |
Monastiriou street, (Thessaloniki) – Site plot | 7,270 | Exploitation | 230-910 euro per sqm | 6.90% | - | 5,75%-9,00% | 5-11.25 euro per sqm,per month |
Lakeside (Ioannina)- Mall | 5,660 | Capitalization, replacement cost, with weight factors 80% and 20% respectively | 2 - 10 euro per sqm 300 - 550 euro per sqm for the building and 50-200 euro per sqm for the land | 11,40%-12,40% | 1.90% | 9,50% - 10,50% | - |
Kos - Land | 976 | Real estate market | 35 euro per sqm | - | - | - | - |
Building and Plot position of Lezides Aliveri Evoia | 1,119 | Real estate market and capitalization of revenues | Building 161 euro/sqm, land 5.85 euro/sqm, lease of building 1.64 euro/sqm | 12.25% | - | 12.25% | - |
Plot in Posidonia position, Laurio, Attica | 13 | Real estate market | 1.87 euro per sqm | - | - | - | - |
Madoudi, (Evoia) – Plots | 624 | Real estate market | 5.50 euro per sqm | - | - | - | - |
Argolida plots | 34,923 | Real estate market | 160-629 euro per sqm | - | - | - | - |
Bulgaria-Plots for Logistics (Lom) | 677 | Real estate market | 15.44 euro per sqm | - | - | - | - |
Bulgaria-Plots (Batac) | 590 | Real estate market /Exploitation | 16-20 euro per sqm, 35.94 euro per sqm | - | - | - | - |
Bulgaria-Plots for Logistics/Bulgaria-Plots (Svilengrad) | 248 | Real estate market /Exploitation | 19-20 euro per sqm. | - | - | - | - |
Bulgaria-Plots (Samokov) | 5,420 | Real estate market /Exploitation | 34.85 euro per sqm | - | - | - | - |
Bulgaria-Sofia –Plot (Samokov) | 263 | Real estate market | 31,53 euro per sqm | - | - | - | - |
Bulgaria-Sofia –Plot | 534 | Real estate market | 2,158 euro per sqm | - | - | - | - |
Romania-Plot | 421 | Real estate market | 6.60 euro per sqm | - | - | - | - |
Romania-Plot | 2,380 | Real estate market | 340 euro per sqm | - | - | - | - |
Property | Fair Value 31.12.2023 | Method | Market value | Interest rate | Inflation | Return | Cost of development |
| 67,774 |
|
|
|
|
|
|
| COMPANY | |
| 2024 | 2023 |
Balance 1st January | 468,804 | 373,823 |
Additions | 596,458 | 110,119 |
Sales / Write Off | (11,752) | 0 |
Capital return | (3,429) | (3,484) |
Impairment loss | (31,590) | (11,983) |
Recovery of impairment | 2,089 | 240 |
Transfer from/(to) participations in joint ventures | 736 | 0 |
Transfer to non-current assets held for sale (see Note 5) | (4,600) | 0 |
Other movements | 6,183 | 89 |
Balance 31st December | 1,022,899 | 468,804 |
|
|
| GROUP | |
|
|
| 1.1-31.12.2024 | 1.1-31.12.2023* |
Profit/(loss) after tax from continuing operations |
|
| (591) | 29 |
Other comprehensive income |
|
| 99 | 74 |
Total comprehensive income |
|
| (492) | 103 |
| GROUP | COMPANY | ||
| 2024 | 2023 | 2024 | 2023 |
Balance 1st January | 5,361 | 4,711 | 5,380 | 4,800 |
Additions | 955 | 581 | 955 | 580 |
Transfer from/(to) Investement in equity interests | 120,841 | 0 | 120,841 | 0 |
Results from the application of the equity consolidation method | (492) | 70 | 0 | 0 |
Balance 31st December | 126,665 | 5,361 | 127,176 | 5,380 |
| OLYMPIA ODOS S.A. |
|
|
Partcipation | 20.48% |
|
|
| 31.12.2024 |
|
|
Non-current assets | 981,512 |
|
|
Cash and cash equivalents | 29,118 |
|
|
Other current assets | 88,741 |
|
|
Total assets | 1,099,371 |
|
|
|
|
|
|
Long-term financial liabilities (less trade and other liabilities and provisions ) | 655,705 |
|
|
Other long-term liabilities | 166,247 |
|
|
Short-term financial liabilities (less trade and other liabilities and provisions ) | 31,536 |
|
|
Other short-term liabilities | 69,519 |
|
|
Total liabilities | 923,007 |
|
|
|
|
|
|
Net assets | 176,364 |
|
|
Carrying amount of investments in financial statements | 108,235 |
|
|
|
|
|
|
Turnover | 46,895 |
|
|
(Depreciation / Amort.) | 0 |
|
|
(Financial expenses) | (3,597) |
|
|
Financial income | 3,367 |
|
|
Tax expenses | 30 |
|
|
Results from continuing operations | (579) |
|
|
Other comprehensive income | 480 |
|
|
Total Results | (99) |
|
|
Share in the results of the Group | (121) |
|
|
Share in the other comprehensive results of the Group | 100 |
|
|
Share in the total comprehensive results of the Group | (21) |
|
|
| 31.12.2024 |
Non-current assets | 6,729 |
Current assets | 5,350 |
Long-term liabilities | (2,204) |
Short-term liabilities | (2,156) |
Net fixed assets | 7,720 |
Proportion in the net fixed assets | 18,429 |
|
|
| 1.1-31.12.2024 |
| 31.12.2024 |
Turnover | 2,037 |
Results from continuing operations | (471) |
Other comprehensive income | (1) |
Total results | (472) |
Share in the results of the Group | (471) |
Share in the other comprehensive results of the Group | (1) |
Share in the total comprehensive results of the Group | (472) |
| GROUP | COMPANY | ||
| 2024 | 2023 | 2024 | 2023 |
|
|
|
|
|
Balance 1st January | 147,433 | 159,566 | 16,425 | 18,559 |
Additions | 82,152 | 45,034 | 52,490 | 10,483 |
Sales / Write Off | 0 | (42,306) | 0 | (12,250) |
Capital return | (1,649) | (75) | 0 | (75) |
Impairment loss | 0 | 0 | 0 | (291) |
Total Comprehensive Income from the application of the equity consolidation method | 4,076 | (14,786) | 0 | 0 |
Transfer from/(to) investments in subsidiaries | (639) | 0 | (736) | 0 |
Balance 31st December | 231,373 | 147,433 | 68,179 | 16,426 |
| THERMOELEKTRIKI KOMOTINIS S.A. | HERAKLION CRETE INTERNATIONAL AIRPORT SA CONCESSION | IRC HELLINIKON SA |
Partcipation | 50.00% | 32.46% | 49.00% |
| 31.12.2024 | 31.12.2024 | 31.12.2024 |
Non-current assets | 411,786 | 196,017 | 412,998 |
Cash and cash equivalents | 12,160 | 199,543 | 89,142 |
Other current assets | 4,908 | 56,540 | 11,372 |
Total assets | 428,854 | 452,100 | 513,512 |
|
|
|
|
Long-term financial liabilities (less trade and other liabilities and provisions ) | 340,381 | 39,417 | 336,482 |
Other long-term liabilities | 7 | 153,547 | 550 |
Short-term financial liabilities (less trade and other liabilities and provisions ) | 54,748 | 196 | 4,953 |
Other short-term liabilities | 8,983 | 74,313 | 6,751 |
Total liabilities | 404,119 | 267,473 | 348,736 |
|
|
|
|
Net assets | 24,735 | 184,627 | 164,776 |
Carrying amount of investments in financial statements | 12,368 | 109,658 | 80,584 |
|
|
|
|
Turnover | 0 | 89,382 | 0 |
(Financial expenses) | 3,700 | (1,120) | (145) |
Financial income | 0 | 5,142 | 2,720 |
Tax expenses | (595) | (151) | 0 |
Results from continuing operations | 470 | 5,320 | (315) |
Other comprehensive income | (419) | (16) | 0 |
Total Results | 51 | 5,304 | (315) |
| THERMOELEKTRIKI KOMOTINIS S.A. | HERAKLION CRETE INTERNATIONAL AIRPORT SA CONCESSION | IRC HELLINIKON SA |
Partcipation | 50.00% | 32.46% | 49.00% |
| 31.12.2024 | 31.12.2024 | 31.12.2024 |
Share in the results of the Group | 202 | 1,727 | (512) |
Share in the other comprehensive results of the Group | (210) | (5) | 0 |
Share in the total comprehensive results of the Group | (8) | 1,722 | (512) |
| THERMOELEKTRIKI KOMOTINIS S.A. | HERAKLION CRETE INTERNATIONAL AIRPORT SA CONCESSION | IRC HELLINIKON SA |
Interest | 50.00% | 32.46% | 49.00% |
| 31.12.2023 | 31.12.2023 | 31.12.2023 |
|
|
|
|
Non-current assets | 339,729 | 253,197 | 364,308 |
Cash and cash equivalents | 3,340 | 176,389 | 68,913 |
Other current assets | 19,381 | 42,233 | 3,155 |
Total assets | 362,450 | 471,819 | 436,376 |
|
|
|
|
Long-term financial liabilities (apart from trade and other liabilities and provisions) | 336,710 | 378 | 330,672 |
Other long-term liabilities | 47 | 263,356 | 0 |
Short-term financial liabilities (apart from trade and other liabilities and provisions) | 100 | 196 | 5,017 |
Other short-term liabilities | 22,390 | 28,566 | 6,114 |
Total liabilities | 359,247 | 292,496 | 341,803 |
|
|
|
|
Net fixed assets | 3,203 | 179,323 | 94,573 |
Proportion in the net fixed assets | 1,602 | 106,128 | 14,945 |
|
|
|
|
Turnover | 0 | 98,386 | 0 |
(Depreciation / Amort.) | 4 | (198) | (53) |
| THERMOELEKTRIKI KOMOTINIS S.A. | HERAKLION CRETE INTERNATIONAL AIRPORT SA CONCESSION | IRC HELLINIKON SA |
Interest | 50.00% | 32.46% | 49.00% |
| 31.12.2023 | 31.12.2023 | 31.12.2023 |
(Financial expenses) | (19,889) | (25) | (130) |
Financial income | 0 | 3,755 | 0 |
(Expense)/Income from income tax | 4,480 | 57 | 525 |
Results from continuing operations | (16,858) | 5,069 | (2,200) |
Other comprehensive income | (3,741) | 1 | 0 |
Total Results | (20,600) | 5,070 | (2,200) |
Share in the results of the Group | (8,501) | 1,646 | (1,173) |
Share in the other comprehensive results of the Group | (1,871) | 0 | 0 |
Share in the total comprehensive results of the Group | (10,372) | 1,646 | (1,173) |
| 31.12.2024 | 31.12.2023 |
Non-current assets | 21,403 | 14,426 |
Current assets | 27,746 | 25,379 |
Long-term liabilities | (5,971) | (13,242) |
Short-term liabilities | (30,355) | (22,574) |
Net fixed assets | 12,823 | 3,989 |
Proportion in the net fixed assets | 28,764 | 24,758 |
|
|
|
| 1.1-31.12.2024 | 1.1-31.12.2023 |
Turnover | 36,756 | 10,115 |
Results from continuing operations | 2,874 | (544) |
Other comprehensive income | 1 | (4,375) |
Total results | 2,875 | (4,919) |
Share in the results of the Group | 2,874 | (513) |
Share in the other comprehensive results of the Group | 1 | (4,375) |
Share in the total comprehensive results of the Group | 2,875 | (4,888) |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Non-current assets | 13,947 | 5,374 | 115 | 77 |
Other current assets | 194,895 | 131,315 | 4,129 | 1,708 |
Total assets | 208,842 | 136,688 | 4,244 | 1,785 |
|
|
|
|
|
Long-term liabilities | 18,502 | 2,051 | 89 | 38 |
Other short-term liabilities | 210,412 | 168,421 | 886 | 368 |
Total liabilities | 228,914 | 170,471 | 975 | 406 |
Equity | (20,073) | (33,783) | 3,269 | 1,379 |
|
|
|
|
|
Turnover | 200,686 | 106,380 | 4,025 | 2,357 |
Total income after tax | 24,864 | (11,325) | 2,127 | 1,077 |
Profit after tax | 18,517 | (12,695) | 1,889 | 737 |
Financial Assets - Concessions | Unified Automated System for Ticket Collection | Installation of civil waste processing Epirus Region | Installation of civil waste processing Peloponnese Region | Total |
Opening balance 01.01.2023 | 20,490 | 16,715 | 41,721 | 78,926 |
(Decreases)/Increases in financial item | (6,901) | (1,770) | (3,769) | (12,440) |
Reversal of discount | 3,640 | 1,283 | 2,855 | 7,778 |
Impairment/Reverse of impairment under IFRS 9 | (2) | (7) | (11) | (20) |
Closing balance as of 31.12.2023 | 17,227 | 16,221 | 40,796 | 74,244 |
|
|
|
|
|
Financial Assets - Concessions | Unified Automated System for Ticket Collection | Installation of civil waste processing Epirus Region | Installation of civil waste processing Peloponnese Region | Total |
Opening balance 01.01.2024 | 17,227 | 16,221 | 40,796 | 74,244 |
(Decreases)/Increases in financial item | 6,564 | (1,819) | (100) | 4,645 |
Reversal of discount (note 42) | 2,796 | 1,261 | 2,541 | 6,598 |
Closing balance as of 31.12.2024 | 26,587 | 15,663 | 43,237 | 85,487 |
|
|
|
|
|
Financial Assets - Concessions Non Current Portion | 16,829 | 15,372 | 42,253 | 74,454 |
Financial Assets - Concessions Current Portion | 9,759 | 289 | 984 | 11,032 |
|
|
|
|
|
Analysis of revenues per category 1.1-31.12.2023 |
|
|
|
|
Income from construction services | 0 | 0 | 40,475 | 40,475 |
Income from operation services | 10,962 | 6,595 | 11,411 | 28,968 |
Reversal of discount (note 42) | 3,640 | 1,283 | 2,855 | 7,778 |
Total | 14,602 | 7,878 | 54,741 | 77,221 |
|
|
|
|
|
Analysis of revenues per category 1.1-31.12.2024 |
|
|
|
|
Income from construction services | 14,307 | 0 | 14,446 | 28,753 |
Income from operation services | 11,444 | 7,740 | 14377 | 33,561 |
Reversal of discount (note 42) | 2,796 | 1,261 | 2,541 | 6,598 |
Total | 28,547 | 9,001 | 31,364 | 68,912 |
| GROUP | COMPANY | ||
Other long-term financial receivables | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Loans to subsidiaries, joint ventures and other related companies | 102,697 | 60,361 | 312,927 | 141,238 |
| GROUP | COMPANY | ||
Other long-term financial receivables | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Given guarantees | 12,262 | 8,432 | 1,648 | 1,640 |
Withheld amounts of invoiced receivables | 5,875 | 4,269 | 0 | 0 |
Other long-term financial assets | 390 | 2,260 | 0 | 0 |
Provision for impairment of long-term financial assets | (1,392) | (1,158) | (8) | (8) |
Total (a) | 119,832 | 74,164 | 314,567 | 142,870 |
|
|
|
|
|
| GROUP | COMPANY | ||
Other long-term non financial receivables | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Long-term advance payments to suppliers | 24,908 | 0 | 0 | 0 |
Agents’ commissions cost | 24,870 | 11,762 | 0 | 0 |
Advance payments for businesses acquisition | 2,550 | 8,840 | 0 | 0 |
Total (b) | 52,328 | 20,602 | 0 | 0 |
Total Other long-term assets (a+b) | 172,160 | 94,766 | 314,567 | 142,870 |
| GROUP | |
Agency costs | 2024 | 2023 |
Balance 1st January | 11,676 | 6,870 |
Additions | 18,914 | 7,758 |
Amortization | (5,720) | (2,866) |
Balance 31st December | 24,870 | 11,762 |
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2023 | 0 | 8 | 1,150 | 1,158 |
Βalance 31.12.2023 | 0 | 8 | 1,150 | 1,158 |
|
| |||
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2024 | 0 | 8 | 1,150 | 1,158 |
Provision of credit loss | 0 | 0 | 1,044 | 1,044 |
Change due to sale of entities | 0 | 0 | (810) | (810) |
Βalance 31.12.2024 | 0 | 8 | 1,384 | 1,392 |
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2023 | 0 | 8 | 0 | 8 |
Βalance 31.12.2023 | 0 | 8 | 0 | 8 |
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2024 | 0 | 8 | 0 | 8 |
Βalance 31.12.2024 | 0 | 8 | 0 | 8 |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Raw-auxiliary materials | 9,742 | 5,273 | 132 | 168 |
Spare parts of fixed assets | 8,498 | 17,994 | 617 | 417 |
Merchandise and Finished and semi-finished products | 24,179 | 25,513 | 0 | 0 |
Properties (Land-Buildings) as inventories | 25,019 | 37,910 | 4,374 | 6,202 |
Impairment | (22,860) | (19,760) | (2,288) | (2,782) |
Total | 44,578 | 66,930 | 2,835 | 4,005 |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Trade receivables | 749,940 | 644,231 | 50,808 | 29,852 |
Customers – Doubtful and litigious | 14,130 | 13,952 | 0 | 0 |
Notes / Checks Receivable overdue | 4,424 | 4,347 | 0 | 0 |
Checks Receivable | 5,740 | 5,272 | 152 | 252 |
Minus: Provisions for doubtful trade receivables | (125,927) | (111,687) | (703) | (692) |
Total | 648,307 | 556,115 | 50,257 | 29,412 |
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2023 | 0 | 39,094 | 67,990 | 107,084 |
Provision of credit loss | 0 | 12,609 | 2,031 | 14,640 |
Recovery of provision of credit loss | 0 | (37) | (1,451) | (1,488) |
Eliminations | 0 | 0 | (6,790) | (6,790) |
Other transfers | 0 | (1,779) | 0 | (1,779) |
Foreign exchange differences | 0 | (19) | 39 | 20 |
Βalance 31.12.2023 | 0 | 49,868 | 61,819 | 111,687 |
|
|
|
|
|
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2024 | 0 | 49,868 | 61,819 | 111,687 |
Provision of credit loss | 0 | 469 | 17,208 | 17,677 |
Addition due to acquisition of entities | 0 | 0 | 879 | 879 |
Recovery of provision of credit loss | 0 | (75) | (850) | (925) |
Eliminations | 0 | 0 | (233) | (233) |
Change due to sale of entities | 0 | (21) | (3,155) | (3,176) |
Other transfers | 0 | (10,635) | 10,583 | (52) |
Foreign exchange differences | 0 | 31 | 42 | 73 |
Βalance 31.12.2024 | 0 | 39,637 | 86,293 | 125,930 |
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2023 | 0 | 58 | 572 | 630 |
Provision of credit loss | 0 | 62 | 0 | 62 |
Βalance 31.12.2023 | 0 | 120 | 572 | 692 |
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2024 | 0 | 120 | 572 | 692 |
Provision of credit loss | 0 | 10 | 0 | 10 |
Βalance 31.12.2024 | 0 | 130 | 572 | 702 |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Non outstanding balances | 436,819 | 370,800 | 10,318 | 22,568 |
Outstanding balances | 337,415 | 297,002 | 40,642 | 7,536 |
Total trade receivables | 774,234 | 667,802 | 50,960 | 30,104 |
| GROUP 2024 | |||||
| Non outstanding balances | less than 6 months | 6 - 12 months | 12 - 24 months | up to 24 months | Total |
Total amount of receivables | 436,819 | 127,838 | 56,847 | 45,715 | 107,014 | 774,234 |
Expected credit loss | (7,318) | (7,936) | (11,125) | (21,548) | (78,000) | (125,927) |
Total | 429,501 | 119,902 | 45,722 | 24,168 | 29,014 | 648,307 |
|
|
|
|
|
|
|
| GROUP 2023 | |||||
| Non outstanding balances | less than 6 months | 6 - 12 months | 12 - 24 months | up to 24 months | Total |
Total amount of receivables | 370,800 | 120,823 | 71,527 | 37,091 | 67,561 | 667,802 |
Expected credit loss | (8,079) | (10,955) | (16,908) | (20,632) | (55,113) | (111,687) |
Total | 362,721 | 109,868 | 54,619 | 16,459 | 12,448 | 556,115 |
|
|
|
|
|
|
|
| COMPANY 2024 | |||||
| Non outstanding balances | less than 6 months | 6 - 12 months | 12 - 24 months | up to 24 months | Total |
Total amount of receivables | 10,318 | 9,433 | 29,585 | 301 | 1,323 | 50,960 |
Expected credit loss | (14) | 0 | 0 | (3) | (686) | (703) |
Total | 10,305 | 9,433 | 29,585 | 298 | 637 | 50,257 |
|
|
|
|
|
|
|
| COMPANY 2023 | |||||
| Non outstanding balances | less than 6 months | 6 - 12 months | 12 - 24 months | up to 24 months | Total |
Total amount of receivables | 22,568 | 941 | 5,229 | 657 | 709 | 30,104 |
Expected credit loss | (14) | 0 | 0 | (21) | (657) | (692) |
Total | 22,554 | 941 | 5,229 | 636 | 52 | 29,412 |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Receivables from construction contracts with customers | 275,551 | 313,538 | 0 | 0 |
Receivables from other contracts with customers | 302,044 | 260,836 | 10,958 | 5,138 |
Financial Assets - Concessions Current Portion (note 15) | 11,032 | 13,686 | 0 | 0 |
Less: Impairments of receivables from contracts with customers | (9,282) | (9,124) | 0 | 0 |
Total | 579,345 | 578,936 | 10,958 | 5,138 |
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2023 | 0 | 7,396 | 0 | 7,396 |
Provision of credit loss | 0 | 1 | 0 | 1 |
Recovery of provision of credit loss | 0 | (47) | 0 | (47) |
Other transfers | 0 | 1,779 | 0 | 1,779 |
Foreign exchange differences | 0 | (5) | 0 | (5) |
Βalance 31.12.2023 | 0 | 9,124 | 0 | 9,124 |
|
|
|
|
|
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2024 | 0 | 9,124 | 0 | 9,124 |
Other transfers | 0 | 149 | 0 | 149 |
Foreign exchange differences | 0 | 9 | 0 | 9 |
Βalance 31.12.2024 | 0 | 9,282 | 0 | 9,282 |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Customer advances | 240,197 | 166,066 | 164 | 105 |
Liabilities from construction contracts with customers | 83,590 | 85,921 | 0 | 65 |
Liabilities from other contracts with customers | 1,308 | 127 | 0 | 0 |
Total | 325,095 | 252,114 | 164 | 170 |
Receivables from construction contracts with customers | GROUP |
Balance 01.01.2023 | 217,725 |
Effect due to execution of existing contracts | 82,003 |
Income for the period from new contracts | 13,813 |
Foreign exchange differences | (3) |
Βalance 31.12.2023 | 313,538 |
|
|
Balance 01.01.2024 | 313,538 |
Effect due to execution of existing contracts | (51,598) |
Income for the period from new contracts | 4,360 |
Foreign exchange differences | 16 |
Addition due to acquisition of entities | 20,240 |
Change due to sale of entities | (11,005) |
Βalance 31.12.2024 | 275,551 |
|
|
|
|
Liabilities due to construction contracts with customers | GROUP |
Balance 01.01.2023 | 184,842 |
Effect due to execution of existing contracts | (42,574) |
Income for the period from new contracts | 3,916 |
Βalance 31.12.2023 | 146,184 |
Liabilities due to construction contracts with customers-Short term portion | 85,921 |
Liabilities due to construction contracts with customers-Long term portion (note 30) | 60,263 |
|
|
Balance 01.01.2024 | 146,184 |
Effect due to execution of existing contracts | (10,544) |
Income for the period from new contracts | 1,473 |
Addition due to acquisition of entities | 8,462 |
Change due to sale of entities | 5,456 |
Βalance 31.12.2024 | 151,031 |
Liabilities due to construction contracts with customers-Short term portion | 83,590 |
Liabilities due to construction contracts with customers-Long term portion (note 30) | 67,441 |
| GROUP | COMPANY | ||
Prepayments and other short-term non-financial receivables | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Advances to suppliers | 113,944 | 89,486 | 1,557 | 3,959 |
VAT for rebate – offsetting | 72,801 | 71,457 | 0 | 0 |
Prepayment to insurance funds (Social Security Organization of technical works) | 12,409 | 8,669 | 0 | 0 |
Transitional asset accounts | 58,304 | 48,691 | 5,105 | 5,498 |
Other non-financial receivables | 1,213 | 1,023 | 145 | 6 |
Total (a) | 258,671 | 219,326 | 6,807 | 9,463 |
| GROUP | COMPANY | ||
Other short-term financial receivables | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Receivables from J/V, related companies and other associates | 13,999 | 8,980 | 6,732 | 6,652 |
Short-term part of granted long-term loans | 4,190 | 5,047 | 7,525 | 10,910 |
Short-term part of receivables from financial leasing | 0 | 12,422 | 0 | 0 |
Financial receivables from other various debtors | 42,802 | 39,043 | 5,065 | 4,369 |
Receivables from indemnities in relation to concession projects | 50,498 | 43,191 | 0 | 0 |
Operational support of Concession projects | 7,615 | 6,821 | 0 | 0 |
| GROUP | COMPANY | ||
Other short-term financial receivables | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Blocked bank deposit accounts | 90,637 | 146,133 | 25,557 | 25,500 |
Doubtful – Litigious other receivables | 141 | 141 | 0 | 0 |
Less: Impairments of other short-term financial receivables | (14,975) | (14,668) | (1,257) | (1,241) |
Total (b) | 194,907 | 247,110 | 43,622 | 46,190 |
Total prepayments and other receivables (a+b) | 453,578 | 466,436 | 50,429 | 55,653 |
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2023 | 0 | 174 | 13,179 | 13,353 |
Provision of credit loss | 0 | 52 | 1,362 | 1,414 |
Recovery of provision of credit loss | 0 | (1) | (112) | (113) |
Other transfers | 0 | 0 | 15 | 15 |
Foreign exchange differences | 0 | 0 | (1) | (1) |
Βalance 31.12.2023 | 0 | 225 | 14,443 | 14,668 |
|
|
|
|
|
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2024 | 0 | 225 | 14,443 | 14,668 |
Provision of credit loss | 0 | 0 | 97 | 97 |
Addition due to acquisition of entities | 0 | 0 | 678 | 678 |
Change due to sale of entities | 0 | (38) | (29) | (67) |
Recovery of provision of credit loss | 0 | (12) | 0 | (12) |
Eliminations | 0 | 0 | (407) | (407) |
Other transfers | 0 | (2) | 18 | 16 |
Foreign exchange differences | 0 | 0 | 2 | 2 |
Βalance 31.12.2024 | 0 | 173 | 14,802 | 14,975 |
|
|
|
|
|
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2023 | 0 | 15 | 1,211 | 1,226 |
Other transfers | 0 | 0 | 15 | 15 |
Βalance 31.12.2023 | 0 | 15 | 1,226 | 1,241 |
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2024 | 0 | 15 | 1,226 | 1,241 |
Other transfers | 0 | 0 | 16 | 16 |
Βalance 31.12.2024 | 0 | 15 | 1,242 | 1,257 |
| GROUP | COMPANY | ||
| 2024 | 2023 | 2024 | 2023 |
Balance 1st January | 103,550 | 91,069 | 99,932 | 88,972 |
Additions | 21,026 | 1,345 | 20,537 | 0 |
Reductions | (7) | 0 | 0 | 0 |
Change due to sale of entities (see Note 7.1) | (3,929) | 0 | 0 | 0 |
Fair value through the Other Comprehensive Income | 6,145 | 11,136 | 6,240 | 10,960 |
Transfer from/(to) Participations in associates | (120,841) | 0 | (120,841) | 0 |
Balance 31st December | 5,944 | 103,550 | 5,868 | 99,932 |
| GROUP | COMPANY | ||
| 2024 | 2023 | 2024 | 2023 |
Balance 1st January | 31,837 | 23,758 | 14,288 | 9,436 |
Additions | 1,507 | 2,874 | 1,435 | 0 |
Return of capital | (4,112) | 0 | 0 | 0 |
Acquisition of shares with loan capitalisation | 0 | 1,497 | 0 | 1,497 |
Adjustment at fair through Earnings | 6,242 | 3,862 | 5,532 | 3,356 |
Change due to sale of entities (see Note 7.1) | (3,931) | 0 | 0 | 0 |
Foreign exchange differences | 111 | (154) | 0 | 0 |
Balance 31st December | 31,654 | 31,837 | 21,255 | 14,288 |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Cash in hand | 3,939 | 3,770 | 1 | 0 |
Sight Deposits | 668,038 | 748,520 | 53,141 | 81,908 |
Term Deposits | 845,468 | 558,359 | 800,000 | 500,000 |
Total | 1,517,445 | 1,310,649 | 853,142 | 581,908 |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Long-term loans | 4,667,852 | 2,909,958 | 1,015,972 | 922,748 |
Less: Long term liabilities payable during the next financial year | (265,892) | (172,900) | (136,901) | (8,961) |
Long-term part of loan | 4,401,960 | 2,737,058 | 879,071 | 913,787 |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Up to 1 Year | 265,892 | 172,900 | 136,901 | 8,961 |
Between 1 - 5 Years | 1,528,299 | 1,640,360 | 879,071 | 909,971 |
Over 5 Years | 2,873,661 | 1,096,698 | 0 | 3,816 |
Total | 4,667,852 | 2,909,958 | 1,015,972 | 922,748 |
| GROUP |
| COMPANY | ||
Long-term loans | 31.12.2024 | 31.12.2023 |
| 31.12.2024 | 31.12.2023 |
Opening balance | 2,909,958 | 2,832,523 |
| 922,748 | 920,339 |
Capital withdrawals | 3,023,691 | 286,028 |
| 195,000 | 30,000 |
Capital payments | (188,991) | (222,201) |
| (105,518) | (30,481) |
Interest payments | (194,236) | (135,328) |
| (27,694) | (25,889) |
Loan interest in financial results | 174,744 | 129,580 |
| 31,436 | 28,779 |
Other loan interest (capitalized etc.) | 500 | 18,337 |
| 0 | 0 |
Addition due to acquisition of entities (see Note 7.2) | 4,072 | 0 |
| 0 | 0 |
Change due to sale of entities (see Note 7.1) | (1,111,983) | 0 |
| 0 | 0 |
Foreign exchange differences | 97 | 1,019 |
| 0 | 0 |
Transfers | 50,000 | 0 |
| 0 | 0 |
Closing balance | 4,667,852 | 2,909,958 |
| 1,015,972 | 922,748 |
| GROUP |
| COMPANY | ||
Short-term loans | 31.12.2024 | 31.12.2023 |
| 31.12.2024 | 31.12.2023 |
Opening balance | 107,699 | 143,869 |
| 0 | 0 |
Capital withdrawals | 249,275 | 37,760 |
| 50,000 | 0 |
Capital Payments | (127,268) | (74,416) |
| 0 | 0 |
Interest payments | (9,237) | (6,171) |
| (49) | 0 |
Loan interest in financial results | 9,058 | 6,621 |
| 742 | 0 |
Other loan interest (capitalized) | 1,501 | 36 |
| 0 | 0 |
Addition due to acquisition of entity (see Note 7.2) | 2,194 | 0 |
| 0 | 0 |
Change due to sale of entities (see Note 7.1) | (43,339) | 0 |
| 0 | 0 |
Transfers | (50,000) | 0 |
| 0 | 0 |
Closing balance | 139,883 | 107,699 |
| 50,693 | 0 |
| GROUP |
| COMPANY | ||
| 31.12.2024 | 31.12.2023 |
| 31.12.2024 | 31.12.2023 |
Liabilities from bank leases (long-term) | 49,020 | 38,568 |
| 0 | 0 |
Liabilities from bank leases (short-term) | 9,821 | 6,112 |
| 0 | 0 |
Sub-total of bank leases (a) | 58,841 | 44,680 |
| 0 | 0 |
Liabilities from third parties leases (long-term) | 10,089 | 38,352 |
| 861 | 287 |
Liabilities from third parties leases (short-term) | 7,725 | 7,779 |
| 413 | 139 |
Sub-total of third parties leases (b) | 17,814 | 46,131 |
| 1,274 | 426 |
Total leases (a)+(b) | 76,655 | 90,811 |
| 1,274 | 426 |
| GROUP |
| COMPANY | ||
| 31.12.2024 | 31.12.2023 |
| 31.12.2024 | 31.12.2023 |
Up to 1 Year | 17,546 | 13,891 |
| 413 | 139 |
Between 1 - 5 Years | 50,853 | 50,142 |
| 706 | 287 |
Over 5 Years | 8,256 | 26,778 |
| 155 | 0 |
Total | 76,655 | 90,811 |
| 1,274 | 426 |
| GROUP |
| COMPANY | ||
Liabilities from leases | 31.12.2024 | 31.12.2023 |
| 31.12.2024 | 31.12.2023 |
Opening balance | 90,811 | 55,263 |
| 426 | 350 |
Repayments of lease contracts | (22,609) | (16,237) |
| (457) | (329) |
Liabilities from new contracts | 36,896 | 48,897 |
| 1,310 | 387 |
Foreign exchange differences | 71 | 244 |
| 0 | 0 |
Financial cost for the period (note 42) | 5,005 | 3,499 |
| 40 | 18 |
Other loan interest (capitalized etc.) | 283 | 212 |
| 0 | 0 |
Addition due to acquisition of entity (see Note 7.2) | 444 | 0 |
| 0 | 0 |
Change due to sale of entities (see Note 7.1) | (31,856) | 0 |
| 0 | 0 |
Termination of lease | (2,390) | (1,067) |
| (45) | 0 |
Closing balance | 76,655 | 90,811 |
| 1,274 | 426 |
Long-term liabilities from leases | 59,109 | 76,920 |
| 861 | 287 |
Short-term liabilities from leases | 17,546 | 13,891 |
| 413 | 139 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 |
Current service cost | 2,056 | 1,274 | 159 | 100 |
Financial cost | 86 | 66 | 12 | 8 |
Recognition of actuarial (profits) / losses | 237 | 175 | 30 | 33 |
Total | 2,379 | 1,515 | 201 | 141 |
Balance as at 1 January | 3,462 | 2,917 | 400 | 293 |
Provision recognized in Net earnings | 2,142 | 1,330 | 171 | 108 |
Provision recognized in Other Comprehensive Income | 237 | 175 | 30 | 33 |
Provision recognized in inventories | 6 | 10 | 0 | 0 |
Addition due to acquisition of entities (see Note 7.2) | 64 | 0 | 0 | 0 |
Change due to sale of entities (see Note 7.1) | (287) | 0 | 0 | 0 |
Foreign exchange differences | 29 | (17) | 0 | 0 |
Compensation payments | (1,567) | (953) | (102) | (34) |
Balance 31 December | 4,086 | 3,462 | 499 | 400 |
| 2024 | 2023 |
Discount rate | 2.78% | 2.98% |
Future salaries increases | 2.50% | 2.50% |
Inflation | 2.00% | 2.10% |
Mortality | EVK 2000 | EVK 2000 |
Movement of salaried workers (departure under their own will) | Table 1 | Table 1 |
Table 1 |
|
Years of Service | Leaving rate |
From 0 to 1 years | 1.50% |
From 1 to 5 years | 1.00% |
From 5 to 10 years | 0.50% |
From 10 years and above | 0.00% |
| GROUP | ||
| Provisions for environmental rehabilitation | Other provisions | Total |
1st January 2024 | 20,666 | 16,415 | 37,081 |
Provision recognized in the results | 1,227 | 38,458 | 39,685 |
Provision recognized in fixed assets | 539 | 0 | 539 |
Provisions used | 0 | (41,086) | (41,086) |
Transfer from/ (to) another account | 0 | (2,843) | (2,843) |
Unused provisions recognized in profit | (458) | (154) | (612) |
Addition due to acquisition of entities (see Note 7.2) | 0 | 576 | 576 |
Change due to sale of entities (see Note 7.1) | (19,848) | (1,033) | (20,881) |
Foreign exchange differences | 25 | 29 | 54 |
31st December 2024 | 2,151 | 10,362 | 12,513 |
|
|
|
|
1st January 2023 | 20,776 | 10,603 | 31,379 |
Provision recognized in the results | 1,241 | 38,568 | 39,809 |
Provision recognized in fixed assets | (1,651) | 0 | (1,651) |
Provisions used | 0 | (30,360) | (30,360) |
Interest from provisions recognized in results | 118 | 0 | 118 |
Transfer from/ (to) another account | 0 | (2,370) | (2,370) |
Foreign exchange differences | 183 | (26) | 157 |
31st December 2023 | 20,667 | 16,415 | 37,082 |
| GROUP | |
| 31.12.2024 | 31.12.2023 |
Provisions for tax for tax non-inspected years | 3,050 | 3,610 |
Provisions for litigations | 5,087 | 5,757 |
Provision for major maintenance of motorways | 335 | 5,606 |
Provision for loss-bearing construction contracts | 423 | 0 |
Other provisions | 1,467 | 1,442 |
Total | 10,362 | 16,415 |
| GROUP | |
| 2024 | 2023 |
Balance 1st January | 171,648 | 176,232 |
Recognition of grants | 470 | 391 |
Change due to sale of entities (see Note 7.1) | (160,924) | 0 |
Foreign exchange differences | 33 | 246 |
Amortization of grants on fixed assets recognized in net results (Note 38) | (2,195) | (5,193) |
Amortization of grants on fixed assets recognized in inventories | (25) | (28) |
Balance 31st December | 9,007 | 171,648 |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Suppliers | 491,359 | 414,813 | 55,862 | 41,970 |
Checks and notes payable | 2,684 | 61 | 3 | 0 |
Total | 494,043 | 414,874 | 55,865 | 41,970 |
| GROUP | COMPANY | ||
Other long-term financial liabilities | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Liabilities from acquisition of companies | 9,424 | 22,575 | 9,424 | 12,034 |
Guarantees of leased property | 1,828 | 445 | 217 | 209 |
Other long-term financial liabilities | 3 | 8 | 0 | 0 |
Total (a) | 11,255 | 23,028 | 9,641 | 12,243 |
| GROUP | COMPANY | ||
Other long-term non-financial liabilities | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Collected advances from contracts with customers | 114,144 | 93,348 | 0 | 0 |
Liabilities from construction agreements | 67,441 | 60,263 | 0 | 0 |
Liabilities from other contracts with customers | 5,784 | 4,910 | 0 | 0 |
Total (b) | 187,369 | 158,521 | 0 | 0 |
|
|
|
|
|
Total other long-term liabilities (a+b) | 198,624 | 181,549 | 9,641 | 12,243 |
| GROUP | COMPANY | ||
Accrued and other short-term financial liabilities | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Liabilities from dividends payable and capital return | 1,251 | 738 | 51 | 28 |
Liabilities to members of j/v and other associates | 4,361 | 3,042 | 3,045 | 47 |
Accrued expenses | 272,622 | 193,371 | 3,237 | 1,358 |
Acquisition under settlement | 0 | 3,370 | 0 | 0 |
Liabilities from acquisition of companies | 5,406 | 26,590 | 4,000 | 5,000 |
Sundry Creditors | 18,819 | 13,475 | 1,279 | 616 |
Total (a) | 302,459 | 240,586 | 11,612 | 7,049 |
|
|
| ||
Other short-term non-financial liabilities | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Liabilities from taxes and duties | 111,197 | 85,625 | 3,520 | 1,688 |
Social security funds | 11,846 | 8,857 | 963 | 848 |
Liabilities for litigations | 0 | 404 | 0 | 0 |
Amounts allocated for capital increase | 3 | 3 | 0 | 0 |
Income carried forward and other transit accounts | 251 | 53 | 0 | 0 |
Provisions for loss-bearing construction contracts | 3,940 | 1,170 | 0 | 0 |
Provision for major maintenance of motorways | 37,179 | 34,336 | 0 | 0 |
Total (b) | 164,416 | 130,448 | 4,483 | 2,536 |
|
|
|
|
|
Total Accrued and other short-term liabilities (a+b) | 466,875 | 371,034 | 16,095 | 9,585 |
| GROUP | |
| 31.12.2024 | 31.12.2023 |
Receivables from derivatives |
|
|
- Hedging cash flows |
|
|
Interest rate swaps (note 31.1) | 48,941 | 62,841 |
Fixed for floating swap contract-(program E.NA. and VPPA's with RES producers) (note 31.3) | 0 | 1,441 |
|
|
|
- For trading purposes |
|
|
Fixed for floating swap contract-(program E.NA. and VPPA's with RES producers) (note 31.3) | 4,098 | 0 |
Natural gas futures contracts (note 31.4) | 569 | 0 |
Future contract of electric energy (note 31.4) | 15,329 | 14,344 |
Forward Contract on Purchase of Energy VPPA (note 31.4) | 14,419 | 9,897 |
Fx Forward contract | 933 | 0 |
Total | 84,289 | 88,523 |
Embedded derivative according to the concession agreement (CENTRAL GREECE MOTORWAY) (note 31.2) | 58,644 | 61,001 |
Total Receivables from Derivatives | 142,932 | 149,524 |
- Long-term Receivables from derivatives | 100,767 | 128,757 |
- Short-term Receivables from derivatives | 42,165 | 20,767 |
| GROUP | |
Liabilities from derivatives | 31.12.2024 | 31.12.2023 |
- Hedging cash flows |
|
|
Interest rate swaps (note 31.1) | 48,669 | 15,671 |
Interest rate swaps CENTRAL GREECE MOTORWAY (note 31.2) | 60,248 | 62,286 |
Fixed for floating swap contract-(program E.NA. and VPPA's with RES producers) (note 31.3) | 0 | 10,900 |
|
|
|
- For trading purposes |
|
|
Fixed for floating swap contract-(program E.NA. and VPPA's with RES producers) (note 31.3) | 10,749 | 0 |
Natural gas futures contracts (note 31.4) | 0 | 1,755 |
Future contract of electric energy (note 31.4) | 6,029 | 2,090 |
Forward Contract on Purchase of Energy VPPA (note 31.4) | 6,408 | 0 |
Total Liabilities from Derivatives | 132,103 | 92,702 |
- Long-term liabilities from derivatives | 117,944 | 80,024 |
- Short-term liabilities from derivatives | 14,159 | 12,678 |
| GROUP | |
(a) Basic earnings / (losses) per share (Amounts in Euro / Share) | 1.1-31.12.2024 | 1.1-31.12.2023* |
Profit / (Losses) |
|
|
Net gains / (losses) attributable to the shareholders of the parent for basic earnings per share (Amounts in Euro) |
|
|
-from continuing operations | 24,800 | 125,525 |
-from discontinued operations | 793,583 | 22,288 |
Number of Shares |
|
|
Average Weighted Number of Common Shares Used to Calculate Basic Earnings / (Losses) Per Share | 98,944,739 | 94,146,018 |
Basic earnings / (losses) per share (Amounts in Euro / Share) |
|
|
-from continuing operations | 0.25064 | 1.33330 |
-from discontinued operations | 8.02046 | 0.23674 |
| GROUP | |
(a) Basic earnings / (losses) per share (Amounts in Euro / Share) | 1.1-31.12.2024 | 1.1-31.12.2023* |
Total | 8.27110 | 1.57004 |
GROUP | Statutory reserves | Treasury Shares | Reserves from fair value difference of assets through Other Comprehensive Income | Differences from cash flows risk hedges reserves | Reserves from patricipating interest in other comprehensive income of associates and joint ventures | Reserves of foreign currency translation differences from incorporation of foreign operations | Development and tax legislation reserves | Actuarial revenue/losses from defined benefit plan reserves and other reserves | Total |
1st January 2023 | 40,956 | (45,862) | 44,410 | 140,472 | (4,076) | (2,935) | 511,479 | 23,412 | 707,855 |
Earnings from other comprehensive income | 0 | 0 | 8,599 | (13,639) | (6,171) | 1,447 | 0 | (140) | (9,904) |
Formation of reserves | 1,956 | 0 | 0 | 0 | 0 | 0 | 17,956 | 0 | 19,912 |
Refund of Share Capital | 0 | 1,879 | 0 | 0 | 0 | 0 | 0 | 0 | 1,879 |
Acquisition of treasury shares | 0 | (30,441) | 0 | 0 | 0 | 0 | 0 | 0 | (30,441) |
Share based payments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (14,345) | (14,345) |
Transfers to minority interest and other changes | 0 | 0 | 0 | 0 | 0 | (25) | 0 | 8 | (17) |
31st December 2023 | 42,912 | (74,424) | 53,009 | 126,833 | (10,247) | (1,513) | 529,435 | 8,935 | 674,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROUP | Statutory reserves | Treasury Shares | Reserves from fair value difference of assets through Other Comprehensive Income | Differences from cash flows risk hedges reserves | Reserves from patricipating interest in other comprehensive income of associates and joint ventures | Reserves of foreign currency translation differences from incorporation of foreign operations | Development and tax legislation reserves | Actuarial revenue/losses from defined benefit plan reserves and other reserves | Total |
1st January 2024 | 42,912 | (74,424) | 53,009 | 126,833 | (10,247) | (1,513) | 529,435 | 8,935 | 674,938 |
Earnings from other comprehensive income | 0 | 0 | 4,659 | (23,353) | (115) | (5,028) | 0 | (205) | (24,042) |
Formation of reserves | 5,654 | 0 | 0 | 0 | (1) | 0 | 16,858 | (5) | 22,506 |
Refund of Share Capital | 0 | 730 | 0 | 0 | 0 | 0 | 0 | 0 | 730 |
Acquisition of treasury shares | 0 | (7,186) | 0 | 0 | 0 | 0 | 0 | 0 | (7,186) |
Share based payments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,436 | 24,436 |
Disposal of treasury shares | 0 | 55,541 | 0 | 0 | 0 | 0 | 0 | (6,909) | 48,632 |
Transfers to minority interest and other changes | 0 | 0 | (59,199) | 0 | 0 | 0 | 0 | (4,933) | (64,132) |
Termination in consolidation of joint entity | (21,465) | 0 | 492 | 4,263 | 0 | (4,997) | (53,156) | 1,858 | (73,005) |
31st December 2024 | 27,101 | (25,339) | (1,039) | 107,743 | (10,363) | (11,538) | 493,137 | 23,177 | 602,879 |
COMPANY | Statutory reserves | Treasury Shares | Reserves from fair value difference of assets through Other Comprehensive Income | Differences from cash flows risk hedges reserves | Reserves from patricipating interest in other comprehensive income of associates and joint ventures | Reserves of foreign currency translation differences from incorporation of foreign operations | Development and tax legislation reserves | Actuarial revenue/losses from defined benefit plan reserves and other reserves | Total |
1st January 2023 | 7,007 | (33,690) | 44,573 | 0 | 0 | 0 | 38,472 | 4,957 | 61,321 |
Earnings from other comprehensive income for the year | 0 | 0 | 8,549 | 0 | 0 | 0 | 0 | (26) | 8,523 |
Refund of Share Capital | 0 | 1,416 | 0 | 0 | 0 | 0 | 0 | 0 | 1,416 |
Acquisition of treasury shares | 0 | (25,902) | 0 | 0 | 0 | 0 | 0 | 0 | (25,902) |
Share based payments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,731 | 1,731 |
31st December 2023 | 7,007 | (58,176) | 53,122 | 0 | 0 | 0 | 38,472 | 6,664 | 47,089 |
|
|
|
|
|
|
|
|
|
|
COMPANY | Statutory reserves | Treasury Shares | Reserves from fair value difference of assets through Other Comprehensive Income | Differences from cash flows risk hedges reserves | Reserves from participating interest in other comprehensive income of associates and joint ventures | Reserves of foreign currency translation differences from incorporation of foreign operations | Development and tax legislation reserves | Actuarial revenue/losses from defined benefit plan reserves and other reserves | Total |
1st January 2024 | 7,007 | (58,176) | 53,122 | 0 | 0 | 0 | 38,472 | 6,664 | 47,089 |
Earnings from other comprehensive income for the year | 0 | 0 | 4,867 | 0 | 0 | 0 | 0 | (42) | 4,825 |
Refund of Share Capital | 0 | 151 | 0 | 0 | 0 | 0 | 0 | 0 | 151 |
Acquisition of treasury shares | 0 | (7,187) | 0 | 0 | 0 | 0 | 0 | 0 | (7,187) |
Share based payments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,585 | 23,585 |
Disposal of treasury shares | 0 | 55,541 | 0 | 0 | 0 | 0 | 0 | (6,909) | 48,632 |
Transfers/Other | 0 | 0 | (59,199) | 0 | 0 | 0 | 0 | 0 | (59,199) |
31st December 2024 | 7,007 | (9,671) | (1,210) | 0 | 0 | 0 | 38,472 | 23,298 | 57,896 |
| GROUP | COMPANY | ||
| 2024 | 2023 | 2024 | 2023 |
| Number of shares | Number of shares | Number of shares | Number of shares |
1st January | 0 | 0 | 0 | 0 |
Shares from new bonus issue | 3,600,000 | 0 | 3,600,000 | 0 |
31st December | 3,600,000 | 0 | 3,600,000 | 0 |
Shares vested and not exercised | 1,125,000 | 0 | 1,125,000 | 0 |
Bonus shares to be vested | 2,475,000 | 0 | 2,475,000 | 0 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023* |
Expense of stock options valuation | 0 | 1,731 | 0 | 1,476 |
Expense of stock options exercised | 1,707 | 0 | 2,900 | 0 |
Expense of bonus shares valuation | 23,585 | 0 | 16,071 | 0 |
Total | 25,292 | 1,731 | 18,971 | 1,476 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Current tax | 48,857 | 31,999 | 622 | 724 |
Tax adjustments of previous years | (163) | 1,884 | 0 | 2,691 |
Adjustments for tax audit differences | (116) | 442 | 0 | 0 |
Total | 48,578 | 34,325 | 622 | 3,415 |
Deferred tax expense/(income) | (13,179) | 29,180 | 1,376 | 5,738 |
Total income tax expense/(income) | 35,399 | 63,505 | 1,998 | 9,153 |
| GROUP | COMPANY | ||
| 31.12.2024 | 1.1-31.12.2023* | 31.12.2024 | 31.12.2023 |
|
|
|
|
|
Profit before income tax expense from continued operations | 53,084 | 190,819 | 873,423 | 34,887 |
Nominal tax rate | 22% | 22% | 22% | 22% |
Income tax expense/(income) from continued operations based on the nominal tax rate | 11,678 | 41,980 | 192,153 | 7,675 |
Results not included in the calculation of tax | 10,428 | 11,759 | (197,807) | (2,693) |
Adjustments of tax of previous years and additional taxes | (69) | 1,956 | 95 | 2,691 |
Difference in taxation of foreign companies | (301) | (6,978) | 0 | 0 |
Write-off/(Offsetting) of tax losses | 10,144 | 14,460 | 1,706 | 323 |
Adjustments for tax audit differences | (116) | 472 | 0 | 0 |
| GROUP | COMPANY | ||
| 31.12.2024 | 1.1-31.12.2023* | 31.12.2024 | 31.12.2023 |
Taxable differences of previous years for which no deferred tax has been recognized | 0 | 2,200 | 0 | 0 |
Effect of net temporary tax differences for which no deferred tax has been recognized | 4,449 | (4,491) | 5,851 | 1,157 |
Taxation of reserves | 0 | 286 | 0 | 0 |
Effect of participating in net results of associates and joint venture | (814) | 1,861 | 0 | 0 |
Income tax expense | 35,399 | 63,505 | 1,998 | 9,153 |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Deferred tax assets | 88,432 | 94,850 | 0 | 0 |
Deferred tax liabilities | (84,401) | (135,742) | (17,392) | (14,631) |
Net deferred asset/ (liability) | 4,031 | (40,892) | (17,392) | (14,631) |
| GROUP | COMPANY | ||
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Net deferred tax asset / (liability) | 4,031 | (40,892) | (17,392) | (14,631) |
|
|
|
|
|
Opening Balance | (40,892) | (13,672) | (14,631) | (6,489) |
Addition due to acquisition of entities (see Note 7.2) | (2,459) | 0 | 0 | 0 |
Change due to sale of entities (see Note 7.1) | 35,319 | 0 | 0 | 0 |
(Expense)/Income recognized in Total comprehensive income from discontinued operations | (7,562) | 0 | 0 | 0 |
(Expense)/Income recognized in net earnings | 13,179 | (31,018) | (1,376) | (5,738) |
(Expense)/Income recognized in Other comprehensive income | 6,487 | 4,036 | (1,385) | (2,404) |
Foreign Exchange Differences | (41) | (238) | 0 | 0 |
Closing Balance | 4,031 | (40,892) | (17,392) | (14,631) |
| GROUP | |||||
Deferred tax | 01.01.2024 | Acquisition, sale of a Subsidiary | Statement of Profit or loss (Debit)/Credit | Other comprehensive income (Debit)/Credit | Foreign exchange differences | 31.12.2024 |
Investment property | (1,847) | 0 | (550) | 0 | 0 | (2,397) |
Tangible and Intangible Assets | (296,318) | 52,788 | 24,443 | 0 | (52) | (219,139) |
Investments | (11,695) | (6,402) | (1,427) | (1,191) | 0 | (20,715) |
Contract Assets/Contract Liabilities | (48,614) | (1,121) | (6,073) | 0 | 0 | (55,808) |
Recognized tax losses | 316,506 | (3,130) | (16,485) | 0 | 0 | 296,891 |
Financial Assets - Concessions | (36,109) | 792 | (2,462) | 0 | 0 | (37,779) |
Other non-current liabilities | 5,562 | (5,527) | 791 | 0 | 6 | 832 |
Provision for staff indemnities | 643 | (60) | 148 | 53 | 0 | 784 |
Derivatives | (12,491) | (568) | 2,873 | 7,806 | 0 | (2,380) |
Trade receivables | 16,083 | 0 | 1,736 | 0 | 0 | 17,819 |
Other Provisions | 22,490 | (4,173) | (1,845) | 0 | 4 | 16,476 |
Lease Contracts | 1,829 | (1,388) | 29 | 0 | 1 | 471 |
Other | 3,069 | 1,649 | 4,276 | (18) | 0 | 8,976 |
Total | (40,892) | 32,860 | 5,454 | 6,650 | (41) | 4,031 |
|
|
|
|
|
|
|
| GROUP | |||||
Deferred tax | 01.01.2023 | Acquisition, sale of a Subsidiary | Statement of Profit or loss (Debit)/Credit | Other comprehensive income (Debit)/Credit | Foreign exchange differences | 31.12.2023 |
Investment property | (198) | 0 | (1,649) | 0 | 0 | (1,847) |
Tangible and Intangible Assets | (323,831) | 0 | 27,871 | 0 | (358) | (296,318) |
Investments | (10,895) | 0 | 1,556 | (2,356) | 0 | (11,695) |
Contract Assets/Contract Liabilities | (12,999) | 0 | (35,615) | 0 | 0 | (48,614) |
Recognized tax losses | 335,576 | 0 | (19,070) | 0 | 0 | 316,506 |
Financial Assets - Concessions | (31,060) | 0 | (5,049) | 0 | 0 | (36,109) |
Other non-current liabilities | 4,558 | 0 | 943 | 0 | 61 | 5,562 |
Provision for staff indemnities | 504 | 0 | 64 | 75 | 0 | 643 |
Derivatives | (14,634) | 0 | (4,179) | 6,322 | 0 | (12,491) |
Trade receivables | 11,900 | 0 | 4,183 | 0 | 0 | 16,083 |
Other Provisions | 22,067 | 0 | 405 | 0 | 18 | 22,490 |
Lease Contracts | 2,220 | 0 | (409) | 0 | 18 | 1,829 |
Other | 3,120 | 0 | (69) | (5) | 23 | 3,069 |
Total | (13,672) | 0 | (31,018) | 4,036 | (238) | (40,892) |
| COMPANY | |||
Deferred tax | 01.01.2024 | Statement of Profit or loss (Debit)/Credit | Other comprehensive income (Debit)/Credit | 31.12.2024 |
Investment property | 106 | (113) | 0 | (7) |
Tangible and Intangible Assets | (335) | (10) | 0 | (345) |
Investments | (17,814) | (1,217) | (1,374) | (20,405) |
Contract Assets/Contract Liabilities | (1,070) | 292 | 0 | (778) |
Recognized tax losses | 2,199 | (2,199) | 0 | 0 |
Provision for staff indemnities | 88 | 15 | 7 | 110 |
Trade receivables | 121 | 5 | 0 | 126 |
Other Provisions | 1,227 | (1,227) | 0 | 0 |
Lease Contracts | 2 | (1) | 0 | 1 |
Other | 845 | 3,079 | (18) | 3,906 |
Total | (14,631) | (1,376) | (1,385) | (17,392) |
|
|
|
|
|
| COMPANY | |||
Deferred tax | 01.01.2023 | Statement of Profit or loss (Debit)/Credit | Other comprehensive income (Debit)/Credit | 31.12.2023 |
Investment property | 295 | (189) | 0 | 106 |
Tangible and Intangible Assets | (282) | (53) | 0 | (335) |
Investments | (14,665) | (738) | (2,411) | (17,814) |
Contract Assets/Contract Liabilities | (1,256) | 186 | 0 | (1,070) |
Recognized tax losses | 7,328 | (5,129) | 0 | 2,199 |
Provision for staff indemnities | 64 | 17 | 7 | 88 |
Trade receivables | 107 | 14 | 0 | 121 |
Other Provisions | 1,973 | (746) | 0 | 1,227 |
Lease Contracts | 1 | 1 | 0 | 2 |
Other | (54) | 899 | 0 | 845 |
Total | (6,489) | (5,738) | (2,404) | (14,631) |
| COMPANY | |
| 1.1-31.12.2024 | 1.1-31.12.2023 |
Revenues from Operation and Maintenance Services | 132,933 | 101,293 |
Revenues from real estate exploitation | 3,288 | 849 |
Revenues from operation of ticket system | 2,747 | 2,353 |
Administrative Support Revenues and Other Revenues | 4,830 | 4,229 |
Total | 143,798 | 108,724 |
Revenues from contracts with customer per segment |
|
|
| GROUP | |
1) Revenues from contracts with customer per segment | 1.1-31.12.2024 | 1.1-31.12.2023* |
Revenues from construction services’ segment |
|
|
Infrastructure Projects– Motorways - Airport | 815,661 | 676,872 |
Industrial –Energy | 382,310 | 604,270 |
Other services of construction services’ segment | 23,285 | 17,942 |
Total | 1,221,256 | 1,299,084 |
|
|
|
Revenues from real estate segment |
|
|
Revenues from real estate exploitation segment | 4,644 | 4,114 |
Total | 4,644 | 4,114 |
Revenues from concession exploitation segment |
|
|
Revenues from motorways’ tolls | 254,531 | 171,825 |
Revenue from the operation of waste management plants | 21,013 | 18,112 |
Revenues from operation of ticket system | 31,018 | 15,669 |
Other services from concession exploitation segment | 30,921 | 21,885 |
Total | 337,483 | 227,491 |
Revenues from industry segment |
|
|
Sales of industrial products - quarries | 24,296 | 20,579 |
Total | 24,296 | 20,579 |
Revenues from thermo-electric energy power production and trading of electric energy |
|
|
Production of electric energy | 278,902 | 288,269 |
Trading of electric energy and gas | 1,378,805 | 1,407,954 |
Revenues from contracts with customer per segment |
|
|
| GROUP | |
1) Revenues from contracts with customer per segment | 1.1-31.12.2024 | 1.1-31.12.2023* |
Other revenues | 3,477 | 3,799 |
Total | 1,661,184 | 1,700,022 |
Revenues from Holding segment and other presented operating segments |
|
|
Other revenues of Holding segment | 998 | 967 |
Total | 998 | 967 |
Total | 3,249,861 | 3,252,257 |
| GROUP |
|
2)The analysis of turnover from contracts with customers at the time of income recognition is analyzed as follows: | 1.1-31.12.2024 | 1.1-31.12.2023* |
|
|
|
Transfer of goods and services at a specific time | 2,023,327 | 1,954,567 |
Services rendered with the passage of time | 1,226,534 | 1,297,690 |
Total | 3,249,861 | 3,252,257 |
| GROUP | |||
| 1.1-31.12.2024 | |||
| Greece | Balkans | Other regions | Total |
Revenue of Construction Segment | 1,185,033 | 35,925 | 296 | 1,221,254 |
Revenue of Real Estate Segment | 3,042 | 1,603 | 0 | 4,645 |
Revenue of Concessions Segment | 337,484 | 0 | 0 | 337,484 |
Revenue of Industry Segment | 8,884 | 67 | 15,345 | 24,296 |
Revenue of Electricity from thermal energy and ΗΡ trading | 1,486,649 | 172,349 | 2,186 | 1,661,184 |
Revenue of Holding and other presented operating segments | 998 | 0 | 0 | 998 |
Total | 3,022,090 | 209,944 | 17,827 | 3,249,861 |
| GROUP | |||
| 1.1-31.12.2023* | |||
| Greece | Balkans | Other regions | Total |
Revenue of Construction Segment | 1,247,492 | 51,214 | 378 | 1,299,084 |
Revenue of Real Estate Segment | 1,842 | 2,272 | 0 | 4,114 |
Revenue of Concessions Segment | 227,491 | 0 | 0 | 227,491 |
Revenue of Industry Segment | 4,641 | 20 | 15,918 | 20,579 |
Revenue of Electricity from thermal energy and ΗΡ trading | 1,533,960 | 150,008 | 16,054 | 1,700,022 |
Revenue of Holding and other presented operating segments | 967 | 0 | 0 | 967 |
Total | 3,016,393 | 203,514 | 32,350 | 3,252,257 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Cost of sales electricity, gas, construction material consumption, and other consumption | 1,883,501 | 2,028,149 | 1,896 | 1,233 |
Cost of CO2 Emission Rights | 47,283 | 57,070 | 0 | 0 |
Employee remuneration | 137,483 | 113,480 | 20,210 | 17,625 |
Fees and expenses of third parties | 571,506 | 456,260 | 80,236 | 56,983 |
Other third-party expenses | 1,990 | 1,865 | 6,275 | 6,901 |
Leases | 24,733 | 30,909 | 86 | 111 |
Insurance costs | 17,348 | 14,281 | 5,832 | 5,236 |
Repairs-Maintenance expenses | 13,553 | 13,160 | 2,297 | 1,678 |
Taxes-duties | 10,132 | 10,534 | 142 | 135 |
Promotion and advertising expenses | 351 | 229 | 36 | 16 |
Transportation and travel expenses | 23,441 | 39,289 | 1,613 | 1,560 |
Provisions/ (Reversal of provisions) | 41,075 | 38,333 | 0 | 0 |
Depreciation | 113,990 | 87,253 | 1,966 | 1,630 |
Commissions and other financial expenses | 13,194 | 12,189 | 618 | 1,327 |
Other | 13,129 | 13,460 | 1,621 | 1,923 |
Total | 2,912,709 | 2,916,461 | 122,828 | 96,358 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Employee remuneration | 19,350 | 15,576 | 2,327 | 2,192 |
Fees and expenses of third parties | 21,914 | 23,866 | 3,122 | 1,524 |
Share based payments (σημ.33) | 25,293 | 1,731 | 18,971 | 1,476 |
Remuneration of BoD | 2,511 | 1,448 | 1,160 | 1,241 |
Other third-party expenses | 1,842 | 2,672 | 31 | 81 |
Leases | 440 | 667 | 102 | 5 |
Insurance costs | 2,933 | 4,228 | 17 | 36 |
Repairs - Maintenance | 434 | 498 | 44 | 55 |
Taxes - Duties | 4,702 | 1,801 | 1,116 | 202 |
Promotion and advertising expenses | 13,428 | 9,839 | 3,075 | 2,615 |
Transportation and travel expenses | 3,589 | 3,024 | 404 | 190 |
Depreciation | 6,537 | 5,526 | 234 | 158 |
Other | 7,427 | 4,713 | 516 | 513 |
Total | 110,400 | 75,589 | 31,119 | 10,288 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Employee remuneration | 35 | 39 | 0 | 0 |
Fees and expenses of third parties | 5,911 | 5,633 | 3,443 | 3,420 |
Other third party expenses | 0 | 6 | 0 | 0 |
Leases | 100 | 7 | 0 | 0 |
Insurance Premiums | 4 | 2 | 0 | 0 |
Repairs - Maintenance | 5 | 3 | 0 | 0 |
Taxes - Duties | 5 | 15 | 0 | 0 |
Transportation and travel expenses | 53 | 48 | 0 | 0 |
Depreciation | 198 | 304 | 0 | 0 |
Other | 580 | 436 | 175 | 96 |
Total | 6,891 | 6,493 | 3,618 | 3,516 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Total | 1,275 | 1,111 | 153 | 195 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Other income |
|
|
|
|
Amortization of grants on fixed assets | 275 | 222 | 0 | 0 |
Operational support income of Motorway Concession | 32,357 | 27,624 | 0 | 0 |
State’s indemnities towards Motorway Concession companies | 18,753 | 44,245 | 0 | 0 |
Income from insurance and legal indemnities | 2,278 | 2,510 | 100 | 0 |
Income from the forfeiture of guarantees received and penalty clauses | 0 | 15 | 0 | 0 |
Foreign exchange differences on payments | 121 | 0 | 0 | 0 |
Recovery of impairments of fixed, intangible assets, right of use assets and goodwill | 872 | 360 | 0 | 0 |
Recovery of impairments of inventories | 3,355 | 1,653 | 0 | 450 |
Recovery of impairments of assets | 937 | 1,554 | 0 | 0 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Recovery of other provisions | 458 | 0 | 0 | 0 |
Gains from valuation of Investment Property | 6,591 | 11,338 | 1,257 | 163 |
Earnings from elimination of liabilities | 664 | 88 | 0 | 0 |
Gains from CO2 right sales | 0 | 5 | 0 | 0 |
Other revenue | 14,035 | 6,920 | 2,095 | 756 |
Total other income | 80,696 | 96,534 | 3,452 | 1,369 |
|
|
|
|
|
|
|
|
|
|
Other Expenses |
|
|
|
|
Depreciation not included in the cost | (1,819) | (1,554) | 0 | 0 |
Operational support expense of Motorway Concession | (57,557) | (49,244) | 0 | 0 |
Expenses related to insurance indemnities | 0 | (121) | (2) | 0 |
Foreign exchange differences on payments | 0 | (1,939) | (2) | (1) |
Impairments/Write off of fixed, intangible assets, right of use assets and goodwill | (45,844) | (14,250) | 0 | (2) |
Impairments/Write off of inventories | (9,813) | (1,253) | 0 | 0 |
Impairments/Write off of receivables | (19,262) | (16,169) | (10) | (62) |
Other provisions | 0 | (97) | 0 | 0 |
Loss from valuation of Investment Property | (4,697) | (3,692) | (801) | 0 |
Other expenses | (11,980) | (10,020) | (1) | (12) |
Total other expenses | (150,972) | (98,339) | (816) | (77) |
|
|
|
|
|
Total other income/(expenses) | (70,276) | (1,805) | 2,636 | 1,292 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 |
Profit / (loss) from disposal of subsidiaries | (1,433) | 0 | 852,598 | 0 |
Profit / (loss) from liquidation of joint ventures | 0 | (3,913) | 0 | (9) |
Total | (1,433) | (3,913) | 852,598 | (9) |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Profit / (loss) from valuation of financial assets at fair value through profit and loss (Note 22) | 5,532 | 3,520 | 5,532 | 3,354 |
Loss /reverse of loss from valuation on interest in subsidiaries (Note 12) | 0 | 0 | (29,501) | (11,743) |
Loss/reverse of loss from valuation on interest in joint ventures (Note 14) | 0 | 0 | 0 | (291) |
Total | 5,532 | 3,520 | (23,969) | (8,680) |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023 | 1.1-31.12.2024 | 1.1-31.12.2023 |
Dividends and capital return of subsidiaries | 0 | 0 | 64,955 | 53,949 |
Dividends from participations in joint ventures | 0 | 0 | 150 | 79 |
Dividends from other investments | 4,246 | 1,376 | 3,136 | 909 |
Total | 4,246 | 1,376 | 68,241 | 54,937 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Deposit interest | 21,068 | 14,320 | 15,958 | 10,686 |
Loan interest | 6,926 | 3,266 | 10,179 | 8,523 |
Finance income from lease contracts | 256 | 682 | 0 | 0 |
Financial instruments swaps services income | 18,239 | 1,849 | 0 | 0 |
Income from unwinding of long-term receivables | 6,599 | 7,778 | 0 | 0 |
Other financial income | 650 | 6,076 | 195 | 34 |
Total financial income | 53,738 | 33,971 | 26,332 | 19,243 |
|
|
|
|
|
Interest and expenses of short-term loans | (8,122) | (6,016) | (742) | 0 |
Interest and expenses of long-term loans | (122,871) | (89,555) | (31,436) | (28,779) |
Finance cost from lease contracts | (3,826) | (2,296) | (40) | (18) |
Financial instruments swaps services expenses | (3,952) | (5,754) | 0 | 0 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Commissions and Other financial expenses | (13,717) | (8,731) | (6,430) | (1,661) |
Total financial expenses | (152,488) | (112,352) | (38,648) | (30,458) |
|
|
|
|
|
Net interest income/(expenses) | (98,750) | (78,381) | (12,316) | (11,215) |
|
|
|
|
|
Gains from derivatives financial instruments measured at fair value | 13,698 | 28,521 | 0 | 0 |
Losses from derivatives financial instruments measured at fair value | (23,493) | (3,700) | 0 | 0 |
Derivatives valuation results (σημ.31) | (9,795) | 24,821 | 0 | 0 |
|
|
|
|
|
Net financial income/(expenses) | (108,545) | (53,560) | (12,316) | (11,215) |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Wages and related employee benefits | 125,096 | 105,172 | 18,573 | 16,309 |
Social security fund contributions | 30,830 | 25,628 | 3,804 | 3,408 |
Provision for employee indemnities | 2,027 | 1,214 | 159 | 100 |
Remuneration of quasi-personnel | 48,445 | 34,793 | 1,007 | 863 |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Total | 206,398 | 166,807 | 23,543 | 20,680 |
Period 31.12.2024 | GROUP | COMPANY | ||||||||||
Related party | Revenue | Purchases | Debit Balances | Credit Balances | Inflows / (Outputs) from Loans | Capital Inflow / (Outflow) | Revenue | Purchases | Debit Balances | Credit Balances | Inflows / (Outputs) from Loans | Capital Inflow / (Outflow) |
Subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 211,566 | 52,558 | 381,001 | 85,246 | (157,155) | 551,823 |
Joint Ventures | 170,139 | 19,105 | 121,736 | 89,194 | (39,026) | 83,037 | 1,020 | 0 | 4,286 | 0 | (3,324) | 49,365 |
Other Associates | 819 | 2,127 | 2,951 | 297 | (29) | 6 | 108 | 16 | 1,282 | 11 | (29) | 6 |
Period 31.12.2023 |
|
|
|
|
|
|
|
|
|
|
|
| |
Year 31.12.2023 | GROUP |
|
| COMPANY |
|
| |||||||
Related party | Revenue | Purchases | Debit Balances | Credit Balances | Inflows / (Outputs) from Loans | Capital Inflow / (Outflow) | Revenue | Purchases | Debit Balances | Credit Balances | Inflows / (Outputs) from Loans | Capital Inflow / (Outflow) | |
Subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 | 167,414 | 43,486 | 191,346 | 40,925 | 81,823 | (106,635) | |
Joint Ventures | 239,224 | 783 | 118,061 | 82,392 | 5 | (9,408) | 278 | 0 | 25 | 0 | 5 | (6,838) | |
Other Associates | 46 | 0 | 1,211 | 0 | (100) | 0 | 46 | 0 | 1,196 | 0 | (260) | 0 | |
| GROUP | COMPANY | ||
| 1.1-31.12.2024 | 1.1-31.12.2023* | 1.1-31.12.2024 | 1.1-31.12.2023 |
Remuneration for services rendered | 7,559 | 5,652 | 531 | 782 |
Remuneration of employees | 3,926 | 2,149 | 1,230 | 966 |
Remuneration for participation in Board meetings | 1,237 | 1,335 | 1,160 | 1,138 |
Share based payments | 25,292 | 1,731 | 18,971 | 1,476 |
Total | 38,014 | 10,867 | 21,892 | 4,362 |
|
|
|
|
|
| 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 |
Liabilities | 476 | 149 | 58 | 195 |
Receivables | 260 | 77 | 13 | 10 |
| 2024 | |||||||||||
(amounts in euro) | RON | ALL | MKD | AED | QAR | BHD | IQD | SAR | USD | LYD | PLN | RSD |
Financial assets | 100 | 352 | 3,969 | 511 | 68 | 5,304 | 1 | 677 | 14,734 | 653 | 46 | 4,161 |
Financial liabilities | (210) | (328) | (36,083) | (380) | (875) | (295) | (21) | (142) | (56,390) | (2) | (3) | (5,069) |
Total current assets | (110) | 24 | (32,114) | 131 | (807) | 5,009 | (20) | 535 | (41,656) | 651 | 43 | (908) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets | 2 | 0 | 5,970 | 11 | 10 | 3 | 10 | 0 | 1,404 | 0 | 0 | 616 |
Financial liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (314) | 0 | 0 | (9) |
Total non-current assets | 2 | 0 | 5,970 | 11 | 10 | 3 | 10 | 0 | 1,090 | 0 | 0 | 607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2023 | |||||||||||
(amounts in euro) | RON | ALL | MKD | AED | QAR | BHD | IQD | SAR | USD | LYD | PLN | RSD |
Financial assets | 136 | 218 | 39,623 | 206 | 105 | 7,084 | 0 | 1,839 | 11,308 | 632 | 23,763 | 46,774 |
Financial liabilities | (217) | (481) | (43,102) | (76) | (1,025) | (314) | (29) | (691) | (1,674) | (2) | (6,997) | (42,202) |
Total current assets | (81) | (263) | (3,479) | 130 | (920) | 6,770 | (29) | 1,148 | 9,634 | 630 | 16,766 | 4,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets | 4 | 0 | 0 | 27 | 9 | 0 | 9 | 0 | 63 | 0 | 154 | 77 |
Financial liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (429) | 0 | (11,482) | (4) |
Total non-current assets | 4 | 0 | 0 | 27 | 9 | 0 | 9 | 0 | (366) | 0 | (11,328) | 73 |
| 2024 | |||||||||||
| RON | ALL | MKD | AED | QAR | BHD | IQD | SAR | USD | LΥD | PLN | RSD |
Effect on Net earnings | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 3,436 | 0 | 0 | 0 |
Effect on other comprehensive income | 11 | 5 | 2,601 | 28 | 79 | (533) | 112 | (53) | (468) | (65) | 0 | (299) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2023 | |||||||||||
| RON | ALL | MKD | AED | QAR | BHD | IQD | SAR | USD | LΥD | PLN | RSD |
Effect on Net earnings | 0 | 0 | 0 | 4 | 0 | 0 | 0 | -0 | (114) | 0 | (325) | 0 |
Effect on other comprehensive income | 8 | 26 | (1) | (7) | 123 | (628) | 91 | (170) | (909) | (63) | (172) | (166) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2024 | 2023 | ||
| 20% | -20% | 20% | -20% |
Net earnings after income tax (from interest bearing liabilities) | (1,951) | 1,951 | (4,425) | 4,425 |
Net earnings after income tax (from interest earning assets) | 1,115 | (1,115) | 3,096 | (3,096) |
| 31.12.2024 | 31.12.2023 |
Receivables from derivatives | 142,932 | 149,524 |
Cash and cash equivalents | 1,517,445 | 1,310,649 |
Loans and receivables | 1,616,845 | 1,516,883 |
Total | 3,277,222 | 2,977,056 |
| 0 to 12 months | 1 to 5 years | Over 5 years | Total |
Long-term borrowing | 265,892 | 1,528,299 | 2,873,661 | 4,667,852 |
Liabilities from leases | 17,546 | 50,853 | 8,256 | 76,655 |
Liabilities from derivatives | 14,159 | 45,391 | 72,553 | 132,103 |
Other long-term financial liabilities | 0 | 11,255 | 0 | 11,255 |
Short-term borrowing | 139,883 | 0 | 0 | 139,883 |
Suppliers | 494,043 | 0 | 0 | 494,043 |
Accrued and other short‐term financial liabilities | 302,459 | 0 | 0 | 302,459 |
Total | 1,233,982 | 1,635,798 | 2,954,470 | 5,824,250 |
| 0 to 12 months | 1 to 5 years | Over 5 years | Total |
Long-term borrowing | 172,900 | 1,640,360 | 1,096,698 | 2,909,958 |
Liabilities from leases | 13,891 | 50,142 | 26,778 | 90,811 |
Liabilities from derivatives | 12,678 | 35,434 | 44,590 | 92,702 |
Other long-term financial liabilities | 0 | 23,028 | 0 | 23,028 |
Short-term borrowing | 107,699 | 0 | 0 | 107,699 |
Suppliers | 414,874 | 0 | 0 | 414,874 |
Accrued and other short‐term financial liabilities | 240,586 | 0 | 0 | 240,586 |
Total | 962,628 | 1,748,964 | 1,168,066 | 3,879,658 |
| 31.12.2024 | |||
Financial Assets | Amortised cost | Fair value through profit or loss | Fair value through other comprehensive income | Total |
Listed shares and Mutual funds | 0 | 31,654 | 0 | 31,654 |
Investments in securities | 0 | 0 | 5,944 | 5,944 |
Financial assets from concessions | 85,486 | 0 | 0 | 85,486 |
Other long-term receivables | 119,832 | 0 | 0 | 119,832 |
Receivables from derivatives | 0 | 93,991 | 48,941 | 142,932 |
Trade and other receivables | 1,411,527 | 0 | 0 | 1,411,527 |
Cash and cash equivalents | 1,517,445 | 0 | 0 | 1,517,445 |
Total | 3,134,290 | 125,645 | 54,885 | 3,314,820 |
|
|
|
|
|
| 31.12.2023 | |||
Financial Assets | Amortised cost | Fair value through profit or loss | Fair value through other comprehensive income | Total |
Listed shares and Mutual funds | 0 | 31,837 | 0 | 31,837 |
Investments in securities | 0 | 0 | 103,550 | 103,550 |
Financial assets from concessions | 74,244 | 0 | 0 | 74,244 |
Other long-term receivables | 74,164 | 0 | 0 | 74,164 |
Receivables from derivatives | 0 | 86,682 | 62,841 | 149,523 |
Trade and other receivables | 1,368,475 | 0 | 0 | 1,368,475 |
Cash and cash equivalents | 1,310,649 | 0 | 0 | 1,310,649 |
Total | 2,827,532 | 118,519 | 166,391 | 3,112,442 |
| 31.12.2024 | |||
Financial Liabilities | Amortised cost | Fair value through profit or loss | Fair value through other comprehensive income | Total |
|
|
|
|
|
Long-term borrowing | 4,667,852 | 0 | 0 | 4,667,852 |
Other long-term liabilities | 11,255 | 0 | 0 | 11,255 |
Trade and other liabilities | 796,502 | 0 | 0 | 796,502 |
Short-term borrowing | 139,883 | 0 | 0 | 139,883 |
Liabilities from leases | 76,655 | 0 | 0 | 76,655 |
Liabilities from derivatives | 0 | 23,186 | 108,917 | 132,103 |
Total | 5,692,147 | 23,186 | 108,917 | 5,824,250 |
|
|
|
|
|
| 31.12.2023 | |||
Financial Liabilities | Amortised cost | Fair value through profit or loss | Fair value through other comprehensive income | Total |
Long-term borrowing | 2,909,958 | 0 | 0 | 2,909,958 |
Contingent consideration from acquisition of assets | 0 | 22,131 | 0 | 22,131 |
Other long-term liabilities | 12,470 | 0 | 0 | 12,470 |
Trade and other liabilities | 643,889 | 0 | 0 | 643,889 |
Short-term borrowing | 107,699 | 0 | 0 | 107,699 |
Liabilities from leases | 90,811 | 0 | 0 | 90,811 |
Liabilities from derivatives | 0 | 10,490 | 82,212 | 92,702 |
Total | 3,764,827 | 32,621 | 82,212 | 3,879,660 |
|
| 31.12.2024 |
| |
Financial Assets | Level 1 | Level 2 | Level 3 | Total |
Listed shares (Financial assets at fair value through results) | 20,977 | 9,881 | 0 | 30,858 |
Mutual Funds (Financial assets at fair value through results) | 796 | 0 | 0 | 796 |
Investments in securities | 0 | 0 | 5,944 | 5,944 |
Receivables from derivatives | 0 | 49,874 | 93,058 | 142,932 |
Total | 21,773 | 59,755 | 99,002 | 180,530 |
Financial Liabilities |
|
|
|
|
Liabilities from derivatives | 0 | 108,917 | 23,186 | 132,103 |
Total | 0 | 108,917 | 23,186 | 132,103 |
Net fair value | 21,773 | (49,162) | 75,816 | 48,427 |
|
|
|
|
|
|
| 31.12.2023 |
| |
Financial Assets | Level 1 | Level 2 | Level 3 | Total |
Listed shares (Financial assets at fair value through results) | 17,261 | 10,000 | 0 | 27,261 |
Mutual Funds (Financial assets at fair value through results) | 4,576 | 0 | 0 | 4,576 |
Investments in securities | 0 | 0 | 103,550 | 103,550 |
Receivables from derivatives | 0 | 62,841 | 86,683 | 149,524 |
Total | 21,837 | 72,841 | 190,233 | 284,911 |
Financial Liabilities |
|
|
|
|
Liabilities from derivatives | 0 | 77,957 | 14,745 | 92,702 |
Contingent consideration from acquisition of assets | 0 | 0 | 22,131 | 22,131 |
Total | 0 | 77,957 | 36,876 | 114,833 |
Net fair value | 21,837 | (5,116) | 153,358 | 170,079 |
|
|
|
|
|
|
|
|
| 1.1-31.12.2024 | 1.1-31.12.2023 | |||||
| Investments in securities | Derivatives | Contingent consideration from acquisition of assets | Investments in securities | Financial assets at fair value through profit and loss | Derivatives | Contingent consideration from acquisition of assets |
Opening balance | 103,550 | 71,939 | (22,131) | 91,069 | 3,667 | 35,141 | (46,517) |
Receipts | 0 | (3,399) | 0 | 0 | 0 | (4,987) | 0 |
Additions | 21,025 | 0 | 0 | 1,345 | 0 | 0 | (2,654) |
Reductions | (7) | 0 | 2,090 | 0 | 0 | 0 | 28,490 |
Transfers | 0 | 0 | 0 | 0 | (3,667) | 0 | 0 |
Finance cost | 0 | 0 | (785) | 0 | 0 | 0 | (1,450) |
Transfer from/(to) Participations in associates | (120,841) | 0 | 0 | 0 | 0 | 0 | 0 |
Change due to sale of entities (see Note 7.1) | (3,928) | 4,771 | 20,826 | 0 | 0 | 0 | 0 |
Effect valuation in Profit / (loss) | 0 | (8,095) | 0 | 0 | 0 | 51,540 | 0 |
Profit /(loss) in Other Comprehensive Income | 6,145 | 4,477 | 0 | 11,136 | 0 | (9,755) | 0 |
(Expense)/Income recognized in Total comprehensive income from discontinued operations | 0 | 179 | 0 | 0 | 0 | 0 | 0 |
Closing balance | 5,944 | 69,872 | 0 | 103,550 | 0 | 71,939 | (22,131) |
| Fair value of fin.instruments 31.12.2024 | Fair value of fin.instruments 31.12.2023 | Fair value calculation method | Other Information |
Embedded Derivative | 58,644 | 61,001 | Discount of future cash flows | The following data was used for the discounting: - Estimated flows for the period 2025 - 2036 59 million euro. - Average interest rates for the period 2025-2036 2,78% - Average Discount Factor for the period 2025 - 2036 0.84 |
Future contract of electric energy and natural gas | 11,228 | 10,938 | Discount of future cash flows | Discounted forward market values applied |
Contingent consideration from acquisition of assets | 0 | (22,131) | Approximation of weighted probabilities |
|
OLYMPIA ROAD | 0 | 84,743 | Discount of future cash flows | Cost of Capital 8.1% |
OLYMPIA ROAD OPERATION | 0 | 9,271 | Discount of future cash flows | Cost of Capital 8.1% |
OTHER INVESTMENTS | 5,944 | 9,536 | Equity method at fair values | Fair value of equity on 31.12.2024 |
Total | 75,816 | 153,358 |
|
|
| Fair value of fin.instruments 31.12.2024 | Fair value of fin.instruments 31.12.2023 | Fair value calculation method | Other Information |
Receivables / (Obligations) from Interest Rate Swap Derivatives (IRS) | (59,043) | (15,116) | Valuation by financial institutions combined with an internal valuation using interest rate curves |
|
Listed shares (Financial assets at fair value through results) | 9,881 | 10,000 | Equity method at fair values |
|
Total | (49,162) | (5,116) |
|
|
| GROUP | |
| 31.12.2024 | 31.12.2023 |
Total bank debt (Note6) (a) | 4,866,576 | 3,062,337 |
Total equity | 1,772,221 | 1,276,622 |
Grants (Note28) | 9,007 | 171,648 |
Sub total (b) | 6,647,804 | 4,510,607 |
Less: |
|
|
Cash and cash equivalents (Note 23) | (1,517,445) | (1,310,649) |
Blocked bank deposit accounts (Note 6, 20) | (90,637) | (146,133) |
Sub total (c) | (1,608,082) | (1,456,782) |
|
|
|
Total Capital Employed (b+c)=(d) | 5,039,722 | 3,053,825 |
|
|
|
Total Bank Debt / Total Capital Employed (a)/(d) | 96.56% | 100.28% |
CHAIRMAN OF THE BoD and CHIEF EXECUTIVE OFFICER | EXECUTIVE DIRECTOR, EXECUTIVE MEMBER OF THE BoD |
| |
|
|
|
|
|
|
|
|
GEORGIOS PERISTERIS | PENELOPE LAZARIDOU |
|
|
|
|
|
|
|
|
CHIEF FINANCIAL OFFICER | CHIEF ACCOUNTANT |
|
|
|
|
|
|
|
|
CHRISTOS ZARIBAS | NIKOLAOS VALMAS |
Table of allocation of the Capital Proceeds from the issuance of the Common Bond Loan of 500,000,000 euro (amounts in thousand Euro) | ||||||||||
Mode of allocation of the Capital Proceeds based on the objective of the Prospectus (section 4.1.2 "Reasons for Issuing the CBL and Use of Capital" of the Prospectus) | Allocation of the Capital Proceeds based on the objective of the Prospectus | Capital proceeds allocated for the period 05.07.2020 to 31.12.2020 | Capital proceeds allocated for the period 01.01.2021 to 31.12.2021 | Capital proceeds allocated for the period 01.01.2022 to 31.12.2022 | Capital proceeds allocated for the period 01.01.2023 to 31.12.2023 | Capital proceeds allocated for the period 01.01.2024 to 31.12.2024 | Total capital proceeds allocated up until 31.12.2024 | Non allocated balance as at 31.12.2024 (6) | Note | |
A. Within 4 months as from collecting raised funds |
|
|
|
|
|
|
|
|
| |
1. Full repayment of (a) common bond loan as of 23.12.2019 of the initial amount up to 35,612,500 euros of the subsidiary TERNA MAG S.A., for which the Issuer and TERNA have provided a guarantee and (b) a short-term loan of the subsidiary TERNA MAG S.A. of the amount of 5,000,000 euro with the guarantee of the Issuer and TERNA | 40,113 | 40,113 | 0 | 0 | 0 | 0 | 40,113 | 0 | (1) | |
2. Full repayment of the common bond loan as of 31.01.2017 of the initial amount of 20,000,000 euro, issued by the Issuer | 18,500 | 18,500 | 0 | 0 | 0 | 0 | 18,500 | 0 | (2) | |
3. Full repayment of the short-term borrowings of the subsidiary TERNA SA amounting to 17,387,500 euro, for which the Issuer has provided a guarantee | Up to 17,388 | 17,379 | 0 | 0 | 0 | 0 | 17,379 | 0 | (3) | |
Period 2020-2027 |
|
|
|
|
|
|
|
|
| |
4. for financing (through share capital increases and/or borrowing) of investments in concessions, infrastructure and energy projects according to the judgment of the Company's Management | 400,000 | 0 | 211,242 | 176,458 | 32,570 | 287,181 | 400,000 | 0 | (5), (6) | |
- Refunds of amounts within 2022 which had been classified as temporary allocation in the period from 01.01.2021 to 31.12.2021 based on the terms of the Prospectus. |
|
| -147,000 |
|
|
| ||||
- Refunds of amounts within 2022 which had been classified as temporary allocation in the period from 01.01.2022 to 31.12.2022 based on the terms of the Prospectus |
|
|
| -121,200 | 0 |
| ||||
- Refunds of amounts within 2023 related to the acquisition of 51% of IRC HELLINIKON S.A. within the framework of the concession agreement |
|
|
|
| -11,730 |
|
| |||
- Refunds of amounts within 2023 which had been classified as temporary allocation in the period from 01.01.2021 to 31.12.2021 based on the terms of the Prospectus. |
|
|
|
| -27,520 |
|
| |||
5.the remaining amount of the total funds raised will be used to cover the working capital needs of the Issuer | Remaining | 13,406 | 0 | 0 | 0 |
| 13,406 | 0 | (4) | |
Total | 489,398 | 89,398 | 64,242 | 55,258 | -6,680 | 287,181 | 489,398 | 0 | (7) | |
CBL issuance expenses | 10,602 |
|
| |||||||
Total capital proceeds | 500,000 |
| ||||||||
CHAIRMAN OF THE BoD and CHIEF EXECUTIVE OFFICER | EXECUTIVE DIRECTOR, EXECUTIVE MEMBER OF THE BoD |
| |
|
|
|
|
GEORGIOS PERISTERIS | PENELOPE LAZARIDOU |
|
|
|
|
|
|
|
|
CHIEF FINANCIAL OFFICER | CHIEF ACCOUNTANT |
|
|
|
|
|
|
CHRISTOS ZARIBAS | NIKOLAOS VALMAS |
| Procedures | Findings |
1 | Examination the consistency of the content of the Table of Allocation of the Capital Proceeds of the Report with the data reported in the Prospectus issued by the Company on June 22nd, 2020. In particular, we compared the consistency of the data recorded in the columns “Allocation of the Capital Proceeds based on the objective of the Prospectus” and “Allocation of the Capital Proceeds based on the objective of the Prospectus” recorded in the Table of Allocation of the Capital Proceeds of the Report with the data recorded in the Prospectus as of June 22nd, 2020. | The consistency of the content of the Table of Allocation of Raised Capital in the Report with what was stated in the Prospectus, issued by the Company on June 22nd, 2020, was established. In particular, we established the consistency of what is stated in the columns "Method of Allocation of Raised Capital Based on the Purposes of the Prospectus" and " Allocation of Allocation of Raised Funds Based on Prospectus" of the Allocation of Raised Capital Table of the Report, with what is mentioned in the Prospectus of June 22nd, 2020. |
2 | Comparison of the amounts per usage category referred to as capital proceeds in the Table of Allocation of the Capital Proceeds of the Report with the corresponding amounts recognized in the key accounting records of the company until December 31st, 2024. | It was established that the amounts per category of use listed as allocated funds in the Report's Raised Funds Allocation Table result from the Company’s basic accounting records up to and including December 31st, 2024. |
Athens, April 28th, 2025
The Certified Public Accountant The Certified Public Accountant |
|
George Panagopoulos Panagiotis Noulas |
SOEL Reg. No. 36471 SOEL Reg. No. 40711 |
| Procedures | Findings |
3 | Examination of the consistency of the capital proceeds arising from the Common Bond Loan until December 31st, 2024, inclusively with the projected usage of the capital proceeds based on the provisions of section 4.1.2 of the Prospectus as of June 22nd, 2020, examining, on a sample basis, the supporting documents in respect of the relevant accounting entries. | It has been established that the allocated funds from the Joint Bond Loan up to and including December 31st, 2024, are in accordance with the intended uses of funds raised based on the provisions of section 4.1.2 of the Bulletin dated June 22nd, 2020, examining on a sample basis the supporting documents related accounting entries. |
Table of allocation of the Capital Proceeds from the issuance of the Common Bond of 300,000,000 euro (amounts in thousand Euro) | ||||||||||
Mode of allocation of the Capital Proceeds based on the objective of the Prospectus (section 4.1.2 "Reasons for Issuing the CBL and Use of Capital" of the Prospectus) | Allocation of the Capital Proceeds based on the objective of the Prospectus (thous) (A) | Allocated capital until 31.12.2022 | Allocated capital during the period 01.01.2023 to 31.12.2023 | Total Allocated Capital for the fiscal years 2022-2023: (B) | Transfer of non-allocated Capital from the 3rd fiscal year to the 1st fiscal year (*) within 2024: (C) | Total non-allocated capital after the transfer in 2024: (A)-(B)+(C) | Allocated capital during the period 01.01.2024 to 31.12.2024 (D) | Total allocated capital until 31.12.2024 (E)=(B)+(D) | Non-allocated balance as at 31.12.2024 (A)+(C)-(E) | Note |
|
|
|
|
|
|
|
|
|
|
|
1. An amount of up to €225 million for the financing of the Issuer's business activity through a capital increase and/or through borrowing and/or through the servicing of existing intra-group obligations concerning: (1a) existing and/or new infrastructure and/or energy projects, ( 1b) the acquisition of participations in companies, as well as acquisitions and mergers of companies. | 225,000 | 75,176 | 27,860 | 61,786 | 20,000 | 183,214 | 183,214 | 245,000 | 0 | (1) |
- Refunds of amounts within 2023, which had been classified as temporary allocation in the period from 01.01.2022 to 31.12.2022 based on the terms of the Prospectus. |
|
| (41,250) |
|
|
|
|
|
|
|
| Up to maximum of 225,000 |
|
|
|
|
|
|
|
|
|
2. Amount up to €46.7 million for coverage of working capital needs of the Issuer or Subsidiaries. Capital proceeds which are not used in accordance with the objective under (2), may be used at the discretion of the Issuer's Management - at any time up to and including the Maturity Date of the Bond Loan - in accordance with the objectives under (1) and (3). | 46,700 | 26,415 | 20,285 | 46,700 | 0 | 0 | 0 | 46,700 | 0 | (2) |
| Up to maximum of 225,000 |
|
|
|
|
|
|
|
|
|
Table of allocation of the Capital Proceeds from the issuance of the Common Bond of 300,000,000 euro (amounts in thousand Euro) | ||||||||||
Mode of allocation of the Capital Proceeds based on the objective of the Prospectus (section 4.1.2 "Reasons for Issuing the CBL and Use of Capital" of the Prospectus) | Allocation of the Capital Proceeds based on the objective of the Prospectus (thous) (A) | Allocated capital until 31.12.2022 | Allocated capital during the period 01.01.2023 to 31.12.2023 | Total Allocated Capital for the fiscal years 2022-2023: (B) | Transfer of non-allocated Capital from the 3rd fiscal year to the 1st fiscal year (*) within 2024: (C) | Total non-allocated capital after the transfer in 2024: (A)-(B)+(C) | Allocated capital during the period 01.01.2024 to 31.12.2024 (D) | Total allocated capital until 31.12.2024 (E)=(B)+(D) | Non-allocated balance as at 31.12.2024 (A)+(C)-(E) | Note |
3. Amount up to €20 million, during the period 01.01.2022-31.12.2028 for the repayment of existing or future borrowing of the Issuer and/or subsidiaries.. Capital proceeds which are not used in accordance with the objective under (3), may be used at the discretion of the Issuer's Management - at any time until the Maturity Date of the Bond Loan - in accordance with the objectives under (1) and (2). | 20,000 | 0 | 0 | 0 | (20,000) | 0 | 0 | 0 | 0 |
|
| Up to maximum of 225,000 |
|
|
|
|
|
|
|
|
|
Total | 291,700 | 101,591 | 6,895 | 108,486 | 0 | 183,214 | 183,214 | 291,700 | 0 | (3) |
CBL Issuance Expenses | 8,300 |
|
|
|
|
|
|
|
|
|
Total Capital Proceed | 300,000 |
|
|
|
|
|
|
|
|
|
CHAIRMAN OF THE BoD and CHIEF EXECUTIVE OFFICER | EXECUTIVE DIRECTOR, EXECUTIVE MEMBER OF THE BoD |
| |
|
|
|
|
GEORGIOS PERISTERIS | PENELOPE LAZARIDOU |
|
|
|
|
|
|
CHIEF FINANCIAL OFFICER | CHIEF ACCOUNTANT |
|
|
|
|
|
|
CHRISTOS ZARIBAS | NIKOLAOS VALMAS |
| Procedures | Findings |
1 | Examination of the consistency of the content of the Table of Allocation of the Capital Proceeds of the Report with the data reported in the Prospectus issued by the Company on December 2nd, 2021. In particular, we compared the consistency of the data recorded in the columns “Allocation of the Capital Proceeds based on the objective of the Prospectus” and “Allocation of the Capital Proceeds based on the objective of the Prospectus” recorded in the Table of Allocation of the Capital Proceeds of the Report with the data recorded in the Prospectus as of December 2nd, 2021. | We verified the consistency of the content of the Raised Funds Allocation Table of the Report with what was mentioned in the Prospectus, issued by the Company on December 2nd, 2021. In particular, we found the consistency of the contents mentioned in the columns "Method of Allocation of Raised Capital Based on the Purposes of the Prospectus" and " Allocation of Allocation of Raised Capital Based on Prospectus" of the Allocation of Raised Capital Table of the Report, with what is mentioned in the Prospectus of December 2nd, 2021. |
2 | Comparison of the amounts per usage category referred to as capital proceeds in the Table of Allocation of the Capital Proceeds of the Report with the corresponding amounts recognized in the key accounting records of the company until December 31st, 2024. | It was established that the amounts per category of use listed as allocated funds in the Allocation Table of Raised Funds of the Report,result from the Company's basic accounting records up to and including December 31st, 2024. |
3 | Examining that the allocated funds from the Joint Bond Loan until December 31st, 2024, are in accordance with the intended uses of funds raised based on the provisions of section 4.1.2 of the Prospectus as of December 2nd, 2021, examining, on a sample basis, the supporting documents in related accounting entries. | It has been established that the allocated funds from the Joint Bond Loan until December 31st, 2024, are in accordance with the intended uses of funds raised based on the provisions of section 4.1.2 of the Prospectus of December 2nd, 2021, examining on a sample basis the supporting documents related to accounting entries. |
Athens, April 28th, 2025
The Certified Public Accountant The Certified Public Accountant |
|
SOEL Reg. No. 36471 SOEL Reg. No. 40711 |
| Procedures | Findings |
3 | Examining that the allocated funds from the Joint Bond Loan until December 31st, 2024, are in accordance with the intended uses of funds raised based on the provisions of section 4.1.2 of the Prospectus as of December 2nd, 2021, examining, on a sample basis, the supporting documents in related accounting entries. | It has been established that the allocated funds from the Joint Bond Loan until December 31st, 2024, are in accordance with the intended uses of funds raised based on the provisions of section 4.1.2 of the Prospectus of December 2nd, 2021, examining on a sample basis the supporting documents related to accounting entries. |
Table of allocation of the Capital Proceeds from the issuance of the Common Bond Loan of 120,000,000 euro (amounts in thousand Euro ) | |||||||
Mode of allocation of the Capital Proceeds based on the objective of the Prospectus (section 4.1.2 "Reasons for Issuing the CBL and Use of Capital" of the Prospectus) | Allocation of the Capital Proceeds based on the objective of the Prospectus | Capital proceeds for the period from 04.04.2018 to 31.12.2018 | Capital proceeds for the period from 01.01.2019 to 31.12.2019 | Capital proceeds for the period from 01.01.2020 to 31.12.2020 | Total capital proceeds till 31.12.2020 | Non allocated balance as at 31.12.2020 (4) | Note |
(a) Amount of 64,642,734 euro will be allocated within 2 months of the CBL receipt as follows: |
|
|
|
|
|
|
|
Direct allocation for the partial repayment of a bank bond loan of 193.947.597 euros as of 01.12.2017. | 64,643 | 64,643 |
|
| 64,643 | 0 | 1 |
Total (a) | 64,643 | 64,643 | 0 | 0 | 64,643 | 0 |
|
b) Amount of 52,454,666 euro will be used within three years (2018‐2020) as follows: |
|
|
|
|
|
|
|
(i) half by the Issuer, or through intragroup borrowing or through subsidiaries’ Share Capital Increase to finance new or existing investments | 26,227 | 967 | 10,665 | 14,595 | 26,227 | 0 | 2 |
Up to 70% for direct or indirect (through share capital increase and/or borrowing, which upon termination will be changed to share capital increase) participation in projects via PPP contracts or concession contracts | Up to 18,359 | 345 | 4,850 | 4,000 | 9,195 |
| 2 (a) |
Up to 20% for participation in TERNA MAG S.A. share capital increase | Up to 5,245 | - | 5,245 | 0 | 5,245 |
| 2(b) |
The remainder to finance (through share capital increase and/or borrowing, which upon termination will be changed to share capital increase) investments in other segments of the companies activities and legal entities in which the Issuer participates | Remaining | 622 | 570 | 10,595 | 11,787 |
| 2(c) |
(ii) the other half to finance the Company’s working capital needs, including the bank borrowing decrease | 26,227 | 26,227 | 0 | 0 | 26,227 | 0 | 3 |
Total (b) [(i)+(ii)] | 52,454 | 27,194 | 10,665 | 14,595 | 52,454 | 0 |
|
Total investments[(a)+(b)] | 117,097 | 91,837 | 10,665 | 14,595 | 117,097 | 0 |
|
CBL issuance expenses | 2,903 |
|
|
|
|
|
|
Total capital proceeds | 120,000 |
|
|
|
|
|
|
CHAIRMAN OF THE BoD and CHIEF EXECUTIVE OFFICER | EXECUTIVE DIRECTOR, EXECUTIVE MEMBER OF THE BoD |
| |
|
|
|
|
|
|
|
|
GEORGIOS PERISTERIS | PENELOPE LAZARIDOU |
|
|
|
|
|
|
|
|
CHIEF FINANCIAL OFFICER | CHIEF ACCOUNTANT |
|
|
|
|
|
|
|
|
CHRISTOS ZARIBAS | NIKOLAOS VALMAS |