| 2025 | 2024 | ||
| 20% | -20% | 20% | -20% |
Net earnings after income tax (from interest bearing liabilities) | (1,164) | 1,164 | (1,951) | 1,951 |
Net earnings after income tax (from interest earning assets) | 333 | (333) | 1,115 | (1,115) |
|
|
|
|
|
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Long-term loans and Long term liabilities payable during the next financial year (Note , 24) | 5,922,141 | 4,667,852 | 1,299,409 | 1,015,972 |
Liabilities from bank leases (Note , 25) | 70,845 | 58,841 | 0 | 0 |
Short-term loans (Note 24) | 96,726 | 139,883 | 50,488 | 50,693 |
Less: Intercompany loans | 0 | 0 | (4,991) | (35,982) |
Total bank debt (Note6) | 6,089,712 | 4,866,576 | 1,344,906 | 1,030,683 |
|
|
|
|
|
|
|
|
|
|
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Less: Cash and cash equivalents (Note 23) | (1,693,461) | (1,517,445) | (852,867) | (853,142) |
Net Debt / (Surplus) (Note6) | 4,396,251 | 3,349,131 | 492,039 | 177,541 |
Less: Blocked bank deposit accounts (Note 6, 20) | (99,467) | (90,637) | (20,803) | (25,557) |
Adjusted Net Debt / (Surplus) (Note 6) | 4,296,784 | 3,258,494 | 471,236 | 151,984 |
| GROUP | |
| 31.12.2025 | 31.12.2024 |
Adjusted Net Debt / (Surplus) (Note 6) (a) | 4,296,784 | 3,258,494 |
Total bank debt (Note6) | 6,089,712 | 4,866,576 |
Total equity | 2,047,806 | 1,772,221 |
Grants (Note28) | 8,549 | 9,007 |
Sub total (b) | 8,146,067 | 6,647,804 |
Less: |
|
|
Cash and cash equivalents (Note 23) | (1,693,461) | (1,517,445) |
Blocked bank deposit accounts (Note 6, 20) | (99,467) | (90,637) |
Sub total (c) | (1,792,928) | (1,608,082) |
|
|
|
Total Capital Employed (b+c)=(d) | 6,353,139 | 5,039,722 |
|
|
|
Adjusted Net Debt (Surplus) / Total Capital Employed (a)/(d) | 67.63% | 64.66% |
Operational segments 31.12.2025 | Constructions | Electricity from thermal energy and EP/NG trading | Real Estate | Mining / Industry | Concessions | Holdings | Eliminations on consolidation | Total |
|
|
|
|
|
|
|
|
|
Gross profit | 191,304 | 76,412 | 538 | 6,405 | 171,239 | 7,345 | (19,085) | 434,158 |
Administrative and distribution expenses | (37,532) | (38,125) | (580) | (5,099) | (20,015) | (29,409) | 13,137 | (117,623) |
Research and development expenses | (1,081) | (15) | 0 | (208) | (29) | (1,897) | 0 | (3,230) |
Other income/(expenses) attributable to EΒΙΤ | 371 | (16,297) | 973 | 4,591 | (1,634) | (86) | 1,180 | (10,902) |
Results (EBIT) | 153,062 | 21,975 | 931 | 5,689 | 149,561 | (24,047) | (4,768) | 302,403 |
|
|
|
|
|
|
|
|
|
Net depreciation | 27,464 | 50,653 | 29 | 1,515 | 151,181 | 386 | 0 | 231,228 |
EBITDA | 180,526 | 72,628 | 960 | 7,204 | 300,742 | (23,661) | (4,768) | 533,631 |
|
|
|
|
|
|
|
|
|
Non cash results | 6,825 | 20,492 | (204) | (4,701) | 62,088 | 13,229 | 0 | 97,729 |
Adjusted EBITDA | 187,351 | 93,120 | 756 | 2,503 | 362,830 | (10,432) | (4,768) | 631,360 |
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 |
Topic | Metric | Basis for preparation | Resulting level of accuracy | Planned actions to improve 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 engagement and awareness‑raising to promote the use of supplier‑specific activity data |
ESRS | Disclosure Requirement | Disclosure |
GOV-1 | The role of the administrative, management and supervisory bodies | Corporate Governance Statement |
Board of Directors Composition | 2025 |
Percentage (%) of female BoD members | 35.7% |
Percentage (%) of male BoD members | 64.3% |
Gender diversity ratio on the BoD | 0.56 |
Number of Executive members | 6 |
Number of non‑executive members | 8 |
Percentage (%) of independent Board members | 42.9% |
Members | Executive Committee | Nomination 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 also Board Members |
| ||||||||||||
Peristeris Georgios | Chairman and Chief Executive Officer | Chairman |
|
|
| Chairman |
|
| Male | Greek |
| ||
Taprantzis Andreas | Vice‑Chairman of the Board, Independent Non‑Executive Member, Senior Independent Director |
|
| Chairman |
|
|
|
| Male | Greek |
| ||
Tamvakakis Apostolos | Vice‑Chairman of the Board, Non‑Executive Member |
| Member | Member | Member | Member |
|
| Male | Greek |
| ||
Gourzis | Executive Member |
|
|
|
|
|
|
| Male | Greek |
| ||
Lazaridou Pinelopi | Managing Director, | Member |
|
| Member |
|
| Member | Female | Greek |
| ||
Benopoulos Aggelos | Managing Director, | Member |
|
|
|
|
|
| Male | Greek |
| ||
Souretis Petros | Managing Director, | Member |
|
| Member |
|
|
| Male | Greek |
| ||
Moustakas Emmanouil | Executive Member | Member |
|
| Member | Member |
|
| Male | Greek |
| ||
Afentoulis Dimitrios | Non‑Executive Member |
|
|
|
| Member |
|
| Male | Greek |
| ||
Members | Executive Committee | Nomination and Remuneration Committee | Audit Committee | Investment Committee | Strategic Planning Committee | Regulatory Compliance Committee | ESG Committee (Environment, Social, Governance) | Gender | Nationality | ||
Delikoura Aikaterini | Independent, Non‑Executive Member |
| Member |
|
|
| Member | Member | Female | Greek |
|
Panagopoulou Olga | Independent, Non‑Executive Member |
|
|
|
|
|
|
| Female | Greek |
|
Sarkissian Ohanesoglou Marina | Independent, Non‑Executive Member |
|
|
|
|
|
| Member | Female | Greek |
|
Skordas Athanasios | Independent, Non‑Executive Member |
| Chairman | Member |
|
| Chairman |
| Male | Greek |
|
Staikou Sofia | Independent, Non‑Executive Member |
| Member |
|
|
|
| Chair | Female | Greek |
|
Members of Committees who are not Board Members |
| ||||||||||
Perdikaris Georgios | - | Member |
|
| Chairman | Member |
|
| Male | Greek |
|
Kalamaras Nikolaos | - |
|
| Member |
|
|
|
| Male | Greek |
|
Antonakos Dimitrios |
|
|
|
|
|
| Member |
| Male | Greek |
|
Kourniotis Ioannis |
|
|
|
|
|
| Member |
| Male | Greek |
|
Kalantidi Danae |
|
|
|
|
|
|
| Member | Female | Greek |
|
Total number of BoD / Committee Members | 14 | 6 | 4 | 4 | 5 | 5 | 4 | 5 |
|
|
|
Core elements of due diligence | Paragraphs in the sustainability statement |
i. Embedding due diligence in governance, strategy and business model |
|
ii. Engaging with affected stakeholders in all key steps of the due diligence |
|
iii. Identifying and assessing adverse impacts |
|
Core elements of due diligence | Paragraphs in the sustainability statement |
iv. Taking actions to address those adverse impacts | Climate Change
Resource Use and Circular Economy
Own Workforce
Workers in the Value Chain
Affected communities
Business Conduct
Value Creation – GEK TERNA Group Specific Topic
|
v. Tracking the effectiveness of these efforts and communicating | Climate Change
Resource Use and Circular Economy
Own Workforce
Workers in the Value Chain
Value Creation – GEK TERNA Group Specific Topic
|
Geographic Area | Number of employees |
Albania | 7 |
North Macedonia | 1 |
Bulgaria | 183 |
Greece | 5,892 |
United Arab Emirates | 3 |
Iraq | 1 |
Qatar | 5 |
Cyprus | 37 |
Bahrain | 13 |
Romania | 1 |
Saudi Arabia | 1 |
Serbia | 5 |
Total | 6,149 |
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 - Own equity and debt | OUR VALUES
OUR ACTIVITIES
- Production of electricity from thermal energy sources - Sale of electricity
| Products and Services from all sectors of activity | FINANCIAL CAPITAL Turnover of 3,855,368 thousand euros | GOVERNANCE
PEOPLE
ENVIRONMENT
|
HUMAN CAPITAL
| HUMAN CAPITAL 27,610 hours of training (Greece and abroad) 56 students completed an internship at the Group | |||
NATURAL CAPITAL
|
| |||
INDUSTRIAL CAPITAL
| INDUSTRIAL CAPITAL A total of 2,576,751.1 MWh of energy was produced from thermal sources and RES | |||
INTELLECTUAL CAPITAL
| INTELLECTUAL CAPITAL Update of the Procurement Policy | |||
SOCIAL CAPITAL AND COLLABORATIONS - 9,615 National suppliers, 93.6 % of the total - 639 International suppliers, 6.2% of the total - 19 Connected parties, 0.2% of the total | SOCIAL CAPITAL AND PARTNERSHIPS 5.5 million euros in social support programs | |||
Upstream Value Chain | Group Activities | Downstream Value Chain |
| Infrastructure |
|
| Concessions - Management, operation & maintenance of infrastructure - Unified automatic toll collection system |
|
Upstream Value Chain | Group Activities | Downstream Value Chain |
| Electricity from thermal energy sources, electricity and natural gas trading |
|
| Real Estate Development |
|
| Industry/Mining |
|
Stakeholder Group | Communication methods |
Group Management | «One to one» meetings |
Employees | Regular meetings and updates |
Bulletin boards | |
Group website | |
Social Media | |
Customers | Projects’ Management |
Conferences, organizations and business associations | |
Group website | |
Sustainable Development Report | |
Social Media | |
Financial Institutions | General Meeting of Shareholders |
Shareholders’ Department | |
Presentations to analysts | |
Participation in investment forums | |
Financial Statements | |
Sustainable Development Report | |
Group website |
Stakeholder Group | Communication methods |
Local Communities and Authorities | Personal communication with local authorities, local institutions, associations and unios |
Open dialogue events | |
Conferences and consultation events | |
Studies and corporate reports | |
Sustainable Development Report | |
Social Media | |
Suppliers | Procurement Department |
Regular contacts/visits with suppliers and partners | |
Inspections | |
Sustainable 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 Statements | |
Sustainable Development Report | |
Social Media | |
Non‑Governmental Organisations (NGOs) | Social Media |
Conferences and consultation events | |
Corporate publications and articles | |
Financial Statements | |
Sustainable Development Report | |
Group website |
Stakeholder Group | Communication methods |
Media | Personal communication |
Corporate publications and articles | |
Group website | |
Financial Statements | |
Sustainable Development Report | |
Social Media |
Sustainability topic | Sub-topic ESRS | Impacts | Impact categorization | Time horizon | Value chain | ||
E1 | Climate change | Climate change adaptation | Climate-resilient infrastructure Strengthening the Country’s resilience through the development of infrastructure that supports adaptation to climate change. | Positive | Actual | Mid-term | Own operations - Downstream |
Climate change mitigation | Greenhouse gas emissions Direct and indirect CO₂ emissions arising from the Group’s activities and value chain. | Negative | Actual | Short-term | Across the value chain | ||
Energy | Energy consumption Energy consumption from fossil fuels during the implementation of the Group’s activities. | Negative | Actual | Mid-term | Own operations | ||
Ε5 | Resource use and circular economy | Waste | Waste generation Generation of waste due to the Group’s activities. | Negative | Actual | Mid-term | Own operations |
S1 | Own workforce | Working conditions | Building a safe and supportive working environment Enhancing employees’ wellbeing, sense of safety, and engagement within a healthy and supportive workplace through the implementation of relevant initiatives and measures. | Positive | Actual | Short-term | Own operations |
Occupational health and safety incidents Workplace accidents/incidents and their consequences. | Negative | Actual | Mid-term | Own operations | |||
Equal treatment and opportunities for all | Employee empowerment, fair treatment, and equal opportunities at work Continuous development and empowerment of the workforce through fair staffing processes and skills‑development programs, promoting equal treatment and equal opportunities across the Group. | Positive | Actual | Short-term | Own operations | ||
Sustainability topic | Sub-topic ESRS | Impacts | Impact categorization | Time horizon | Value chain | ||
S2 | Workers in value chain | Working conditions | Ensuring safe working conditions across the value chain High standards of health and safety and respect for human rights across the value chain, by requiring suppliers’ compliance with the Procurement Policy, the Human Rights Policy, and the Code of Ethics and Conduct. | Positive | Actual | Long-term | Upstream |
S3 | Affected communities | Communities’ economic, social and cultural rights | Supporting local communities Contributing to the socio‑economic development of local communities by strengthening local employment and supporting the local business ecosystem. | Positive | Actual | Short-term | Across the value chain |
G1 | Business conduct | Corporate culture | Established culture of business ethics Preventing breaches of business ethics and enhancing transparency through the implementation of a strong corporate governance framework. | Positive | Actual | Short-term | Own operations |
Corruption and bribery | Zero tolerance for bribery and corruption Zero tolerance for corruption and bribery and full compliance with the Code of Ethics & Conduct. | Positive | Actual | Short-term | Across the value chain | ||
Value creation | Creation of economic value for the broader spectrum of stakeholders Advancing economic and social prosperity for employees, shareholders, and society at large through the economic value generated by the Group. | Positive | Actual | Mid-term | Own operations | ||
Sustainability topic | Sustainability Sub-topic | Risk/Opportunity Description | Risk/Opportunity | Time horizon |
ESRS E1 Climate Change | Climate change adaptation | The increased frequency of high temperatures may lead to occasional worksite shutdowns or reduced shift durations, causing delays in project completion. | Risk | Short-term |
Energy | Fluctuations in energy costs resulting in higher operating expenses. | Risk | Mid-term | |
ESRS S1 Own Workforce | Working conditions | Shortage of available workforce (whether skilled or not) to support and expand the Group’s activities. | Risk | Mid-term |
Sector-specific topic | Value creation | New financing mechanisms to leverage (e.g., EU Funding) that facilitate the implementation of the Group’s strategic investments and expansion into new activities. | Opportunity | Mid-term |
CCM |
| CCA |
| WTR |
|
Climate change mitigation | Climate change adaptation | Sustainable use and protection of water and marine resources | |||
PPC |
| CE |
| BΙO |
|
Pollution prevention and control | Transition to a circular economy | Protection and restoration of biodiversity and ecosystems | |||
Financial year 2025 | Total (thousand euros) | Proportion of Taxonomy‑eligible, non‑aligned economic activities (%) | Proportion of Taxonomy-aligned economic activities (%) | Proportion of Taxonomy-non-eligible economic activities (%) |
Total Turnover | 3,855,367.76 | 28.28% | 10.70% | 61.02% |
Capital Expenditure (CapEx) | 1,399,415.66 | 1.21% | 0.32% | 98.47% |
Operating Expenditure (OpEx) | 50,278.78 | 43.52% | 7.99% | 48.49% |
Eligible economic activity | Description of the Group's activity | Objective and Type of activity (Enabling- E or Transitional - T) | |
2.1 | Water supply | The Group is active in the construction of renovation, expansion, and upgrading projects of local water supply networks for the provision of drinking water to settlements 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 | The Group is engaged in the construction and operation of integrated waste‑management projects, providing definitive solutions to the waste‑management challenges of the Regions of the Peloponnese and Thessaly. | CE |
Eligible economic activity | Description of the Group's activity | Objective and Type of activity (Enabling- E or Transitional - T) | |
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 2025, the Group's portfolio in the Motorway Concessions sector encompasses the following concessions:
In addition, the Group has undertaken maintenance works on the Olympia Odos motorway and on sections of the road network of the island of Rhodes. | 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 | The Group is engaged in 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 |
4.1 | Provision of IT/OT data-driven solutions | The Group is engaged in the installation of smart infrastructure for monitoring the structural response of selected road bridges across the country’s 13 Regions. 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 (PV) 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. | CCM |
4.5 | Electricity generation from hydropower | The Group is engaged in the construction of a hydroelectric project with a total installed capacity of 29 MW, which is expected to enhance the energy capacity of the region. | CCM |
Eligible economic activity | Description of the Group's activity | Objective and Type of activity (Enabling- E or Transitional - T) | |
4.10 | Storage of electricity | The Group is engaged in the design, procurement, construction, installation, testing and delivery into full operation (Ready for Commercial Operation) of a Battery Energy Storage System (BESS) with a total capacity of 12 MW and energy storage capacity of 24 MWh. | Ε for CCM |
4.14 | Transmission and distribution networks for renewable and low-carbon gases | In 2025, 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 |
4.29 | Electricity generation from fossil gaseous fuels | Through HERON ENERGY, the Group is active in the generation and supply of electricity from natural gas (NG). In addition, within the Construction sector, the Group is constructing natural gas production infrastructure projects in Greece and Cyprus in 2025. | T for CCM |
5.2 | Renewal of water collection, treatment and supply systems | The Group constructs renovation, expansion and upgrading of local water‑supply networks, providing potable water to settlements from surface and groundwater sources. These projects also contribute to climate‑change mitigation by improving existing water‑supply infrastructure, leading to a corresponding reduction in water losses and the protection of water resources in the respective areas. | CCM |
6.13 | Infrastructure for personal mobility, cycle logistics | The Group is active in projects related to the construction of active mobility infrastructure, including cycling‑lane networks, as well as projects for the improvement and upgrading of existing infrastructure for pedestrians and cyclists. | Ε for CCM |
6.14 | Infrastructure for rail transport | The Group also contributes to sustainable mobility through railway infrastructure projects within its Construction sector. This activity αφορά the construction of railway electrification projects, as well as projects aimed at enhancing railway safety in Greece and Bulgaria. | E for CCM |
6.15 | Infrastructure enabling road transport and public transport | Within the Construction sector, the Group continues to invest in significant projects for the modernisation and upgrading of existing motorways and local road networks in Greece. These investments contribute to climate‑change adaptation through the development of more resilient and environmentally friendly infrastructure, while also enhancing the safety and efficiency of road transport. | CCA |
6.16 | Infrastructure for water transport | The Group is active in the modernisation and operational upgrading of port infrastructure, implementing projects for the improvement of infrastructure of strategic importance, such as those of the Piraeus Port Authority (OLP). | CCA |
Eligible economic 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 landmark buildings that meet sustainable development standards, including bioclimatic office buildings, multi‑thematic tourism resorts and modern healthcare facilities. These projects are currently under development through the construction arm of the GEK TERNA Group and contribute to the upgrading of cities across the country. The Group’s asset base includes the following buildings, which are being constructed in accordance with the specifications of the LEED system in order to obtain the respective certification upon completion:
| CCM |
7.2 | Renovation of existing buildings | Within its Construction sector, the Group undertakes the modernisation and refurbishment of existing building facilities. In total, 17 projects were under development in 2025, covering both mainland and island regions of the country. These projects include the upgrading of buildings through the deployment of modern technologies and sustainable practices, with the aim of improving energy efficiency and the operational performance of the facilities. The Group is committed to creating more resilient and environmentally friendly infrastructure, contributing to the upgrading of local communities and the promotion of sustainable development. | T for CCM |
7.3 | Installation, maintenance and repair of energy efficiency equipment | The Group is implementing significant projects for the upgrading and modernisation of public lighting in road‑transport infrastructure and urban regeneration projects across the country’s islands, using high‑energy‑efficiency LED equipment. These projects contribute to improved energy efficiency, providing enhanced lighting conditions while reducing energy consumption. | Ε for CCM |
8.4 | Software for physical climate‑risk management and adaptation | The Group develops and implements integrated digital tools, such as a watercourse delineation information system in combination with software for the management of physical climate risks, with the aim of preventing hydrological risks and enhancing climate‑change adaptation. | CCA |
14.2 | Flood risk prevention and protection infrastructure | The Group also contributes to flood‑risk prevention and flood‑protection activities through the implementation of a total of eight projects related to the flood protection of motorways, areas affected by wildfires, and landslide‑mitigation works along the Northern Road Axis of Crete (VOAK). | Ε for CCA |
Eligible economic activity | TSC assessment | Compliance with TSC | |
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 FY2025. | Non-compliant |
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. | Non-compliant |
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 |
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. | Non-compliant |
4.1 | Provision of IT/OT data-driven solutions | Based on available documentation, the activity is assessed as non-aligned with the applicable DNSH TSC. | Compliant |
Eligible economic activity | TSC assessment | Compliance with TSC | |
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 |
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 |
4.10 | Storage of electricity | Based on available documentation, the activity is assessed as non-aligned with the applicable DNSH TSC, as neither a Climate Risk Assessment (CRA) nor an Adaptation Plan has been conducted for the activity and its related projects. | Non-compliant |
4.14 | Transmission and distribution networks for renewable and low-carbon gases | Based on available documentation, the activity is assessed as non-aligned with the applicable DNSH TSC, as there is no clear evidence regarding the equipment used (DNSH TSC – “Pollution Prevention and Control”). | Non-compliant |
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 |
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 | Non-compliant |
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, due to the lack of supporting documentation, the projects are assessed as not aligned with the applicable Do No Significant Harm (DNSH) Technical Screening Criteria. | Non-compliant |
Eligible economic activity | TSC assessment | Compliance with TSC | |
6.14 | Infrastructure for rail transport | The Group’s rail transport infrastructure projects are aligned with the applicable Technical Screening Criteria (TSC) for Substantial Contribution to Climate Change Mitigation (CCM), as they relate to railway electrification and safety infrastructure projects. However, for these projects, sufficient data on waste streams are not available; therefore, they are assessed as not aligned with the applicable DNSH Technical Screening Criteria (TSC). | Non-compliant |
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 FY2025. | Non-compliant |
6.16 | Infrastructure for water transport | Based on available documentation, the activity is assessed as non-aligned with the applicable DNSH TSC, as neither a Climate Risk Assessment (CRA) nor an Adaptation Plan has been conducted for the activity and its related projects. | Non-compliant |
7.1 | Construction of new buildings | The Group’s projects related to the construction of green buildings (a total of seven (7) projects), for which the relevant LEED / BREEAM certifications have been issued, are assessed as aligned with the applicable Technical Screening Criteria (TSC) for Substantial Contribution to Climate Change Mitigation (CCM) and the Do No Significant Harm (DNSH) criteria. In addition, a Climate Risk and Vulnerability Assessment (CRVA) and the corresponding Adaptation Plan have been conducted for the activity, while the projects are located within the urban fabric and have been subject to an Environmental Impact Assessment (EIA) process in accordance with the applicable legislation, which was successfully completed with the issuance of the relevant Environmental Terms Approvals (ETAs) and Standard Environmental Commitments (SEC). Therefore, these projects are assessed as aligned with the applicable TSC for Substantial Contribution and DNSH. The remaining building construction projects (a total of twenty‑three (23) projects) are assessed as not aligned with the applicable TSC for Substantial Contribution and DNSH due to the lack of sufficient supporting documentation for the financial year 2025. | 7 building projects with LEED/BREEAM certification – Compliant 23 building projects – Non-compliant |
7.2 | Renovation of existing buildings | Based on the available supporting documentation, the activity is assessed as not aligned with the applicable Do No Significant Harm (DNSH) Technical Screening Criteria (TSC), as no Climate Risk Assessment (CRA) has been conducted for the activity, and there is insufficient data to demonstrate compliance with the criteria of the Circular Economy environmental objective. | Non-compliant |
7.3 | Installation, maintenance and repair of energy efficiency equipment | Based on available documentation, the activity is assessed as non-aligned with the applicable DNSH TSC. | Non-compliant |
Eligible economic activity | TSC assessment | Compliance with TSC | |
8.4 | Software enabling the management of physical climate risks and adaptation to climate change | The Substantial Contribution Technical Screening Criteria (TSC) are met, as the software being developed: (a) aims to enable the management of physical climate risks related to the risks listed in Annex A of this Annex; (b) does not adversely affect adaptation efforts or the level of resilience of other people, nature, cultural heritage, assets and other economic activities to physical climate risks; (d) is consistent with local, sectoral, regional or national adaptation strategies and plans. | Compliant |
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 FY2025.
| Non-compliant |
Row | 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 2025 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) |
| ||||||||||||||||
Economic Activities | Code | Turnover | Proportion of Turnover, FY2025 | Minimum Safeguards | Proportion of Taxonomy aligned (A.1.) or -eligible (A.2.) Turnover, FY2024 | ||||||||||||||
|
| 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 | 185,937.52 | 4.82% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y |
|
| Y | Y | Y | 3.1% |
|
|
Electricity generation from hydropower | CCM / CCA 4.5 | 3,296.97 | 0.09% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y |
|
| Y | Y | 0.2% |
|
|
Construction of new buildings | CCM / CCA 7.1 | 204,892.80 | 5.31% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y | Y | Y | Y | 5.3% |
|
|
Provision of IT/OT data-driven solutions | CE 4.1 | 8,588.52 | 0.22% | N/EL | N/EL | N/EL | N/EL | Y | N/EL |
|
|
|
|
|
|
| - |
|
|
Software enabling physical climate risk management and adaptation | CCA 8. 4 | 9,811.15 | 0.25% | N/EL | Y | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| - |
|
|
Turnover of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 9,811.15 | 2.4% | 0.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 16.2% |
|
| |
of which Enabling | 0.00 | 0.0 | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 0.0% |
|
| |
of which Transitional | 9,811.15 | 2.4% | 0.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
|
|
|
|
|
|
| 0.0% |
|
| |
Financial year 2025 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) |
| ||||||||||||||||||||||||||||
Economic Activities | Code | Turnover | Proportion of Turnover, FY2025 | Minimum Safeguards | Proportion of Taxonomy aligned (A.1.) or -eligible (A.2.) Turnover, FY2024 | ||||||||||||||||||||||||||
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 | 29,101.66 | 0.75% | N/EL | N/EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.02% |
|
| ||||||||||||
Sorting and material recovery of non-hazardous waste | CE 2.7 | 11,435.63 | 0.30% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||||||||||||
Maintenance of roads and motorways | CE 3.4 | 168,785.48 | 4.84% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 3.2% |
|
| ||||||||||||
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 | 55,388.90 | 1.44% | EL | N/EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 2.4% |
|
| ||||||||||||
Energy storage | CCM 4.10 | 226.31 | 0.00% | EL | N/EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
|
|
|
| ||||||||||||
Transmission and distribution networks for renewable and low-carbon gases | CCM / CCA 4.14 | 70,362.37 | 1.83% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 1.9% |
|
| ||||||||||||
Electricity generation from fossil gaseous fuels | CCM / CCA 4.29 | 280,864.45 | 7.29% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 9.9% |
|
| ||||||||||||
Renewal of water collection, treatment and supply systems | CCM / CCA 5.2 | 3.14 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||||||||||||
Infrastructure for personal mobility, cycle logistics | CCM / CCA 6.13 | 239.51 | 0.01% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||||||||||||
Financial year 2025 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) |
| ||||||||||||||||||||||||||||||||||
Economic Activities | Code | Turnover | Proportion of Turnover, FY2025 | Minimum Safeguards | Proportion of Taxonomy aligned (A.1.) or -eligible (A.2.) Turnover, FY2024 | ||||||||||||||||||||||||||||||||
Infrastructure for rail transport | CCM / CCA 6.14 | 62,299.78 | 1.62% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 1.5% |
|
| ||||||||||||||||||
Infrastructure enabling road transport and public transport | CCA 6.15 | 117,086.81 | 3.04% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 2.2% |
|
| ||||||||||||||||||
Infrastructure for water transport | CCA 6.16 | 2,911.83 | 0.08% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
|
|
|
| ||||||||||||||||||
Construction of new buildings | CCM / CCA 7.1 | 179,588.22 | 4.66% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 3.4% |
|
| ||||||||||||||||||
Renovation of existing buildings | CCM / CCA 7.2 | 81,442.47 | 2.11% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.4% |
|
| ||||||||||||||||||
Installation, maintenance and repair of energy efficiency equipment | CCM / CCA 7.3 | 800.29 | 0.0% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
| ||||||||||||||||||
Flood risk prevention and protection infrastructure | CCA 14.2 | 11,680.33 | 28.28% | Μ/ N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.2% |
|
| ||||||||||||||||||
Turnover of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 1,090,217.17 | 28.28% |
|
|
|
|
|
|
|
|
|
|
|
|
| 25.1% |
|
| |||||||||||||||||||
A. Turnover of Taxonomy-eligible activities (A.1+A.2) | 1,502,744.13 | 38.98% |
|
|
|
|
|
|
|
|
|
|
|
|
| 41.4% |
|
| |||||||||||||||||||
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||||||||||||||||||||||||
Turnover of Taxonomy-non-eligible activities | 2,352,623.63 | 61.02% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Total | 3,855,367.76 | 100.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||
Proportion of Turnover / Total Turnover (%) | ||
Environmental Objective | Taxonomy Alignment per objective | Taxonomy Eligibility per objective |
CCM | 10.22% | 29.19% |
CCA | 0.25% | 3.67% |
WTR | 0.00% | 0.75% |
CE | 0.22% | 5.36% |
PPC | 0.00% | 0.00% |
BIO | 0.00% | 0.00% |
Financial year 2025 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) |
| ||||||||||||||||
Economic Activities | Code | Turnover | Proportion of Turnover, FY2025 | Minimum Safeguards | Proportion of Taxonomy aligned (A.1.) or -eligible (A.2.) Turnover, FY2024 | ||||||||||||||
| 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 | 399.14 | 0.03% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y |
|
| Y | Y | Y | 0.1% |
|
|
Electricity generation from hydropower | CCM / CCA 4.5 | 22.34 | 0.00% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y |
|
| Y | Y | Y | 0.0% |
|
|
Construction of new buildings | CCM / CCA 7.1 | 4,059.56 | 0.29% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y |
|
| Y | Y | 0.1% |
|
|
Software enabling physical climate risk management and adaptation | CCA 8.4 | 0.00 | 0.00% | N/EL | Y | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y | Y | Y | Y | 0.1% | E |
|
Provision of IT/OT data-driven solutions | CE 4.1 | 0.00 | 0.00% | N/EL | N/EL | N/EL | N/EL | Y | N/EL |
| Y | Y | Y | Y | Y | Y |
|
|
|
CapEx of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 4,481.04 | 0.32% |
|
|
|
|
|
|
|
|
|
|
|
|
| 0.6% |
|
| |
of which Enabling | 0.00 | 0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
| 0.0% | E |
| |
of which Transitional | 0.00 | 0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
| 0.0% |
| T | |
Financial year 2025 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) |
| ||||||||||||||||
Economic Activities | Code | Turnover | Proportion of Turnover, FY2025 | Minimum Safeguards | Proportion of Taxonomy aligned (A.1.) or -eligible (A.2.) Turnover, FY2024 | ||||||||||||||
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 | 245.26 | 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 | 0.00% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0,0% |
|
|
Maintenance of roads and motorways | CE 3.4 | 2,237.19 | 0.16% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 95,2% |
|
|
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 | 346.23 | 0.02% | EL | N/EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0,0% |
|
|
Energy storage | CE 4.10 | 0.00 | 0.00% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
|
|
|
|
Transmission and distribution networks for renewable and low-carbon gases | CCM / CCA 4.14 | 4,635.28 | 0.33% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0,0% |
|
|
Electricity generation from fossil gaseous fuels | CCM / CCA 4.29 | 46.72 | 0.00% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0,0% |
|
|
Renewal of water collection, treatment and supply systems | CCM / CCA 5.2 | 0.00 | 0.00% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0,0% |
|
|
Infrastructure for personal mobility, cycle logistics | CCM / CCA 6.13 | 0.00 | 0.00% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
|
Infrastructure for rail transport | CCM / CCA 6.14 | 24.55 | 0.00% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0,0% |
|
|
Infrastructure enabling road transport and public transport | CCA 6.15 | 3,620.50 | 0.26% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0,0% |
|
|
Financial year 2025 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) |
| ||||||||||||||||
Economic Activities | Code | Turnover | Proportion of Turnover, FY2025 | Minimum Safeguards | Proportion of Taxonomy aligned (A.1.) or -eligible (A.2.) Turnover, FY2024 | ||||||||||||||
Infrastructure for water transport | CCA 6.16 | 0.00 | 0.00% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| - |
|
|
Construction of new buildings | CCM / CCA 7.1 | 5,597.32 | 0.40% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0,1% |
|
|
Renovation of existing buildings | CCM / CCA 7.2 | 57.73 | 0.00% | 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 | 0.00% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
|
Flood risk prevention and protection infrastructure | CCA 14.2 | 71.18 | 0.01% | 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) | 16,881.98 | 1.21% |
|
|
|
|
|
|
|
|
|
|
|
|
| 95.3% |
|
| |
A. CapEx of Taxonomy-eligible activities (A.1+A.2) | 21,363.02 | 1.53% |
|
|
|
|
|
|
|
|
|
|
|
|
| 95.9% |
|
| |
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||||||
CapEx of Taxonomy-non-eligible activities |
| 1,378.052.64 | 98.47% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
| 1,399,415.66 | 100.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proportion of CapEx / Total CapEx (%) | ||
Environmental Objective | Taxonomy Alignment per objective | Taxonomy Eligibility per objective |
CCM | 0.32% | 0.77% |
CCA | 0.00% | 0.26% |
WTR | 0.00% | 0.02% |
CE | 0.00% | 0.16% |
PPC | 0.00% | 0.00% |
BIO | 0.00% | 0.00% |
Financial year 2025 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) |
| ||||||||||||||||
Economic Activities | Code | Turnover | Proportion of Turnover, FY2025 | Minimum Safeguards | Proportion of Taxonomy aligned (A.1.) or -eligible (A.2.) Turnover, FY2024 | ||||||||||||||
|
| 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 | 550.70 | 1.10% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y |
|
| Y | Y | Y | 0.5% |
|
|
Electricity generation from hydropower | CCM / CCA 4.5 | 1.11 | 0.00% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y |
|
| Y | Y | 4.9% |
|
|
Construction of new buildings | CCM / CCA 7.1 | 3,463.33 | 6.89% | Y | N | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y | Y | Y | Y | 6.3% |
|
|
Provision of data‑driven ICT solutions | CE 4.1 | 0.15 | 0.00% | N/EL | M/EL | N/EL | N/EL | Y | N/EL |
| Y | Y | Y | Y | Y | Y | - |
|
|
Software enabling the management of physical climate risks and adaptation to climate change | CCA 8. 4 | 0.00 | 0.00% | N/EL | Y | N/EL | N/EL | N/EL | N/EL |
| Y | Y | Y | Y | Y | Y | - | E |
|
OpEx of environmentally sustainable activities (Taxonomy-aligned) (A.1) | 4,015.29 | 7.99% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0 |
|
|
|
|
|
|
| 42.0% |
|
| |
of which Enabling | 0.00 | 0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
| 0.0% | E |
| |
of which Transitional | 0.00 | 0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
| 0.0% |
| T | |
Financial year 2025 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) |
| ||||||||||||||||
Economic Activities | Code | Turnover | Proportion of Turnover, FY2025 | Minimum Safeguards | Proportion of Taxonomy aligned (A.1.) or -eligible (A.2.) Turnover, FY2024 | ||||||||||||||
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 | 286,01 | 0.57% | N/EL | N/EL | EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
|
Sorting and material recovery of non-hazardous waste | CE 2.7 | 19.10 | 0.04 | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
|
Maintenance of roads and motorways | CE 3.4 | 5,125.53 | 10.19% | N/EL | N/EL | N/EL | N/EL | EL | N/EL |
|
|
|
|
|
|
| 6.6% |
|
|
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 | 1,141.43 | 2.27% | EL | N/EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 2.6% |
|
|
Electricity storage | CCM / CCA 4.10 | 0.05 | 0.00% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
|
|
|
|
Provision of IT/OT data-driven solutions | CE 4.1 | 1,100.14 | 2.19% | 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 | 191.34 | 0.38% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.8% |
|
|
Electricity generation from fossil gaseous fuels | CCM / CCA 4.29 | 0.00 | 0.00% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 5.1% |
|
|
Renewal of water collection, treatment and supply systems | CCM / CCA 5.2 | 0.00 | 0.00% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
|
Infrastructure for personal mobility, cycle logistics | CCM / CCA 6.13 | 2.79 | 0.01% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infrastructure for rail transport | CCM / CCA 6.14 | 286,01 | 0.57% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.7% |
|
|
Financial year 2025 | Substantial contribution criteria | DNSH criteria (‘Do Not Significantly Harm’) |
| ||||||||||||||||
Economic Activities | Code | Turnover | Proportion of Turnover, FY2025 | Minimum Safeguards | Proportion of Taxonomy aligned (A.1.) or -eligible (A.2.) Turnover, FY2024 | ||||||||||||||
Infrastructure enabling road transport and public transport | CCA 6.15 | 11,462.63 | 22.80% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 12.2% |
|
|
Infrastructure for water transport | CCA 6.16 | 9.93 | 0.02% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| - |
|
|
Construction of new buildings | CCM / CCA 7.1 | 1,672.93 | 3.33% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 2.0% |
|
|
Renovation of existing buildings | CCM / CCA 7.2 | 649.77 | 1.29% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
|
Installation, maintenance and repair of energy efficiency equipment | CCM / CCA 7.3 | 0.61 | 0.00% | EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.0% |
|
|
Flood risk prevention and protection infrastructure | CCA 14.2 | 220.15 | 0.44% | N/EL | EL | N/EL | N/EL | N/EL | N/EL |
|
|
|
|
|
|
| 0.6% |
|
|
OpEx of Taxonomy-eligible but not environmentally sustainable activities (not Taxonomy-aligned activities) (A.2) | 21,882.41 | 43.52% |
|
|
|
|
|
|
|
|
|
|
|
|
| 30.7% |
|
| |
A. OpEx of Taxonomy-eligible activities (A.1+A.2) | 25,897.70 | 51.51% |
|
|
|
|
|
|
|
|
|
|
|
|
| 72.7% |
|
| |
B. TAXONOMY-NON-ELIGIBLE ACTIVITIES | |||||||||||||||||||
OpEx of Taxonomy-non-eligible activities |
| 24,381.08 | 48.49% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
| 50,278.78 | 100.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proportion of OpEx / Total OpEx (%) | ||
Environmental Objective | Taxonomy Alignment per objective | Taxonomy Eligibility per objective |
CCM | 7.99% | 9.47% |
CCA | 0.00% | 23.26% |
WTR | 0.00% | 0.57% |
CE | 0.00% | 10.23% |
PPC | 0.00% | 0.00 |
BIO | 0.00% | 0.00 |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 403,938.44 | 100.00% | 394,127.29 | 97.57% | 9,811.15 | 2.43% |
8 | Total applicable KPI | 403,938.44 | 100.00% | 394,127.29 | 97.57% | 9,811.15 | 2.43% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
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 | 403,938.44 | 100.00% | 394,127.29 | 97.57% | 9,811.15 | 2.43% |
8 | Total amount and proportion of taxonomy-aligned economic activities in the numerator of the applicable KPI | 403,938.44 | 100.00% | 394,127.29 | 97.57% | 9,811.15 | 2.43% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 280,864.45 | 25.76% | 280,864.45 | 29.30% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | ||||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | ||||||
Amount | % | Amount | % | Amount | % | |||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% | |
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 | 809,352.71 | 74.24% | 677,673.75 | 70.70% | 131,678.97 | 100.00% | |
8 | Total amount and proportion of Taxonomy‑eligible but not taxonomy‑aligned economic activities in the denominator of the applicable KPI | 1,090,217.17 | 100.00% | 958,538.20 | 100.00% | 131,678.97 | 100.00% | |
Row | Economic activitiess | 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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 2,352,623.63 | 61.02% |
8 | Total amount and proportion of taxonomy non-eligible economic activities in the denominator of the applicable KPI | 2,352,623.63 | 61.02% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 4,481.04 | 100.00% | 4,481.04 | 0.00% | 0.00 | 0.00% |
8 | Total applicable KPI | 4,481.04 | 100.00% | 4,481.04 | 0.00% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 4,481.04 | 100.00% | 4,481.04 | 0.00% | 0.00 | 0.00% |
8 | Total amount and proportion of taxonomy-aligned economic activities in the numerator of the applicable KPI | 4,481.04 | 100.00% | 4,481.04 | 0.00% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 46.72 | 0.32% | 46.72 | 0.32% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
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 | 14,352.80 | 99.68% | 10,661.12 | 99.68 | 3,691.68 | 100.00% |
8 | Total amount and proportion of Taxonomy‑eligible but not taxonomy‑aligned economic activities in the denominator of the applicable KPI | 14,399.51 | 100.00% | 10,707.84 | 100.00% | 3,691.68 | 100.00% |
Row | Economic activitiess | 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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 1,378,052.64 | 98.47% |
8 | Total amount and proportion of taxonomy non-eligible economic activities in the denominator of the applicable KPI | 1,378,052.64 | 98.47% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
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 | 4,015.14 | 7.99% | 4,015.14 | 7.99% | 0.00 | 0.00% |
8 | Total applicable KPI | 4,015.14 | 7.99% | 4,015.14 | 7.99% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 4,015.14 | 7.99% | 4,015.14 | 7.99% | 0.00 | 0.00% |
8 | Total amount and proportion of taxonomy-aligned economic activities in the numerator of the applicable KPI | 4,015.14 | 7.99% | 4,015.14 | 7.99% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 191.34 | 4.02 | 191.34 | 4.02% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
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 | 0.00 | 0.00% | 0.00 | 0.00% | 0.00 | 0.00% |
Row | Economic activities | Amount and proportion | |||||
CCM + CCA | Climate change mitigation (CCM) | Climate change adaptation (CCA) | |||||
Amount | % | Amount | % | Amount | % | ||
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 | 16,260.42 | 95.98% | 4,567.72 | 95.98% | 11,692.71 | 100.00% |
8 | Total amount and proportion of Taxonomy‑eligible but not taxonomy‑aligned economic activities in the denominator of the applicable KPI | 16,451.76 | 100.00% | 4,759.06 | 100.00% | 11,692.71 | 100.00% |
Row | Economic activitiess | 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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 0.00 | 0.00% |
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 | 24,381.08 | 48.49% |
8 | Total amount and proportion of taxonomy non-eligible economic activities in the denominator of the applicable KPI | 24,381.08 | 48.49% |
Economic activity | Additions tangible assets (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 | 39.61 | 0.00 | 359.53 | 399.14 |
CCM 4.5 Electricity generation from hydropower | 0.00 | 0.00 | 22.34 | 22.34 |
CCM 7.1 Construction of new buildings (8 building projects) | 636.33 | 0.00 | 3,423.23 | 4,059.56 |
CCA 8.4 Software enabling physical climate risk management and adaptation | 0.00 | 0.00 | 0.00 | 0.00 |
CE 4.1 Provision of IT/OT data-driven solutions | 0.00 | 0.00 | 0.00 | 0.00 |
Total | 4,481.04 | |||
Activity | Operating expenditures (thousand euros) |
Research and Development | 3,230.41 |
Short‑term leases | 30,975.25 |
Maintenance and repair | 16,073.12 |
Total | 50,278.78 |
Transitional Risks The transition scenario analysis assesses the macroeconomic changes arising from the transition to a low‑carbon economy, examining changes in the economic, regulatory, technological and social environment that may affect the Group. | Physical Risks Physical risks refer to the potential financial and operational impacts that may arise from changing climatic conditions. These impacts may be associated either with long‑term changes in the climate (chronic physical risks) or with an increase in the frequency and intensity of extreme weather events (acute physical risks). |
|
Associated with extreme weather events that can cause immediate disruptions to business operations and infrastructure, such as severe storms, floods, heatwaves, high‑intensity winds, or other extreme phenomena. |
|
Reflect long‑term climatic changes, such as gradual increases in temperature, changes in precipitation patterns, reduced water availability, sea level rise, or changes in wind patterns and solar radiation, which may affect the operation, efficiency and sustainability of critical activities. |
Climate hazards | Type of hazard | Business impact | Value chain | Segment | Time horizon |
Extreme temperatures, Heatwaves | Acute | Heatwaves forces work-hour restrictions or stoppages, especially during peak temperatures, reducing productive time and delaying program delivery. | Own operations | Construction | Short-term Mid-term Long-term |
High temperatures impact temperature-sensitive works and machinery, such as asphalt paving, concrete curing, and E/M equipment, leading to increased risks of quality nonconformance, overheating, and required resequencing. | Construction | Mid-term Long-term | |||
Extreme temperatures and heatwaves can alter the mechanical properties of asphalt and other pavement materials, leading to softening, rutting and surface deformation. These changes reduce skid resistance and driving comfort, increasing the need for intensified monitoring, more frequent repairs and, in some cases, temporary speed restrictions or lane closures to preserve safety conditions. | Concessions | Mid-term Long-term |
Climate hazards | Type of hazard | Business impact | Value chain | Segment | Time horizon |
Heavy precipitation, flooding and/or landslides | Acute | Heavy rainfall leads to flooding and saturated ground conditions, which halt excavations and earthworks, trigger slope instability, erosion, and localized landslides, damage ongoing works, reduce workforce productivity, and delay activities on the project’s critical path. | Own operations | Construction | Mid-term Long-term |
Rain-related unsafe conditions (slips, low visibility, unstable platforms) restrict lifting operations and electrical installation works, increasing downtime and workflow disruption. | Own operations | Construction | Mid-term Long-term | ||
Upstream logistics disruption from road blockages and landslides delays aggregates, concrete, steel, and electro-mechanical (E/M) components, forcing resequencing and inefficiency. | Upstream | Construction | Mid-term Long-term | ||
Very heavy rainfall events increase OpEx due to idle time for personnel and machinery, as well as emergency costs for pumping and site cleanup. Severe impacts may include damage to excavations, partially completed works, or equipment due to flooding and landslides, requiring significant CapEx for restoration. In addition, schedule recovery may require acceleration measures, further increasing costs. | Own operations | Construction | Mid-term Long-term | ||
Cases of very heavy rainfall and localized flooding can limit safe access to motorway sections, tunnels and technical facilities. Waterlogged shoulders, inundated access roads and unstable slopes disrupt routine inspections, incident response and scheduled maintenance, increasing the time required to restore normal conditions and maintain safe traffic flows. | Own operations | Concessions | Short-term Mid-term Long-term | ||
Heavy or prolonged rainfall saturates soils and elevates pore pressures in pit slopes and wastes dumps, compromising geotechnical stability and potentially triggering landslides or debris flows that obstruct mining fronts and endanger machinery. | Own operations | Mining | Short-term Mid-term Long-term |
Climate hazards | Type of hazard | Business impact | Value chain | Segment | Time horizon |
Extreme low temperatures -cold snap | Acute | Snowfall events ice accumulation can cause widespread operational disruption and impose significant structural loads on plant facilities. Heavy snow buildup restricts physical access to critical checkpoints and outdoor infrastructure, while excessive structural loading may compromise the integrity of roofs, warehouses, and metallic structures, disrupting normal operations. | Own operations | Energy | Mid-term Long-term |
Snowfall and cold snaps disrupt operations, causing closures and overwhelming crisis response capabilities. | Own operations & Downstream | Concessions | Short-term Mid-term Long-term | ||
Wildfires | Acute | Wildfires occurring near motorway corridors can necessitate traffic restrictions or temporary closures to protect users and staff from fire fronts, smoke and reduced visibility. Fire events may also damage roadside equipment, vegetation, boundary fences and ancillary structures, leading to cleanup requirements and repair works before full service can be restored. | Own operations & Downstream | Concessions | Short-term Mid-term Long-term |
Traffic closures due to wildfires lead to immediate toll revenue losses. Extensive damage to infrastructure imposes unforeseen Capital Expenditure (CAPEX) for asset reconstruction, placing a burden on the concession’s budget and impacting EBITDA. Managing these financial risks is essential for maintaining the long-term economic stability of the project. | Own operations | Concessions | Short-term Mid-term Long-term | ||
Wildfires impose dual financial impacts: loss of revenue from forced shutdowns and increased capital expenditure for rebuilding damaged infrastructure. Asset losses and restoration costs weaken project cash flow and financial viability. | Own operations | Mining | Mid-term Long-term | ||
Wildfires near facility boundaries pose direct risks to core production infrastructure. Potential exposure of critical equipment and fuel storage areas may necessitate a forced outage and activation of emergency procedures to prevent extensive damage. | Own operations | Energy | Mid-term Long-term | ||
High wildfire risk triggers pre-emptive stoppages or evacuations near forested areas; smoke and access restrictions disrupt logistics and site operations. | Across | Construction | Short-term Mid-term Long-term | ||
Wildfire prevention and response costs increase (surveillance, training, protective measures), directly impacting OpEx. Stoppages create idle-time costs, and fire damage can drive unplanned CapExfor asset replacement. | Own operations | Construction | Short-term Mid-term Long-term |
Climate hazards | Type of hazard | Business impact | Value chain | Segment | Time horizon |
Heat stress | Chronic | Persistent high temperatures and prolonged dry periods increase cooling demands for site facilities, offices, and temporary structures. Sustained thermal stress reduces comfort and concentration, heightens fatigue, and ultimately lowers productivity while raising the likelihood of errors. | Own operations | Construction | Mid-term Long-term |
Chronic heat stress increase energy consumption for cooling, resulting in higher recurring OpEx. Continuous thermal stress shortens the service life of mechanical equipment (HVAC, ventilation units), necessitating earlier-than-planned CapEx for replacement. Over time, these pressures compress margins and increase exposure to energy-price volatility. | Own operations | Construction | Mid-term Long-term | ||
Changing precipitation patterns | Chronic | Chronic reduction in precipitation and consequent water scarcity limits the availability of water, which is a critical input for the ore beneficiation process and environmental protection systems. The depletion of water reserves leads to a forced reduction in production capacity and jeopardizes compliance with operational environmental terms | Own operations | Mining | Mid-term Long-term |
Climate hazards | Type of hazard | Business impact | Value chain | Segment | Time horizon |
Carbon Pricing & Compliance Costs | Policy & Legal | Stricter carbon regulations and pricing mechanisms (e.g., EU Emissions Trading System (EU ETS), Carbon Border Adjustment Mechanism (CBAM)) increase the cost and procurement complexity of carbon-intensive construction materials, raising project budgets and supply-chain risks. | Upstream Own operations | Construction | Long-term |
Technology | The shift to a low-carbon economy requires adoption of cleaner technologies, electrified/heavy-duty machinery, and site electrification, driven by client and regulatory expectations. | Own operations | Construction | Long-term
| |
Regulatory / Legal Compliance | The progressive expansion of carbon pricing schemes, coupled with stricter climate-related compliance obligations, increases operational expenditures. Rising allowance prices and more demanding monitoring, reporting, and verification requirements elevate both administrative and operating costs. Given the dependence of profitability on international mineral markets, the limited ability to pass carbon-related expenses to customers may compress profit margins. | Own operations | Mining | Long-term | |
The progressive tightening of the EU ETS framework and the phase-out of free emission allowances increase the marginal cost of thermal generation. Rising CO₂prices elevate operating expenses and compress profit margins, particularly during periods of low wholesale electricity prices. | Own operations | Energy | Short-term Mid-term Long-term | ||
Transparency & Stakeholder confidence | Reputation | Insufficient climate action or low transparency weakens stakeholder confidence, reduces tender competitiveness, and limits access to ESG-sensitive partners and investors. | Own operations | Construction | Mid-term Long-term |
Climate hazards | Type of hazard | Business impact | Value chain | Segment | Time horizon |
Limitations to Sustainable Finance | Market | Failure to align with sustainable finance frameworks (e.g., EU Taxonomy, sustainability-linked targets) can restrict capital availability and worsen financing terms. | Upstream | Construction | Long-term |
Access to long-term, competitively priced capital increasingly depends on strong climate performance, credible transition planning and alignment with frameworks such as the EU Taxonomy. Insufficient decarbonization progress or misalignment with taxonomy criteria can elevate borrowing costs, reduce eligibility for sustainable finance instruments and narrow the Group’s investor base. | Upstream Own operations | Concessions | Mid-term Long-term | ||
Market Shift to Electric Mobility | Technology | Growing EV adoption increases user expectations for reliable motorway charging. If charging deployment in concession corridors lags behind market needs, the asset risks losing competitiveness and customer satisfaction, and may forgo emerging commercial revenue streams. | Downstream Own operations | Concessions | Long-term |
Supply Chain Transition Costs (Green Procurement) | Market | As suppliers decarbonize and the EU introduces carbon-related charges on materials such as steel and cement (e.g., CBAM from 2026), input costs for maintenance and rehabilitation works increase, raising long-term capex requirements for motorway concessions. | Upstream Own operations | Concessions | Long-term |
Climate Litigation & Legal Liability | Policy & Legal | The evolution of the legal framework and relevant case law increases the exposure of industrial operators to climate-related litigation risks. Claims may pertain to alleged inadequacies in adaptation measures or liability for environmental impacts following extreme weather events. Such legal disputes involve significant defense costs, potential damages, and more stringent regulatory constraints on operating permits | Own operations | Mining | Long-term |
Climate hazards | Type of hazard | Business impact | Value chain | Segment | Time horizon |
Market Shift to Renewables | Market | The accelerated deployment of renewable energy sources shifts natural-gas units from baseload operation to peaking and balancing roles. This transition reduces annual running hours, increases revenue volatility, and challenges long-term financial predictability. | Downstream | Energy | Short-term Mid-term Long-term |
Technology Transition & Asset Obsolescence | Technology | Rapid policy-driven technology shifts elevate Stranded Asset Risk. Assets that cannot be cost-effectively upgraded for hydrogen co-firing or CCUS integration risk losing terminal value and long-term competitiveness within a decarbonizing market environment. | Own operations | Energy | Mid-term Long-term |
Energy Market Volatility | Market | Global gas-market volatility can cause sharp fuel-price increases. When elevated gas prices coincide with regulatory caps on electricity prices, spark spread may turn negative, leading to operational losses and financial distress. | Upstream | Energy | Short-term Mid-term Long-term |
Regulatory Changes & National Climate Law | Policy & Legal | Stricter emission caps and accelerated National Climate Law timelines can shorten the economic life of thermal assets. Compliance with tightening standards may require unplanned capital expenditures and drive additional O&M burdens. | Own operations | Energy | Short-term Mid-term Long-term |
Opportunity | Type | Business impact | Value chain | Segment | Time horizon |
Green Buildings & Sustainable Infrastructure | Products & Services | Rising demand for energy-efficient, low-carbon buildings, supported by certification schemes (LEED, BREEAM), creates market-share opportunities for firms with sustainable design, low-carbon materials, and high-performance construction capabilities. | Downstream | Construction | Long-term |
Specialized Climate Adaptation & Resilience Projects | Market | Growing need for climate-resilient infrastructure (flood protection, resilient transport, and sustainable water systems) creates a long-term pipeline of large-scale adaptation projects. | Downstream | Construction | Mid-term Long-term |
Growth in renewable-energy infrastructure construction | Products & Services | Accelerating demand for solar farms, onshore/offshore wind, battery-storage systems, and grid upgrades enables expansion into EPC roles and partnerships with renewable-energy developers. | Downstream | Construction | Mid-term Long-term |
Low-Carbon Energy and Mobility Solutions | Market / Revenue Opportunity | The low-carbon transition creates an opportunity for concession operators to broaden their role by integrating energy-efficient and low-emission mobility solutions across their asset base. Increasing emphasis on electrification, renewable-energy integration and the decarbonization of transport systems strengthens the potential for new, recurring revenue streams linked to energy provision and advanced mobility services. | Own operations | Concessions | Mid-term Long-term |
Access to Green Financing | Financing | Developing a portfolio of activities that support low-carbon road and public-transport infrastructure (e.g.EU Taxonomy-aligned) enhances the Group’s eligibility for green and sustainability-linked financing. | Own operations | Concessions | Short-term Mid-term Long-term |
Resource Efficiency & Waste Valorization | Resource Efficiency | Applying circular-economy principles by valorizing mining by-products and waste rock creates new commercial opportunities. Converting non-metallic materials into certified aggregates for construction projects reduces disposal volumes, lowers environmental impact, and generates an additional revenue stream. | Downstream | Mining | Mid-term Long-term |
Opportunity | Type | Business impact | Value chain | Segment | Time horizon |
Heat Rate Optimization | Technology | The deployment of digital twins and AI-enabled performance monitoring enhances Heat Rate optimization by continuously identifying efficiency deviations and fine-tuning operating parameters. Lower Specific Fuel Consumption reduces the Marginal Cost of Generation, strengthening resilience against volatility in fuel and carbon prices. | Own operations | Energy | Mid-term Long-term |
Grid Flexibility and Balancing Services | Market | As renewable penetration grows, system operators require more balancing and frequency-response services. High-flexibility gas units are well-positioned to capture Ancillary Services and Balancing Market premiums, diversifying revenues beyond traditional energy-only sales. | Downstream Own operations | Energy | Mid-term Long-term |
Energy Storage Systems | Technology | Integrating utility-scale battery storage into existing plant sites creates hybrid gas-and-storage facilities. This enables the capture of price arbitrage opportunities by storing energy during low-price periods and dispatching during price peaks, while also enhancing the plant’s ability to deliver rapid-response grid services. | Own operations | Energy | Mid-term Long-term |
Impact | Positive Current | Climate‑resilient infrastructure Strengthening the Country’s resilience through the development of infrastructure that supports adaptation to climate change. |
Risk | Physical climate‑related risks affecting the Group’s operations The increased frequency of high temperatures may lead to occasional worksite shutdowns or reduced shift durations, causing delays in project completion. | |
Impact | Negative Current | Greenhouse gas emissions Direct and indirect CO₂ emissions arising from the Group’s activities and value chain. |
Impact | Negative Current | Energy consumption Energy consumption from fossil fuels during the execution of the Group’s activities. |
Risk | Energy‑price volatility
Fluctuations in energy costs resulting in higher operating expenses. | |
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 |
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 LEED9, BREEAM10. | These certifications validate the sustainability of construction practices, bolstering the Group's reputation | Downstream |
Sector B Mining and Quarrying | Sector D Electricity, gas, steam, and air conditioning supply | Sector E Water supply; sewerage, waste management and remediation activities |
Sector H Transportation and storage | Sector F Construction | Sector L Real estate activities |
| 2025 | 2024 | |||||
Energy consumption and mix | Unit | The Group (total) | High climate Impact sectors | Other sectors | The Group (total) | High climate Impact sectors | Other sectors |
(1) Fuel consumption from coal and coal products | ΜWh | 0.00 | 0 | 0 | 11,529.51 | 11,529.51 | 0 |
(2) Fuel consumption from crude oil and petroleum products | ΜWh | 196,247.93 | 194,736.95 | 1,510.99 | 186,283.45 | 186,107.07 | 176.38 |
(3) Fuel consumption from natural gas | ΜWh | 5,298,317.58 | 5,298,317.58 | 0.00 | 3,526,364.25 | 3,526,364.25 | 0 |
(4) Fuel consumption from other fossil sources | ΜWh | 0.00 | 0 | 0 | 0 | 0 | 0 |
(5) Consumption of purchased or acquired electricity, heat, steam, and cooling from fossil sources | ΜWh | 20,325.63 | 20,325.63 | 0,00 | 5,153.29 | 5,153.29 | 0,00 |
(6) Total fossil energy consumption | ΜWh | 5,514,891.14 | 5,513,380.15 | 1,510.99 | 3,729,330.50 | 3,729,154.12 | 176.38 |
Share of fossil sources in total energy consumption | % | 98.4% | 98.4% | 100.0% | 97.72% | 97.72% | 100% |
(7) Consumption from nuclear sources | ΜWh | 65.46 | 65.46 | 0.00 | 250.01 | 250.01 | 0.00 |
Share of consumption from nuclear sources in total energy consumption | % | 0.00% | 0% | 0% | 0.01% | 0.01% | 0.00% |
| 2025 | 2024 | |||||
Energy consumption and mix16 | Unit | The Group (total) | High climate Impact sectors | Other sectors | The Group (total) | High climate Impact sectors | Other sectors |
(8) Fuel consumption for renewable sources, including biomass (also comprising industrial and municipal waste of biologic origin, biogas, renewable hydrogen, etc.) | ΜWh | 0.00 | 0 | 0 | 20,321.44 | 20,321.44 | 0.00 |
(9) Consumption of purchased or acquired electricity, heat, steam, and cooling from renewable sources | ΜWh | 90,424.62 | 90,424.62 | 0.00 | 66,172.09 | 66,172.09 | 0.00 |
(10) The consumption of self-generated non-fuel renewable energy | ΜWh | 282.80 | 282.8 | 0 | 323.90 | 323.90 | 0.00 |
(11) Total renewable energy consumption | ΜWh | 90,707.42 | 90,707.42 | 0.00 | 86,817.43 | 86,817.43 | 0.00 |
Share of renewable sources in total energy consumption | % | 1.62% | 1.62% | 0.00% | 2.27% | 2.27% | 0.00% |
Total energy consumption | ΜWh | 5,605,664.02 | 5,604,153.03 | 1,510.99 | 3,816,397.94 | 3,816,221.56 | 176.38 |
Energy intensity from activities in high-climate‑impact sectors17 | Unit | 2025 | 2024 |
Net revenues from activities in high‑climate‑impact sectors | thousand euros | 3.709.261 | 3,561,890 |
Total energy consumption from activities in high‑climate‑impact sectors | MWh | 5,604,153.03 | 3,816,221.56 |
Total energy consumption from activities in high‑climate‑impact sectors per net revenue from high‑climate‑impact activities | (MWh / thousand euros) | 1,511 | 1.071 |
Revenues from activities in high‑climate‑impact sectors | Unit | 2025 | 2024 |
Net revenue from activities in high climate impact sectors used to calculate energy intensity | thousand euros | 3.709.261 | 3,561,890 |
Net revenue (other activities) | thousand euros | 146.107 | 7,362 |
Net revenue – Total (as included in the financial statements) | thousand euros | 3.855.368 | 3,569,252 |
Energy production | Unit | 2025 | 2024 |
Energy production from non‑renewable sources | MWh | 2,543,265.5 | 1,833,890.0 |
Energy production from renewable sources | MWh | 33,485.6 | 2,948,903.7 |
Greenhouse gas (GHG) emissions | Unit | 2025 | 2024 |
Scope 1 GHG emissions | |||
Gross Scope 1 GHG Emissions | tCO2e | 1,072,352.51 | 801,370.84 |
Percentage of Scope 1 GHG emissions from regulated emission trading schemes | % | 66.5% | 94.9% |
Scope 2 GHG emissions | |||
Gross location-based Scope 2 GHG emissions | tCO2e | 25,910.40 | 18,390.56 |
Gross market-based Scope 2 GHG emissions | tCO2e | 10,333.54 | 3,285.14 |
Significant Scope 3 GHG emissions | |||
Total Gross indirect (Scope 3) GHG emissions | tCO2e | 3,687,801.15 | 6,415,898.41 |
1 Procured goods and services | tCO2e | 856,806.79 | 877,868.83 |
2 Capital goods | tCO2e | 4,093.93 | 875,263.32 |
3 Fuel and energy-related Activities (not included in Scope1 or Scope 2) | tCO2e | 1,170,422.25 | 2,357,259.87 |
4 Upstream transportation and distribution | tCO2e | 24,366.25 | 26,149.17 |
5 Waste generated in operations | tCO2e | 31,258.60 | 44,011.48 |
6 Business traveling | tCO2e | 494.76 | 1,634.16 |
7 Employee commuting | tCO2e | 1,419.10 | 1,753.08 |
8 Upstream leased assets |
|
|
|
9 Downstream transportation |
|
|
|
10 Processing of sold products | tCO2e | 39,901.39 | 37,683.72 |
11 Use of sold products | tCO2e | 1,547,414.53 | 2,184,819.36 |
12 End-of-Life treatment of sold products | tCO2e | 11,623.54 | 9,455.42 |
13 Downstream leased assets |
|
|
|
14 Franchises |
|
|
|
Greenhouse gas (GHG) emissions18 | Unit | 2025 | 2024 |
15 Investments |
|
|
|
Total GHG emissions | |||
Total GHG emissions (location-based) | tCO2e | 4,786,064.06 | 7,235,659.81 |
Total GHG emissions (market-based) | tCO2e | 4,770,487.19 | 7,220,554.39 |
| 2025 | 2024 | ||
Source | Emissions CO2e | % | Emissions CO2e | % |
Mobile combustion | 36,402.23 | 3.36% | 34,615.08 | 4.3% |
Stationary combustion | 1,035,487.43 | 96.60% | 766,100.53 | 95.6% |
Refrigerants | 462.85 | 0.04% | 655.24 | 0.1% |
Total | 1,072,352.51 | 100.0% | 801,370.84 | 100.0% |
Greenhouse‑Gas Emission Intensity per Net Revenue25 | Unit | 2025 | 2024 |
Total greenhouse‑gas emissions (location‑based) per net revenue | tCO₂e / thousand euros | 1.24 | 2.02 |
Total greenhouse‑gas emissions (market‑based) per net revenue | tCO₂e / thousand euros | 1.24 | 2.03 |
Net revenue | Unit | 2025 | 2024 |
Net revenue used to calculate GHG intensity | thousand euros | 3,855,368 | 3,569,252 |
Net revenue – (Other) | thousand euros | 0.00 | 319,391 |
Total net revenue (as reported in the financial statements) | thousand euros | 3,855,368 | 3,249,861 |
Impact | Negative Current | Waste Production of waste arising from the Group’s activities. |
Indicator | Unit | 2025 |
Total quantity of waste | t | 1,871,248.30 |
Total quantity of non‑hazardous waste | t | 1,866,566.74 |
Total quantity of hazardous waste | t | 4,681.56 |
Total quantity and percentage of non‑recycled waste | t | 1,652,152.24 |
% | 88.3 | |
Total quantity of radioactive waste | t | 0.00 |
Waste for recovery | 219.209,42t | ||
Indicator | Unit | 2025 | |
Hazardous waste | |||
Preparation for reuse | t | 0.00 | |
Recycling | t | 4,579.67 | |
Other recovery operations | t | 43.96 | |
Total | t | 4,623.63 | |
Indicator | Unit | 2025 |
Non‑hazardous waste | ||
Preparation for reuse | t | 0.00 |
Recycling | t | 214,516.39 |
Other recovery operations | t | 69.40 |
Total | t | 214,585.78 |
Waste for disposal | 1,652,038.88t | ||
Indicator | Unit | 2025 | |
Hazardous waste | |||
Incineration | t | 0.21 | |
Landfilling | t | 13.04 | |
Other disposal operations | t | 44.68 | |
Total | t | 57.93 | |
Non‑hazardous waste | |||
Incineration | t | 99.41 | |
Landfilling | t | 1,524,415.36 | |
Other disposal operations | t | 127,466.19 | |
Total | t | 1,651,980.95 | |
Impacts | Positive Actual | Building a safe and supportive working environment |
Negative Actual | Occupational health and safety incidents | |
Risks | Shortage of available workforce (whether skilled or not) to support and expand the Group’s activities. | |
Impacts | Positive Actual | Employee empowerment, fair treatment, and equal opportunities at work Continuous development and empowerment of the workforce through fair staffing processes and skills‑development programs, promoting equal treatment and equal opportunities across the Group. |
GEK TERNA Group | 31.12.2025 | 31.12.2024 | ||||||||||||||||
Male | Female | Other31 | Not reported | Total | Male | Female | Other | Not reported | Total | |||||||||
Total number of permanent employees | 3,974 | 1,090 | 0 | 0 | 5,064 | 3,452 | 1.029 | 0 | 0 | 4,481 | ||||||||
Total number of temporary employees | 53 | 8 | 0 | 0 | 61 | 84 | 40 | 0 | 0 | 124 | ||||||||
Total number of non‐guaranteed hours employees | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 4 | ||||||||
Freelancers32 | 784 | 240 | 0 | 0 | 1,024 | 634 | 180 | 0 | 0 | 814 | ||||||||
Total number of employees | 4,811 | 1,338 | 0 | 0 | 6,149 | 4,170 | 1,249 | 0 | 0 | 5,419 | ||||||||
Total number of full‐time employees | 4,798 | 1,314 | 0 | 0 | 6,112 | 4,145 | 1,214 | 0 | 0 | 5,359 | ||||||||
Total number of part-time employees | 13 | 24 | 0 | 0 | 37 | 22 | 34 | 0 | 0 | 56 | ||||||||
Greece | 31.12.2025 | 31.12.2024 | |||||||||
Male | Female | Other | Not reported | Total | Male | Female | Other | Not reported | Total | ||
Total number of permanent employees | 3,752 | 1,057 | 0 | 0 | 4,809 | 3,258 | 995 | 0 | 0 | 4,253 | |
Total number of temporary employees | 53 | 8 | 0 | 0 | 61 | 80 | 38 | 0 | 0 | 118 | |
Total number of non‐guaranteed hours employees | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 0 | 0 | 4 | |
Freelancers | 782 | 240 | 0 | 0 | 1,022 | 634 | 180 | 0 | 0 | 814 | |
Total number of employees | 4,587 | 1,305 | 0 | 0 | 5,892 | 3,972 | 1,213 | 0 | 0 | 5,185 | |
Total number of full‐time employees | 4,580 | 1,284 | 0 | 0 | 5,864 | 3,954 | 1,181 | 0 | 0 | 5,135 | |
Total number of part-time employees | 7 | 21 | 0 | 0 | 28 | 15 | 31 | 0 | 0 | 46 | |
| 31.12.2025 | 31.12.2024 | |||||||||
Employee turnover34 | Unit | Male | Female | Other | Not reported | Total | Unit | Male | Female | Other | Not reported |
Total number of employees who have left the company during the reporting period | Number | 719 | 171 | 0 | 0 | 890 | 754 | 170 | 0 | 0 | 924 |
Total number of employees | Number | 4,811 | 1,338 | 0 | 0 | 6,149 | 4,170 | 1,249 | 0 | 0 | 5,419 |
Rate of employee turnover | % | 14.9 | 12.8 | - | - | 14.5 | 18.1 | 13.6 | - | - | 17.1 |
Employee voluntary turnover rate | % | 7.9 | 6.4 | - | - | 7.6 | 13.2 | 11.4 | - | - | 12.8 |
Employee involuntary turnover rate | % | 7.0 | 6.4 | - | - | 6.9 | 4.9 | 2.2 | - | - | 4.2 |
| 31.12.2025 | 31.12.2024 | |||||||||
Male | Female | Other | Not reported | Total | Male | Female | Other | Not reported | Total | ||
Total number of employees | 168 | 377 | 0 | 0 | 545 | 305 | 379 | 0 | 0 | 684 | |
Social dialogue | ||||||
The Group | Unit | 31.12.2025 | 31.12.2024 | |||
Number of employees working in establishments with workers’ representatives | Number | 412 | 164 | |||
Total number of employees | Number | 6,149 | 5,419 | |||
Percentage of employees working in establishments with workers’ representatives (%) | % | 7 | 3 | |||
Collective bargaining agreements | |||
The Group | Unit | 31.12.2025 | 31.12.2024 |
Number of employees covered by collective bargaining agreements | Number | 6,149 | 5,419 |
Total number of employees | Number | 6,149 | 5,419 |
Percentage of employees covered by collective bargaining agreements (%) | % | 100 | 100 |
Collective bargaining agreements | |||
Greece | Unit | 31.12.2025 | 31.12.2024 |
Number of employees covered by collective bargaining agreements | Number | 5,892 | 5,185 |
Total number of employees | Number | 5,892 | 5,185 |
Percentage of employees covered by collective bargaining agreements (%) | % | 100 | 100 |
| Gender distribution at top management level | ||||||
| The Group | Unit | Male | Female | Other | Not reported | Total |
Number of employees at senior management level | Number | 39 | 10 | 0 | 0 | 49 | |
Percentage of employees at senior management level | % | 79.6 | 20.4 | 0 | 0 |
| |
Number of employees at senior management level | Number | 42 | 19 | 0 | 0 | 61 |
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 | 582 | 3,376 | 2,191 | 6,149 | |
Percentage of employees per age group | % | 9.5 | 54.9 | 35.6 |
| |
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 |
| |
| Gender distribution at top management level | ||||||
| The Group | Unit | Male | Female | Other | Not reported | Total |
|
| Administrative Staff | Technicians | Workers - Others | The Group | ||||||||||
| Indicators | Unit | Male | Female | Other | Not reported | Male | Female | Other | Not reported | Male | Female | Other | Not reported | Total |
Total number of training hours | Hours | 7,293.5 | 7,304.6 | 0 | 0 | 2,929.5 | 802.8 | 0 | 0 | 8,338.3 | 848.8 | 0 | 0 | 27,610.3 | |
Total number of employees | Number | 869 | 935 | 0 | 0 | 2,182 | 240 | 0 | 0 | 1,741 | 133 | 0 | 0 | 6,149 | |
Average number of training hours | Number | 8.4 | 7.8 | 0 | 0 | 1.3 | 3.3 | 0 | 0 | 4.8 | 6.4 | 0 | 0 | 4.537 | |
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 | |
|
| Top management | Rest of employees | The Group | ||||||||||
| Indicators | Unit | Male | Female | Other | Not reported | Total | Unit | Male | Female | Other | Not reported | Total | |
Total number of training hours | Hours | 93.0 | 0.0 | 0 | 0 | 93.0 | 18,561.2 | 8,956.1 | 0 | 0 | 27,517.3 | 27,610.3 | ||
Total number of employees | Number | 39 | 10 | 0 | 0 | 66 | 4,776 | 1,307 | 0 | 0 | 6,083 | 6,249 | ||
Average number of training hours | Number | 2.4 | 0.0 | - | - | 1.9 | 3.9 | 6.9 | - | - | 4.5 | 4.5 | ||
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 system38 | |||
The Group | Unit | 31.12.2025 | 31.12.2024 |
Number of people in its own workforce who are covered by the company’s health and safety management system | Number | 13,814 | 8,716 |
Total number of employees in its own workforce | Number | 14,094 | 9,399 |
Ratio | % | 98.0 | 100 |
GEK TERNA Group 2025 | Unit | Employees39 | Other employees working at the Group's facilities40 | Employees | Other employees working at the Group's facilities |
Number of fatalities as a result of work‐related injuries and work‐related ill health | Number | 0 | 0 | 0 | 0 |
Number of recordable work‐related accidents | Number | 123 | 32 | 76 | 25 |
Number of total hours worked | Hours | 11,920,051 | 9,707,499 | 10,540,350 | 7,381,309 |
Rate of recordable work‐related accidents | % | 10.3 | 3.3 | 7.2 | 3.4 |
Number of cases of recordable work‐related ill health, subject to legal restrictions on the collection of data | Number | 0 | 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 | 1,202 | 416 | 778 | 349 |
Accident frequency rate41 | Number | 2.06 | 0.66 | 1.4 | 0.68 |
Accident severity rate | Number | 20.2 | 8.6 | 14.8 | 9.5 |
Percentage of employees entitled to take family-related leave | |||
The Group | Unit | 31.12.2025 | 31.12.2024 |
Number of employees entitled to take family-related leave | |||
Male | Number | 4,623 | 724 |
Female | Number | 1,276 | 463 |
Total | Number | 5,899 | 1,187 |
Percentage of employees entitled to take family-related leave | |||
Male | Number | 96.1 | 17.4 |
Female | Number | 95.4 | 37.1 |
Total | Number | 95.9 | 21.9 |
Number of entitled employees that took family-related leave | |||
Male | % | 345 | 111 |
Female | % | 174 | 124 |
Total | % | 519 | 235 |
Percentage of entitled employees that took family-related leave | |||
Male | % | 7.5 | 15.3 |
Female | % | 13.6 | 26.8 |
Total | % | 8.8 | 19.8 |
Remuneration metrics | |||
The Group | Unit | 2025 | 2024 |
Gender pay gap | % | 20.1 | 15.1 |
Annual total remuneration ratio of the highest paid individual to the median annual total remuneration for all employees | Number | 22.6 | 32.043 |
Incidents, complaints and severe human rights impacts | |||
The Group | Unit | 2025 | 2024 |
Total number of incidents of discrimination, including harassment, reported in the reporting period | Number | 13 | 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 | 13 | 12 |
Total amount of fines, penalties, and compensation for damages as a result of the incidents and complaints disclosed | Monetary amount | 0 | 0 |
Incidents, complaints and severe human rights impacts | |||
The Group | Unit | 2025 | 2024 |
Number of severe human rights incidents | Number | 0 | 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 | 0 |
Total amount of fines, penalties and compensation for damages for the incidents disclosed | Monetary amount | 0 | 0 |
Impacts | Positive Actual | Ensuring safe working conditions across the value chain High standards of health and safety and respect for human rights across the value chain, by requiring suppliers’ compliance with the Procurement Policy, the Human Rights Policy and the Code of Ethics and Conduct |
Impact | Positive Actual | Economic, social and cultural rights of communities Contributing to the socio-economic development of local communities by strengthening local employment and supporting the local business ecosystem. |
Impacts | Positive Actual | Business culture | Established culture of business ethics Preventing breaches of business ethics and enhancing transparency through the implementation of a strong corporate governance framework. |
Positive Actual | Corruption and bribery | Zero tolerance for bribery and corruption Zero tolerance for corruption and bribery and full compliance with the Code of Ethics & Conduct. |
Indicator description | 2025 | 2024 |
Number of convictions for violations of anti‑corruption and anti‑bribery laws | 0 | 0 |
Amount (euros) of fines imposed for violations of anti‑corruption and anti‑bribery laws | 0 | 0 |
Total number of confirmed incidents of corruption or bribery | 0 | 0 |
Number of confirmed incidents in which employees were dismissed or received disciplinary action due to corruption or bribery | 0 | 0 |
Impacts | Positive Actual | Creation of economic value for the broader spectrum of stakeholders Advancing economic and social prosperity for employees, shareholders, and society at large through the economic value generated by the Group. |
Opportunity | Expansion of business portfolio New financing mechanisms to leverage (e.g., EU Funding) that facilitate the implementation of the Group’s strategic investments and expansion into new activities. | |
Construction | 2025 | 1,641.2 |
2024 | 1,221.3 | |
Thermal Electricity Production and Electricity Trade | 2025 | 1,639.9 |
2024 | 1,661.2 |
Concessions | 2025 | 537.9 |
2024 | 337.5 | |
Real Estate | 2025 | 5.6 |
2024 | 4.6 | |
Mining and Processing of Mineral Resources/ Industry | 2025 | 26.1 |
2024 | 24.3 | |
Holdings | 2025 | 4.6 |
2024 | 1.0 |
| Value of purchases (thousand Euros) | Percentage of purchase value | ||
2025 | 2024 | 2025 | 2024 | |
National suppliers | 4,761,146.00 | 5,882,838 | 88.9% | 92.8% |
International suppliers | 475,525.00 | 428,406 | 8.9% | 6.8% |
Related parties | 117,065.00 | 25,829 | 2.2% | 0.4% |
Total | 5,353,736.00 | 6,337,073 | 100.0% | 100.0% |
| Number of suppliers | Percentage of suppliers | ||
2025 | 2024 | 2025 | 2024 | |
National suppliers | 9,615 | 4,935 | 93.6% | 92.9% |
International suppliers | 639 | 364 | 6.2% | 6.9% |
Related parties | 19 | 14 | 0.2% | 0.3% |
Total | 10,273 | 5,313 | 100.0% | 100.0% |
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 | 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. | 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. | 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. | Not material for the Group’s activities |
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 | Not material for the Group’s activities |
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 | Not material for the Group’s activities |
ESRS E1-1 Transition plan to reach climate neutrality by 2050 paragraph 14 | Regulation (EU) 2021/1119, Article 2, Paragraph 1 | 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 | Transition plan for climate change mitigation [E1‑1] |
Disclosure Requirement and Related Data Point | Reference to Corresponding EU Legislation | Subsection in the Sustainability Statement |
ESRS E1-4 GHG emission reduction targets paragraph 34 | Delegated Regulation (EU) 2020/1818, Article 6 | Targets related to climate change mitigation and climate change 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) | Gross Scope 1, Scope 2 and Scope 3 greenhouse gas emissions and total greenhouse gas emissions [E1‑6] |
ESRS E1-6 Gross GHG emissions intensity paragraphs 53 to 55 | Delegated Regulation (EU) 2020/1818, Article 8(1) | Gross Scope 1, Scope 2 and Scope 3 greenhouse gas emissions and total greenhouse gas emissions [E1‑6] |
ESRS E1-7 GHG removals and carbon credits paragraph 56 | Regulation (EU) 2021/1119, Article 2(1) | Not material for the Group’s activities |
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 | Phase-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. | Policies related to the 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. | 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) | 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) | Policies related to workers in the value chain [S2‑1] |
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. | Policies related to workers in the value chain [S2‑1] |
Disclosure Requirement and Related Data Point | Reference to Corresponding EU Legislation | Subsection in the Sustainability Statement |
ESRS G1-4 Fines for violation of anti-corruption and anti-bribery laws paragraph 24 (a) | Delegated Regulation (EU) 2020/1816, Annex II. | Confirmed incidents of corruption or bribery |
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
ESRS 2 | General Disclosures | |||
BP-1 | General basis for preparation of sustainability statements | General basis for preparation of sustainability statements [BP-1] |
|
BP-2 | Disclosures in relation to specific circumstances | Disclosures in relation to specific circumstances [BP-2] |
|
GOV-1 | The role of the administrative, management and supervisory bodies | The role of the administrative, management and supervisory bodies [ESRS 2 GOV-1] |
|
GOV-2 | Information provided to and sustainability matters addressed by the undertaking’s administrative, management and supervisory bodies | 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 | Integration of sustainability-related performance in incentive schemes [GOV-3] |
|
GOV-4 | Statement on due diligence | Statement on due diligence [GOV-4] |
|
GOV-5 | Risk management and internal controls over sustainability reporting | Risk management and internal controls over sustainability reporting [GOV-5] |
|
SBM-1 | Strategy, business model and value chain | Strategy, business model and value chain [SBM-1] |
|
SBM-2 | Interests and views of stakeholders | 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 | Material impacts, risks and opportunities and their interaction with strategy and business model [SBM-3] | Omission of anticipated financial effects in accordance with the transitional provisions set out in Commission Delegated Regulation (EU) 2025/794 amending Delegated Regulation (EU) 2023/2772 ("quick fix" Delegated Act) |
IRO-1 | Description of the process to identify and assess material impacts, risks and opportunities | 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 | 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 | Integration of sustainability-related performance in incentive schemes [ESRS 2 GOV-3] |
|
E1-1 | Transition plan for climate change mitigation | Transition plan for climate change mitigation [E1-1] |
|
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | Material impacts, risks and opportunities and their interaction with strategy and business model [ESRS 2 SBM-3] |
|
IRO-1 | Description of the process to identify and assess material impacts, risks and opportunities | Description of the process to identify and assess material impacts, risks and opportunities [ESRS 2 IRO-1] |
|
E1-2 | Policies related to climate change mitigation and adaptation | Policies related to climate change mitigation and adaptation [E1-2] |
|
E1-3 | Actions and resources in relation to climate change policies | Actions and resources in relation to climate change policies [E1-3] |
|
E1-4 | Targets related to climate change mitigation and adaptation | 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 | Energy consumption and mix [E1-5] |
|
E1-6 | Gross Scopes 1, 2, 3 and Total GHG emissions Greenhouse Gas Intensity Based on Net Revenue | Energy consumption and mix [E1-6] |
|
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
E1-7 | GHG removals and GHG mitigation projects financed through carbon credits | Non-material topic – Not applicable |
|
E1-8 | Internal carbon pricing | Non-material topic – Not applicable |
|
E1-9 | Anticipated financial effects from material physical and transition risks and potential climate-related opportunities | Phase-in provision | Omission of all information in this topical disclosure requirement pursuant to the provisions of the Delegated Act (EU Delegated Act – "quick fix") |
ESRS Ε5 | Resource use and Circular Economy | |||
IRO-1 | Description of the processes to identify and assess material resource use and circular economy-related impacts, risks and opportunities [ | Policies related to resource use and circular economy [E5-1] |
|
E5-1 | Policies related to resource use and circular economy | Actions and resources related to resource use and circular economy [E5-2] |
|
E5-2 | Actions and resources related to resource use and circular economy | Targets related to resource use and circular economy [E5-3] |
|
E5-3 | Targets related to resource use and circular economy | Non-material topic – Not applicable |
|
E5-4 | Resource inflows | Resource outflows [E5-5] |
|
E5-5 | Resource outflows | Policies related to resource use and circular economy [E5-1] |
|
E5-6 | Anticipated financial effects from resource use and circular economy‑related risks and opportunities | Phase-in provision | Omission of all information in this topical disclosure requirement pursuant to the provisions of the Delegated Act (EU Delegated Act – "quick fix") |
ESRS S1 | Own Workforce | |||
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | Material impacts, risks and opportunities and their interaction with strategy and business model [SBM-3] |
|
S1-1 | Policies related to own workforce | Policies related to own workforce [S1-1] |
|
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
S1-2 | Processes for engaging with own workforce and workers’ representatives about impacts | Processes for engaging with own workforce and workers’ representatives about impacts [S1-2] |
|
S1-3 | Processes to remediate negative impacts and channels for own workforce to raise concerns | 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 | Material impacts, risks and opportunities and their interaction with strategy and business model [SBM-3] |
|
S1-5 | Targets related to managing material negative impacts | Policies related to own workforce [S1-1] |
|
S1-6 | Characteristics of the undertaking’s employees | Processes for engaging with own workforce and workers’ representatives about impacts [S1-2] |
|
S1-7 | Characteristics of non-employees in the undertaking’s own workforce | Processes to remediate negative impacts and channels for own workforce to raise concerns [S1-3] |
|
S1-8 | Collective bargaining coverage and social dialogue | Taking action on material impacts on own workforce [S1-4] |
|
S1-9 | Diversity metrics | Targets related to managing material negative impacts [S1-5] |
|
S1-10 | Adequate wages | Adequate wages [S1-10] |
|
S1-11 | Social protection | Persons with disabilities [S1-12]
Phase-in provision | Omission of all information in this topical disclosure requirement pursuant to the provisions of the Delegated Act (EU Delegated Act – "quick fix") |
S1-12 | Persons with disabilities | Phase-in provision | Omission of all information in this topical disclosure requirement pursuant to the provisions of the Delegated Act (EU Delegated Act – "quick fix") |
S1-13 | Training and skills development metrics | Training and skills development metrics [S1-13] |
|
S1-14 | Health and safety metrics | Health and safety metrics [S1-14] |
|
S1-15 | Work-life balance metrics | Work-life balance metrics [S1-15] |
|
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
S1-16 | Remuneration metrics (pay gap and total remuneration) | Remuneration metrics (pay gap and total remuneration) [S1-16] |
|
S1-17 | Incidents, complaints and severe human rights impacts | Incidents, complaints and severe human rights impacts [S1-17] |
|
ESRS S2 | Workers in the Value Chain | |||
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | Material impacts, risks and opportunities and their interaction with strategy and business model [ESRS 2 SBM-3] |
|
S2-1 | Policies related to own workforce | Policies related to workers in the value chain [S2-1] |
|
S2-2 | Processes for engaging with own workforce and workers’ representatives about impacts | Processes for engaging with value chain workers regarding impacts [S2-2] |
|
S2-3 | Processes to remediate negative impacts and channels for own workforce to raise concerns | Processes to remediate negative impacts and channels for value chain workers 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 | 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 actions [S2-4] |
|
S2-5 | Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities | Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities [S2-5] |
|
ESRS S3 | Affected Communities | |||
SBM-2 | Interests and views of stakeholders | Interests and views of stakeholders [ESRS 2 SBM-2] |
|
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | Material impacts, risks and opportunities and their interaction with strategy and business model [ESRS 2 SBM-3] |
|
S3-1 | Policies related to affected communities | Policies related to affected communities [S3-1] |
|
S3-2 | Processes for engaging with affected communities about impacts | Processes for engaging with affected communities about impacts [S3-2] |
|
S3-3 | Processes to remediate negative impacts and channels for affected communities to raise concerns | Processes to remediate negative impacts and channels for affected communities to raise concerns [S3-3] |
|
S3-4 | Actions for affected communities and effectiveness assessment | Actions for affected communities and effectiveness assessment [S3-4] |
|
S3-5 | Targets related to advancing positive impacts | Targets related to advancing positive impacts [S3-5] |
|
Νο. | Disclosure requirement | Subsection in the Sustainability Statement | Clarification |
ESRS G1 | Business Conduct | |||
GOV-1 | The role of the administrative, supervisory and management bodies | The role of the administrative, supervisory and management bodies [ESRS 2 GOV-1] |
|
IRO-1 | Description of the process to identify and assess material impacts, risks and opportunities | Description of the process to identify and assess material impacts, risks and opportunities [ESRS 2 IRO-1] |
|
G1-1 | Business conduct policies and corporate culture | Business conduct policies and corporate culture [G1-1] |
|
G1-2 | Management of relationships with suppliers | Non-material topic |
|
G1-3 | Prevention and detection of corruption and bribery | Prevention and detection of corruption and bribery [G1-3] |
|
G1-4 | Incidents of corruption or bribery | Incidents of corruption or bribery [G1-4] |
|
G1-5 | Political influence and lobbying activities | Non-material topic |
|
G1-6 | Payment practices | Non-material topic |
|
Value creation (specific topic for GEK TERNA Group) | |||
GOV-1 | The role of the administrative, management and supervisory bodies | The role of the administrative, management and supervisory bodies [ESRS 2 GOV-1] |
|
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | Material impacts, risks and opportunities and their interaction with strategy and business model [SBM-3] |
|
MDR-P | Policies adopted to manage material sustainability matters | Policies adopted to manage material sustainability matters [MDR-P] |
|
MDR-A | Actions and resources in relation to material sustainability matters | Actions and resources in relation to material sustainability matters [MDR-A] |
|
MDR-M | Metrics in relation to material sustainability matters | Metrics in relation to material sustainability matters [MDR-M] |
|
MDR-T | Tracking effectiveness of policies and actions through targets | Tracking effectiveness of policies and actions through targets [MDR-T] |
|
|
|
|
| No. Bonus Issue | |
Year | Program Exercise Period | Expiration date | Exercise price | 31.12.2025 | 31.12.2024 |
2024 | 2023-2027 | 31.12.2027 | 0 € per share | 2,487,500 | 3,600,000 |
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 | 51,619 | 9,455 | 391 | 40,000 | 1,773 | 0 | 0 |
|
HIRON CONCESSIONS S.A. | Subsidiary | 66 | 66 | 0 | 0 | 0 | 0 | 0 |
|
IOANNINON ENTERTAINMENT DEVELOPMENT S.A. | Subsidiary | 49 | 49 | 0 | 0 | 0 | 0 | 0 |
|
MONASTIRIOU TECHNICAL DEVELOPMENT S.M.S.A. | Subsidiary | 100 | 0 | 0 | 0 | 100 | 0 | 0 |
|
GEK SERVICES S.M.S.A. | Subsidiary | 7,085 | 7,070 | 0 | 0 | 15 | 0 | 0 |
|
ILIOHORA S.A. | Subsidiary | 39 | 0 | 39 | 0 | 0 | 0 | 0 |
|
VIPA THESSALONIKI S.A. | Subsidiary | 971 | 0 | 0 | 0 | 71 | 0 | 900 |
|
ICON E.O.O.D. | Subsidiary | 5,299 | 0 | 0 | 0 | 0 | 5,299 | 0 |
|
TERNA MAG S.A. | Subsidiary | 189 | 45 | 0 | 0 | 5 | 0 | 139 |
|
NEA ODOS S.A. | Subsidiary | 79,503 | 79,503 | 0 | 0 | 0 | 0 | 0 |
|
CENTRAL GREECE MOTORWAY S.A. | Subsidiary | 35,249 | 35,249 | 0 | 0 | 0 | 0 | 0 |
|
J/V CENTRAL GREECE MOTORWAY Ε-65 | Subsidiary | 38 | 38 | 0 | 0 | 0 | 0 | 0 |
|
KIFISIA PLATANOU SQ. CAR PARK S.A. | Subsidiary | 13 | 13 | 0 | 0 | 0 | 0 | 0 |
|
GEK TERNA MOTORWAYS S.M.S.A. | Subsidiary | 11,101 | 0 | 1 | 8,164 | 0 | 2,936 | 0 |
|
GEK TERNA KASTELI S.M.S.A. | Subsidiary | 1 | 0 | 1 | 0 | 0 | 0 | 0 |
|
GEK TERNA CONCESSIONS S.M.S.A. | Subsidiary | 3,803 | 0 | 2 | 0 | 3,801 | 0 | 0 |
|
ARGOLIKI RIVIERA S.M.S.A. | Subsidiary | 46 | 0 | 1 | 0 | 45 | 0 | 0 |
|
FIER THERMOELECTRIC S.H.A. | Joint Venture | 22 | 0 | 0 | 0 | 22 | 0 | 0 |
|
PASIFAI ODOS S.A. | Joint Venture | 427 | 0 | 2 | 0 | 425 | 0 | 0 |
|
IRC HELLINIKON SA | Joint Venture | 703 | 148 | 2 | 0 | 553 | 0 | 0 |
|
AG. NIKOLAOS PIRAEUS CAR PARK S.A. | Joint Venture | 304 | 0 | 0 | 304 | 0 | 0 | 0 |
|
PARKING OUIL S.A. | Joint Venture | 35 | 0 | 0 | 35 | 0 | 0 | 0 |
|
ATHENS CAR PARK S.A. | Joint Venture | 1,055 | 0 | 0 | 427 | 0 | 628 | 0 |
|
SARISA YPOPARACHORISI SA | Subsidiary | 316 | 133 | 2 | 0 | 181 | 0 | 0 |
|
HERON ENERGY S.A. | Subsidiary | 111,567 | 755 | 0 | 110,812 | 0 | 0 | 0 |
|
THERMOELECTRIC KOMOTINIS S.A. | Joint Venture | 24 | 24 | 0 | 0 | 0 | 0 | 0 |
|
KEKROPS S.A. | Associate | 1,129 | 0 | 0 | 0 | 40 | 0 | 1,089 |
|
J/V GEK TERNA - GEK SERVICES | Subsidiary | 10 | 9 | 1 | 0 | 0 | 0 | 0 |
|
TERNA ENERGY ASSET MANAGMENT SA. | Subsidiary | 529 | 529 | 0 | 0 | 0 | 0 | 0 |
|
OLYMPIA ODOS S.A. | Joint Venture | 3,165 | 336 | 0 | 2,828 | 1 | 0 | 0 |
|
NEA ATTIKI ODOS LEITOURGIA SA | Subsidiary | 2,152 | 91 | 2 | 0 | 59 | 0 | 2,000 |
|
NEA ATTIKI ODOS PARACHORISI SA | Subsidiary | 56,827 | 1,592 | 2 | 0 | 13,048 | 0 | 42,185 |
|
GEK TERNA URBAN SERVICES SMSA | Subsidiary | 3 | 1 | 2 | 0 | 0 | 0 | 0 |
|
INTERNATIONAL AIRPORT OF HERAKLION CRETE CONCESSION S.A. | Joint Venture | 64 | 64 | 0 | 0 | 0 | 0 | 0 |
|
HELLAS SMARTICKET S.A. | Subsidiary | 578 | 0 | 0 | 578 | 0 | 0 | 0 |
|
OLYMPIA ODOS OPERATION S.A. | Joint Venture | 1,544 | 226 | 0 | 1,318 | 0 | 0 | 0 |
|
NEA EGNATIA ODOS OPERATION SA | Associate | 27 | 0 | 3 | 0 | 24 | 0 | 0 |
|
SUSTAINABLE ENERGY SOLUTIONS SMSA | Subsidiary | 102 | 50 | 0 | 0 | 52 | 0 | 0 |
|
AEIFORIKI IPEIROU S.A. | Subsidiary | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
|
OPTIMUS ENERGY S.A. | Subsidiary | 6 | 6 | 0 | 0 | 0 | 0 | 0 |
|
NEA EGNATIA ODOS CONCESSION SA | Subsidiary | 116 | 0 | 0 | 0 | 116 | 0 | 0 |
|
TERNA ENERGY TRADING DOEL | Subsidiary | 4 | 4 | 0 | 0 | 0 | 0 | 0 |
|
TERNA ENERGY TRADING DOO BEOGRAD | Subsidiary | 4 | 4 | 0 | 0 | 0 | 0 | 0 |
|
GMR TERNA COMMERCIAL S.A. | Joint Venture | 11 | 11 | 0 | 0 | 0 | 0 | 0 |
|
ARDEFTIKI NESTOU SMSA | Subsidiary | 2,261 | 2,237 | 0 | 0 | 24 | 0 | 0 |
|
|
| 378,156 | 137,708 | 451 | 164,466 | 20,355 | 8,863 | 46,313 |
|
|
|
|
|
|
|
|
|
|
|
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 | 69,459 | 13,472 | 55,987 | 0 | 0 |
|
|
|
HIRON CONCESSIONS S.A. | Subsidiary | 4 | 4 | 0 | 0 | 0 |
|
|
|
IOANNINON ENTERTAINMENT DEVELOPMENT S.A. | Subsidiary | 167 | 167 | 0 | 0 | 0 |
|
|
|
MONASTIRIOU TECHNICAL DEVELOPMENT S.M.S.A. | Subsidiary | 2,707 | 0 | 2,707 | 0 | 0 |
|
|
|
GEK SERVICES S.A. | Subsidiary | 4,717 | 4,357 | 360 | 0 | 0 |
|
|
|
ILIOHORA S.A. | Subsidiary | 34 | 34 | 0 | 0 | 0 |
|
|
|
VIPA THESSALONIKI S.A. | Subsidiary | 1,771 | 0 | 1,771 | 0 | 0 |
|
|
|
TERNA MAG S.A. | Subsidiary | 202 | 202 | 0 | 0 | 0 |
|
|
|
NEA ODOS S.A. | Subsidiary | 34,698 | 34,698 | 0 | 0 | 0 |
|
|
|
CENTRAL GREECE MOTORWAY S.A. | Subsidiary | 12,265 | 12,265 | 0 | 0 | 0 |
|
|
|
J/V CENTRAL GREECE MOTORWAY Ε-65 | Subsidiary | 657 | 657 | 0 | 0 | 0 |
|
|
|
KIFISIA PLATANOU SQ. CAR PARK S.A. | Subsidiary | 7 | 7 | 0 | 0 | 0 |
|
|
|
GEK TERNA KASTELI S.M.S.A. | Subsidiary | 82 | 82 | 0 | 0 | 0 |
|
|
|
AVLAKI I B.V. | Subsidiary | 126 | 126 | 0 | 0 | 0 |
|
|
|
AVLAKI II B.V. | Subsidiary | 126 | 126 | 0 | 0 | 0 |
|
|
|
AVLAKI III B.V. | Subsidiary | 127 | 127 | 0 | 0 | 0 |
|
|
|
AVLAKI IV B.V. | Subsidiary | 127 | 127 | 0 | 0 | 0 |
|
|
|
GEK TERNA CONCESSIONS S.M.S.A. | Subsidiary | 78,954 | 0 | 78,954 | 0 | 0 |
|
|
|
HERON ENERGY S.A. | Subsidiary | 33,906 | 727 | 0 | 33,179 | 0 |
|
|
|
ARGOLIKI RIVIERA S.M.S.A. | Subsidiary | 1,532 | 6 | 1,526 | 0 | 0 |
|
|
|
FIER THERMOELECTRIC S.H.A. | Joint Venture | 472 | 19 | 453 | 0 | 0 |
|
|
|
PASIFAI ODOS S.A. | Joint Venture | 8,999 | 498 | 8,501 | 0 | 0 |
|
|
|
IRC HELLINIKON SA | Joint Venture | 46,551 | 148 | 46,403 | 0 | 0 |
|
|
|
THESSALONIKI CAR PARK S.A. | Joint Venture | 222 | 0 | 222 | 0 | 0 |
|
|
|
SARISA YPOPARACHORISI SA | Subsidiary | 4,964 | 50 | 4,914 | 0 | 0 |
|
|
|
J/V GEK TERNA - GEK SERVICES | Subsidiary | 3,179 | 3,179 | 0 | 0 | 0 |
|
|
|
INTERNATIONAL AIRPORT OF HERAKLION CRETE CONCESSION S.A. | Joint Venture | 36 | 36 | 0 | 0 | 0 |
|
|
|
NEA ATTIKI ODOS LEITOURGIA SA | Subsidiary | 4,618 | 113 | 4,505 | 0 | 0 |
|
|
|
NEA ATTIKI ODOS PARACHORISI SA | Subsidiary | 120,584 | 1,593 | 118,991 | 0 | 0 |
|
|
|
GEK TERNA URBAN SERVICES SMSA | Subsidiary | 50 | 50 | 0 | 0 | 0 |
|
|
|
TERNA ENERGY ASSET MANAGMENT SA. | Subsidiary | 736 | 736 | 0 | 0 | 0 |
|
|
|
NEA EGNATIA ODOS CONCESSION SA | Subsidiary | 261,303 | 693 | 260,610 | 0 | 0 |
|
|
|
NEA EGNATIA ODOS OPERATION SA | Associate | 1,196 | 0 | 1,196 | 0 | 0 |
|
|
|
OLYMPIA ODOS S.A. | Joint Venture | 1,636 | 1,635 | 1 | 0 | 0 |
|
|
|
OLYMPIA ODOS OPERATION S.A. | Joint Venture | 177 | 177 | 0 | 0 | 0 |
|
|
|
SUSTAINABLE ENERGY SOLUTIONS SMSA | Subsidiary | 1,603 | 59 | 1,544 | 0 | 0 |
|
|
|
DIKTAION PARACHORISEIS SMSA | Subsidiary | 5 | 5 | 0 | 0 | 0 |
|
|
|
OPTIMUS ENERGY S.A. | Subsidiary | 6 | 6 | 0 | 0 | 0 |
|
|
|
TERNA ENERGY TRADING DOEL | Subsidiary | 4 | 4 | 0 | 0 | 0 |
|
|
|
TERNA ENERGY TRADING DOO BEOGRAD | Subsidiary | 4 | 4 | 0 | 0 | 0 |
|
|
|
GMR TERNA COMMERCIAL S.A. | Joint Venture | 11 | 11 | 0 | 0 | 0 |
|
|
|
ARDEFTIKI NESTOU SMSA | Subsidiary | 1,518 | 47 | 1,471 | 0 | 0 |
|
|
|
ARDEFTIKI LASITHIOU SMSA | Subsidiary | 3 | 3 | 0 | 0 | 0 |
|
|
|
|
| 699,544 | 76,249 | 590,116 | 33,179 | 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 | 24,900 | 24,900 | 0 | 0 | 0 | 0 |
|
|
ΤΕRΝΑ S.A. | Subsidiary | 39,888 | 39,875 | 13 | 0 | 0 | 0 |
|
|
IOANNINON ENTERTAINMENT DEVELOPMENT S.A. | Subsidiary | 400 | 0 | 0 | 0 | 400 | 0 |
|
|
CHIRON CONCESSIONS SA | Subsidiary | 10 | 10 | 0 | 0 | 0 | 0 |
|
|
NEA ODOS S.A. | Subsidiary | 4,319 | 4,319 | 0 | 0 | 0 | 0 |
|
|
CENTRAL GREECE MOTORWAY S.A. | Subsidiary | 1,758 | 1,758 | 0 | 0 | 0 | 0 |
|
|
GEK TERNA MOTORWAYS S.M.S.A. | Subsidiary | 151 | 0 | 0 | 151 | 0 | 0 |
|
|
GEK TERNA FTHIOTIDAS SMSA | Subsidiary | 50 | 0 | 0 | 0 | 50 | 0 |
|
|
HERON ENERGY S.A. | Subsidiary | 865 | 167 | 0 | 698 | 0 | 0 |
|
|
FIER THERMOELECTRIC S.H.A. | Joint Venture | 305 | 0 | 0 | 0 | 175 | 130 |
|
|
MGGR LLC | Subsidiary | 18,340 | 0 | 0 | 0 | 18,340 | 0 |
|
|
PASIFAI ODOS S.A. | Joint Venture | 6,144 | 0 | 0 | 0 | 1,235 | 4,909 |
|
|
IRC HELLINIKON SA | Joint Venture | 45,850 | 0 | 0 | 0 | 0 | 45,850 |
|
|
SARISA YPO-PARACHORISI S.A. | Subsidiary | 4,734 | 0 | 0 | 0 | 0 | 4,734 |
|
|
DI TERNA SA | Joint Venture | 1,425 | 0 | 0 | 0 | 1,425 | 0 |
|
|
KEKROPS S.A. | Associate | 24 | 0 | 24 | 0 | 0 | 0 |
|
|
NEA EGNATIA ODOS CONCESSION S.A. | Subsidiary | 330,619 | 0 | 0 | 0 | 70,125 | 260,494 |
|
|
NEA EGNATIA ODOS OPERATION S.A. | Associate | 1,185 | 0 | 0 | 0 | 0 | 1,185 |
|
|
NEA ATTIKI ODOS LEITOURGIA SA | Subsidiary | 12,000 | 0 | 0 | 0 | 5,500 | 6,500 |
|
|
NEA ATTIKI ODOS PARACHORISI SA | Subsidiary | 2,293 | 3 | 2,290 | 0 | 0 | 0 |
|
|
GEK TERNA URBAN SERVICES SMSA | Subsidiary | 155 | 0 | 0 | 155 | 0 | 0 |
|
|
OLYMPIA ODOS S.A. | Joint Venture | 96 | 96 | 0 | 0 | 0 | 0 |
|
|
SUSTAINABLE ENERGY SOLUTIONS SMSA | Subsidiary | 64,500 | 0 | 0 | 0 | 63,000 | 1,500 |
|
|
DIKTAION PARACHORISEIS SMSA | Subsidiary | 5,000 | 0 | 0 | 0 | 5,000 | 0 |
|
|
DIKTAION LEITOURGIA S.A. | Subsidiary | 25 | 0 | 0 | 0 | 25 | 0 |
|
|
ARDEFTIKI LASITHIOU SMSA | Subsidiary | 700 | 0 | 0 | 0 | 700 | 0 |
|
|
ARDEFTIKI NESTOU SMSA | Subsidiary | 2,451 | 0 | 0 | 0 | 1,000 | 1,451 |
|
|
ΕΝ.ΕR.ΜΕL S.A. | Joint Venture | 63 | 0 | 0 | 0 | 63 | 0 |
|
|
|
| 568,250 | 71,128 | 2,327 | 1,004 | 167,038 | 326,753 |
|
|
|
|
|
|
|
|
|
|
|
|
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 | 858 | 858 | 0 | 0 | 0 |
|
|
|
ΤΕRΝΑ S.A. | Subsidiary | 45,148 | 45,148 | 0 | 0 | 0 |
|
|
|
CHIRON CONCESSIONS SA | Subsidiary | 2 | 2 | 0 | 0 | 0 |
|
|
|
NEA ODOS S.A. | Subsidiary | 3,347 | 3,347 | 0 | 0 | 0 |
|
|
|
CENTRAL GREECE MOTORWAY S.A. | Subsidiary | 1,746 | 1,746 | 0 | 0 | 0 |
|
|
|
GEK TERNA MOTORWAYS S.M.S.A. | Subsidiary | 4,991 | 0 | 4,991 | 0 | 0 |
|
|
|
HERON ENERGY S.A. | Subsidiary | 32 | 32 | 0 | 0 | 0 |
|
|
|
KEKROPS S.A. | Associate | 2 | 2 | 0 | 0 | 0 |
|
|
|
NEA ATTIKI ODOS PARACHORISI SA | Subsidiary | 2,840 | 2,840 | 0 | 0 | 0 |
|
|
|
OLYMPIA ODOS S.A. | Joint Venture | 360 | 360 | 0 | 0 | 0 |
|
|
|
|
| 59,326 | 54,335 | 4,991 | 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 | 201,590 | 197,988 | 0 | 0 | 3,602 | 0 | 0 |
|
AG. NIKOLAOS PIRAEUS CAR PARK S.A. | Joint Venture | 334 | 30 | 0 | 304 | 0 | 0 | 0 |
|
ATHENS CAR PARK S.A. | Joint Venture | 1,284 | 229 | 0 | 427 | 0 | 628 | 0 |
|
PARKING OUIL S.A. | Joint Venture | 61 | 26 | 0 | 35 | 0 | 0 | 0 |
|
THERMOELECTRIC KOMOTINIS S.A. | Joint Venture | 30,057 | 26,389 | 0 | 0 | 3,668 | 0 | 0 |
|
IRC HELLINIKON S.A. | Joint Venture | 69,517 | 68,683 | 60 | 0 | 774 | 0 | 0 |
|
PASIFAI ODOS S.A. | Joint Venture | 24,342 | 23,885 | 32 | 0 | 425 | 0 | 0 |
|
DI TERNA SA | Joint Venture | 16,587 | 16,587 | 0 | 0 | 0 | 0 | 0 |
|
KEKROPS S.A. | Associate | 1,129 | 0 | 0 | 0 | 40 | 0 | 1,089 |
|
AIGISTOS S.A. | Joint Venture | 19,124 | 16,470 | 411 | 2,243 | 0 | 0 | 0 |
|
NEA EGNATIA ODOS OPERATION SA | Associate | 29 | 0 | 5 | 0 | 24 | 0 | 0 |
|
J/V TERNA ENERGEIAKI DIACHEIRISI PAGION – INDIGITAL – AMCO | Joint Venture | 2,299 | 2,299 | 0 | 0 | 0 | 0 | 0 |
|
OLYMPIA ODOS S.A. | Joint Venture | 3,165 | 336 | 0 | 2,828 | 1 | 0 | 0 |
|
OLYMPIA ODOS OPERATION S.A. | Joint Venture | 1,544 | 226 | 0 | 1,318 | 0 | 0 | 0 |
|
THESSALONIKI CAR PARK S.A. | Joint Venture | 15 | 15 | 0 | 0 | 0 | 0 | 0 |
|
GMR TERNA COMMERCIAL S.A. | Joint Venture | 11 | 11 | 0 | 0 | 0 | 0 | 0 |
|
SOLAR ENERGY GROUP EUROPE LLC | Joint Venture | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
|
FIER THERMOELECTRIC S.H.A. | Joint Venture | 22 | 0 | 0 | 0 | 22 | 0 | 0 |
|
|
| 371,110 | 353,173 | 508 | 7,155 | 8,557 | 628 | 1,089 |
|
|
|
|
|
|
|
|
|
|
|
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 | 115,596 | 72,848 | 42,748 | 0 | 0 |
|
|
|
ATHENS CAR PARK S.A. | Joint Venture | 33 | 33 | 0 | 0 | 0 |
|
|
|
AG. NIKOLAOS PIRAEUS CAR PARK S.A. | Joint Venture | 7 | 7 | 0 | 0 | 0 |
|
|
|
THERMOELECTRIC KOMOTINIS S.A. | Joint Venture | 63,492 | 439 | 63,053 | 0 | 0 |
|
|
|
IRC HELLINIKON S.A. | Joint Venture | 70,483 | 5,519 | 64,964 | 0 | 0 |
|
|
|
PASIFAI ODOS S.A. | Joint Venture | 10,194 | 1,693 | 8,501 | 0 | 0 |
|
|
|
DI TERNA SA | Joint Venture | 3,058 | 3,058 | 0 | 0 | 0 |
|
|
|
PARKING OUIL S.A. | Joint Venture | 6 | 6 | 0 | 0 | 0 |
|
|
|
THESSALONIKI CAR PARK S.A. | Joint Venture | 224 | 2 | 222 | 0 | 0 |
|
|
|
AIGISTOS S.A. | Joint Venture | 15,457 | 15,457 | 0 | 0 | 0 |
|
|
|
NEA EGNATIA ODOS OPERATION SA | Associate | 1,196 | 0 | 1,196 | 0 | 0 |
|
|
|
J/V TERNA ENERGEIAKI DIACHEIRISI PAGION – INDIGITAL – AMCO | Joint Venture | 22 | 22 | 0 | 0 | 0 |
|
|
|
FIER THERMOELECTRIC S.H.A. | Joint Venture | 472 | 19 | 453 | 0 | 0 |
|
|
|
OLYMPIA ODOS S.A. | Joint Venture | 1,636 | 1,635 | 1 | 0 | 0 |
|
|
|
OLYMPIA ODOS OPERATION S.A. | Joint Venture | 177 | 177 | 0 | 0 | 0 |
|
|
|
GMR TERNA COMMERCIAL S.A. | Joint Venture | 11 | 11 | 0 | 0 | 0 |
|
|
|
SOLAR ENERGY GROUP EUROPE LLC | Joint Venture | 282 | 0 | 282 | 0 | 0 |
|
|
|
|
| 282,345 | 100,925 | 181,420 | 0 | 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 | 2,482 | 2,482 | 0 | 0 | 0 |
|
|
|
PASIFAI ODOS S.A. | Joint Venture | 6,144 | 0 | 0 | 1,235 | 4,909 |
|
|
|
IRC HELLINIKON S.A. | Joint Venture | 64,190 | 0 | 0 | 0 | 64,190 |
|
|
|
DI TERNA SA | Joint Venture | 1,425 | 0 | 0 | 1,425 | 0 |
|
|
|
KEKROPS S.A. | Associate | 24 | 0 | 24 | 0 | 0 |
|
|
|
NEA EGNATIA ODOS OPERATION SA | Associate | 1,186 | 0 | 1 | 0 | 1,185 |
|
|
|
ΕΝ.ΕR.ΜΕL S.A. | Joint Venture | 63 | 0 | 0 | 63 | 0 |
|
|
|
AIGISTOS S.A. | Joint Venture | 57,471 | 56,471 | 0 | 1,000 | 0 |
|
|
|
FIER THERMOELECTRIC S.H.A. | Joint Venture | 305 | 0 | 0 | 175 | 130 |
|
|
|
OLYMPIA ODOS S.A. | Joint Venture | 96 | 96 | 0 | 0 | 0 |
|
|
|
GMR TERNA COMMERCIAL S.A. | Joint Venture | 400 | 0 | 0 | 400 | 0 |
|
|
|
SOLAR ENERGY GROUP EUROPE LLC | Joint Venture | 281 | 0 | 0 | 0 | 281 |
|
|
|
PARKING OUIL S.A. | Joint Venture | 4 | 4 | 0 | 0 | 0 |
|
|
|
|
| 134,071 | 59,053 | 25 | 4,298 | 70,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities of the Group |
|
|
|
|
|
|
|
|
|
| Participation type | Total | From Purchases and Advances | From Loan and interest |
|
|
|
|
|
AG. NIKOLAOS PIRAEUS CAR PARK S.A. | Joint Venture | 1 | 1 | 0 |
|
|
|
|
|
IRC HELLINIKON S.A. | Joint Venture | 4,889 | 4,889 | 0 |
|
|
|
|
|
INTERNATIONAL AIRPORT OF HERAKLION CRETE CONCESSION S.A. | Joint Venture | 40,935 | 40,935 | 0 |
|
|
|
|
|
DI TERNA SA | Joint Venture | 1,979 | 1,979 | 0 |
|
|
|
|
|
PASIFAI ODOS S.A. | Joint Venture | 10,440 | 10,440 | 0 |
|
|
|
|
|
AIGISTOS S.A. | Joint Venture | 11,174 | 11,174 | 0 |
|
|
|
|
|
KEKROPS S.A. | Associate | 2 | 2 | 0 |
|
|
|
|
|
J/V TERNA ENERGEIAKI DIACHEIRISI PAGION – INDIGITAL – AMCO | Joint Venture | 8 | 8 | 0 |
|
|
|
|
|
OLYMPIA ODOS S.A. | Joint Venture | 360 | 360 | 0 |
|
|
|
|
|
THESSALONIKI CAR PARK S.A. | Joint Venture | 1 | 1 | 0 |
|
|
|
|
|
ATHENS CAR PARK S.A. | Joint Venture | 5 | 5 | 0 |
|
|
|
|
|
|
| 69,794 | 69,794 | 0 |
|
|
|
|
|
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Remuneration for services rendered | 8,886 | 7,559 | 710 | 531 |
Remuneration of employees | 4,594 | 3,926 | 1,367 | 1,230 |
Remuneration for participation in Board meetings | 1,239 | 1,237 | 1,222 | 1,160 |
Share based payments | 19,342 | 25,292 | 13,179 | 18,971 |
Total | 34,061 | 38,014 | 16,478 | 21,892 |
|
|
|
|
|
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Liabilities | 484 | 476 | 52 | 58 |
Receivables | 323 | 260 | 12 | 13 |
FULL NAME | EXTERNAL PROFESSIONAL COMMITMENTS | |
PERISTERIS GEORGIOS | • | Chairman of the Board of Directors TERNA ENERGY S.A. |
• | Chairman & CEO GARDENIA S.A. | |
• | Manager SEA VIEW ESTATE S.M.S.A. | |
• | Manager SEASIDE ESTATE S.M.S.A. | |
• | Manager BLUE VELVET S.M.S.A. | |
• | Manager SUNSET ESTATE S.M.S.A. | |
• | Manager PETROTHALASSA S.M.S.A. | |
• | Manager SINDONI S.M.S.A. | |
• | Chairman of the Board of Directors ALTHEO SHIPPING INC. | |
TAPRANTZIS ANDREAS | • | Vice-Chairman of the Board of Directors and CEO OLYMPIC COMMERCIAL & TOURIST ENTERPRISES S.A. |
FULL NAME | EXTERNAL PROFESSIONAL COMMITMENTS | ||
TAMVAKAKIS APOSTOLOS | • | Chairman & CEO EOS CAPITAL PARTNERS SOCIETE ANONYME ALTERNATIVE INVESTMENT MANAGEMENT COMPANY | |
• | Chairman & CEO EOS GLOBAL INVESTORS SOCIETE ANONYME ALTERNATIVE INVESTMENT MANAGEMENT COMPANY | ||
• | Vice-Chairman of the Board of Directors, Independent Non-Executive Member of the Board of Directors PLAISIO COMPUTERS S.A. | ||
• | Independent Non-Executive Member of the Board of Directors EUROSEAS LTD | ||
• | Independent Non-Executive Member of the Board of Directors EURODRY LTD | ||
• | Member of the Board of Directors EOS HELLENIC RENAISSANCE FUND G.P., Sarl | ||
• | Independent Non-Executive Member of the Board of Directors ERGO INSURANCE M.S.A. | ||
• | Member of the Board of Directors MINERVA OLIVE OIL AND FOOD ENTERPRISES COMPANY SOCIETE ANONYME | ||
• | Member of the Board of Directors EUROCATERING S.A. | ||
• | Vice-Chairman of the Board of Directors HELLENIC JUICES S.A. | ||
• | Member of the Board of Directors S. MENTEKIDIS S.A. | ||
• | Independent Non-Executive Member of the Board of Directors EUROHOLDINGS LTD | ||
• | Member of the Board of Directors LATSCO SHIPPING LIMITED | ||
• | Member of the Board of Directors LATSCO MARINE MANAGEMENT | ||
• | Member of the Board of Directors EOS HELLENIC RENAISSANCE CIV G.P. | ||
GOURZIS MICHAEL | - |
| |
LAZARIDOU PENELOPE | • | Member of the Board of Directors GARDENIA S.A. | |
• | Member of the Board of Directors THISEAS TREATMENT AND REHABILITATION CENTER S.A. | ||
BENOPOULOS ANGELOS | • | Chairman of the Board of Directors VIPATHE S.A. | |
• | Vice-Chairman of the Board of Directors GREEK BUSINESS PARKS ASSOCIATION | ||
• | Member General Council of HELLENIC FEDERATION OF ENTERPRISES (SEV) | ||
SOURETIS PETROS | • | Chairman of the Board of Directors 4 ES NEPA | |
• | Manager ESARUS & CO LTD | ||
• | Chairman of the Board of Directors OLIVE HILL S.A. | ||
PANAGOPOULOU OLGA | • | Chairman of the Board of Directors ALMAK S.A. | |
FULL NAME | EXTERNAL PROFESSIONAL COMMITMENTS | |||
MOUSTAKAS EMMANOUIL | - |
| ||
AFENTOULIS DIMITRIOS | • | CEO LATSCO FAMILY OFFICE SERVICES GREECE S.A. | ||
• | Advisor - Manager LATSCO FAMILY OFFICE SINGLE MEMBER S.A. | |||
• | Chairman of the Board of Directors LATSCO SERVICES GREECE SINGLE MEMBER S.A. | |||
• | Member of the Board of Directors LATSCO DIRECT INVESTMENTS S.À R.L. | |||
• | CEO EKL LATSCO FAMILY OFFICE SINGLE MEMBER S.A. | |||
• | CEO PKL LATSCO FAMILY OFFICE SINGLE MEMBER S.A. | |||
• | CEO FKL LATSCO FAMILY OFFICE SINGLE MEMBER S.A. | |||
• | Member of the Executive Board of Directors IOANNIS S. LATSIS FOUNDATION | |||
• | Member of the Board of Directors ATHENS PALACE M.S.A. | |||
• | Chairman of the Board of Directors 3L DOTS REAL ESTATE S.A. | |||
• | Member of the Board of Directors VIVABANK SINGLE MEMBER SOCIETE ANONYME BANKING COMPANY | |||
• | Chairman of the Board of Directors FANOS AGRICULTURAL PARK S.A. | |||
• | Member of the Board of Directors THISEAS TREATMENT AND REHABILITATION CENTER S.A. | |||
• | Member of the Board of Directors – SKYLINE PROPERTIES S.A. | |||
• | Chairman of the Board of Directors KALLISTI VOULIAGMENI A.M.K.E. | |||
DELIKOURA AIKATERINI | – |
| ||
SKORDAS ATHANASIOS | – |
| ||
SARKISIAN OCHANESOGLOU MARINA | • | Member of the Board of Directors VIOHALCO S.A. | ||
• | Member of the Board of Directors N. SARKISIAN S.A. | |||
STAIKOU SOFIA | • | Member of the Board of Directors LYKTOS HOLDING S.A. | ||
• | Member of the Board of Directors KONDOR N.E.P.A. | |||
NAME/TITLE | No of Shares | % |
Georgios Peristeris (Direct and indirect) |
32,887,489 |
31.7989% |
Lexcor Master Fund | 5,575,000 | 5.3905% |
Athens, April 7th, 2026 The Certified Public Accountant | |
| |
| |
George Panagopoulos |
|
Registry Number SOEL 36471 |
|
Athens, April 7th, 2026 The Certified Public Accountant | |
| |
| |
Georgios Panagopoulos |
|
Registry Number SOEL 36471
|
|
|
| GROUP |
| COMPANY | ||
| Note | 31.12.2025 | 31.12.2024* |
| 31.12.2025 | 31.12.2024 |
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Intangible fixed assets | 8.1 |
| 379 | 393 | ||
Right of use assets | 9 |
| 38,676 | 1,269 | ||
Tangible fixed assets | 10 |
| 13,982 | 17,169 | ||
Goodwill | 8.2 |
| 0 | 0 | ||
Investment property | 11 |
| 6,535 | 7,112 | ||
Participations in subsidiaries | 12 |
| 1,136,606 | 1,022,899 | ||
Participations in associates | 13 |
| 128,601 | 127,176 | ||
Participations in joint ventures | 14 |
| 68,890 | 68,179 | ||
Financial Assets - Concessions | 15 |
| 0 | 0 | ||
Investment in equity interests | 21 |
| 5,457 | 5,868 | ||
Other long-term assets | 16 |
| 587,550 | 314,567 | ||
Receivables from derivatives | 31 |
| 0 | 0 | ||
Deferred Tax Assets | 34 |
| 0 | 0 | ||
Total non-current assets |
|
| 1,986,676 | 1,564,632 | ||
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Inventories | 17 |
| 2,082 | 2,835 | ||
Trade receivables | 18 |
| 64,488 | 50,257 | ||
Receivables from contracts with customers | 19 |
| 4,373 | 10,958 | ||
Advances and other receivables | 20 |
| 78,299 | 50,429 | ||
Income tax receivables |
|
| 6,669 | 6,139 | ||
Financial assets at fair value through profit and loss | 22 |
| 36,220 | 21,255 | ||
Short-term part of receivables from derivatives | 31 |
| 0 | 0 | ||
Cash and cash equivalents | 23 |
| 852,867 | 853,142 | ||
Total current assets other than non-current assets held for sale |
|
| 1,044,998 | 995,015 | ||
Non-current assets held for sale |
|
| 0 | 4,600 | ||
Total current assets |
|
| 1,044,998 | 999,615 | ||
TOTAL ASSETS |
|
| 3,031,674 | 2,564,247 | ||
|
|
|
|
|
|
|
EQUITY AND LIABILITIES |
|
|
|
|
|
|
Share capital | 32 |
| 58,951 | 58,951 | ||
Share premium account |
|
| 179,151 | 179,151 | ||
Reserves | 33 |
| 71,647 | 57,896 | ||
Retained earnings |
|
| 1,235,776 | 1,100,308 | ||
Total equity attributable to the owners of parent |
|
| 1,545,525 | 1,396,306 | ||
|
| GROUP |
| COMPANY | ||
| Note | 31.12.2025 | 31.12.2024* |
| 31.12.2025 | 31.12.2024 |
Non-controlling interests |
|
| 0 | 0 | ||
Total equity |
|
| 1,545,525 | 1,396,306 | ||
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
Long-term loans | 24 |
| 1,287,501 | 879,071 | ||
Liabilities from leases | 25 |
| 37,837 | 861 | ||
Other long-term liabilities | 30 |
| 5,890 | 9,641 | ||
Other provisions | 27 |
| 0 | 0 | ||
Provisions for staff leaving indemnities | 26 |
| 475 | 499 | ||
Grants | 28 |
| 0 | 0 | ||
Liabilities from derivatives | 31 |
| 0 | 0 | ||
Deferred tax liabilities | 34 |
| 20,607 | 17,392 | ||
Total non-current liabilities |
|
| 1,352,310 | 907,464 | ||
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Suppliers | 29 |
| 58,676 | 55,865 | ||
Short term loans | 24 |
| 50,488 | 50,693 | ||
Long term liabilities payable during the next financial year | 24 |
| 11,908 | 136,901 | ||
Short-term part liabilities from leases | 25 |
| 1,247 | 413 | ||
Liabilities from contracts with customers | 19 |
| 292 | 164 | ||
Accrued and other short term liabilities | 30 |
| 11,228 | 16,095 | ||
Short-term part of liabilities from derivatives | 31 |
| 0 | 0 | ||
Income tax payable |
|
| 0 | 346 | ||
Total current Liabilities other than liabilities included in non-current assets held for sale |
|
| 133,839 | 260,477 | ||
Liabilities related to non-current assets held for sale |
|
| 0 | 0 | ||
Total current Liabilities |
|
| 133,839 | 260,477 | ||
|
|
|
|
|
|
|
Total Liabilities |
|
| 1,486,149 | 1,167,941 | ||
|
|
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES |
|
| 3,031,674 | 2,564,247 | ||
|
| GROUP |
| COMPANY | ||
Profit and Loss | Note | 1.1-31.12.2025 | 1.1-31.12.2024 |
| 1.1-31.12.2025 | 1.1-31.12.2024 |
Continuing operations |
|
|
|
|
|
|
Turnover | 6,35 |
| 137,850 | 143,798 | ||
Cost of sales | 36 | ( | ( |
| (117,281) | (122,828) |
Gross profit/(loss) |
|
| 20,569 | 20,970 | ||
Administrative and distribution expenses | 36 | ( | ( |
| (26,150) | (31,119) |
Research and development expenses | 36 | ( | ( |
| (855) | (3,618) |
Other income/(expenses) | 38 | ( | ( |
| 3,584 | 2,636 |
Results before taxes, financing and investing activities from continuing operations |
|
| (2,852) | (11,131) | ||
Net financial income/(expenses) | 42 | ( | ( |
| (389) | (12,316) |
Profit / (loss) from sale of participations and securities | 39 | ( |
| 16,365 | 852,598 | |
Profit / (loss) from valuation of participations and securities | 40 |
| 16,832 | (23,969) | ||
Income / (losses) from participations and other securities | 41 |
| 165,186 | 68,241 | ||
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 |
| 195,142 | 873,423 | ||
Income tax | 34 | ( | ( |
| (5,723) | (1,998) |
Net Earnings/(losses) after taxes from continuing operations | 6 |
| 189,419 | 871,425 | ||
|
|
|
|
|
|
|
Discontinued operations |
|
|
|
|
|
|
Net Earnings/(losses) after taxes from discontinued operations |
|
| 0 | 0 | ||
Net Earnings/(losses) after taxes from continuing and discontinued operations | 6 |
| 189,419 | 871,425 | ||
|
|
|
|
|
|
|
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 | 1.1-31.12.2025 | 1.1-31.12.2024 |
| 1.1-31.12.2025 | 1.1-31.12.2024 |
-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 | ( |
| 0 | (19) | |
Total |
| ( |
| 0 | (19) | |
b) Other Comprehensive Income/(expenses) that will be not transferred to Income Statement in subsequent periods |
|
|
|
|
|
|
Valuation of investments in equity interests | 21 | ( |
| (373) | 6,240 | |
Actuarial gains/(losses) on defined benefit pension plan | 26 | ( | ( |
| 21 | (30) |
Proportion in Other comprehensive income of joint ventures | 14 | ( |
| 0 | 0 | |
Tax corresponding to the above results | 34 | ( |
| 91 | (1,366) | |
Total |
| ( |
| (261) | 4,844 | |
Net Other Comprehensive Income |
| ( |
| (261) | 4,825 | |
Total comprehensive income |
|
| 189,158 | 876,250 | ||
|
|
|
|
|
|
|
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 | 1.1-31.12.2025 | 1.1-31.12.2024 |
| 1.1-31.12.2025 | 1.1-31.12.2024 |
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 | 1.1-31.12.2025 | 1.1-31.12.2024 |
| 1.1-31.12.2025 | 1.1-31.12.2024 |
Cash flows from operating activities |
|
|
|
|
|
|
Profit/(loss) before tax from continued operations | 6 |
| 195,142 | 873,423 | ||
Adjustments for the agreement of the net flows from the operating activities |
|
|
|
|
|
|
Depreciation | 8.1,9,10 |
| 3,800 | 2,200 | ||
Fixed assets grants amortization | 38 | ( | ( |
| 0 | 0 |
Provisions |
|
| 65 | 159 | ||
Impairments | 38 |
| (2,056) | 29,513 | ||
Other non-cash expenses/(revenue) |
| ( | ( |
| 0 | 0 |
Interest and related revenue | 42 | ( | ( |
| (36,295) | (26,331) |
Interest and other financial expenses | 42 |
| 36,684 | 38,647 | ||
Results from derivatives | 42 |
| 0 | 0 | ||
Results from associates and joint ventures | 6 | ( | ( |
| 0 | 0 |
Results from participations and securities | 6 | ( | ( |
| (196,316) | (926,372) |
Results from investment property |
| ( |
| 27 | (456) | |
Results from fixed assets |
| ( | ( |
| (155) | 0 |
Foreign exchange differences |
|
| 0 | 0 | ||
Share based payments | 33 |
| 13,179 | 18,971 | ||
Operating profit/(loss) before changes in working capital |
|
| 14,075 | 9,754 | ||
|
|
|
|
|
|
|
(Increase)/Decrease in: |
|
|
|
|
|
|
Inventories |
|
| 752 | 1,170 | ||
Investment property as main activity |
| ( |
| 550 | 0 | |
Trade receivables |
| ( |
| (7,808) | (24,994) | |
Blocked bank deposit accounts |
| ( | ( |
| 4,754 | (57) |
Prepayments and other receivables |
| ( | ( |
| (2,250) | (927) |
Increase/(Decrease) in: |
|
|
|
|
|
|
Suppliers |
| ( |
| 2,811 | 13,895 | |
Accruals and other liabilities |
|
| (5,536) | 7,381 | ||
Income tax (Payments)/Receipts |
| ( | ( |
| (3,293) | (2,210) |
Cash flows from operating activities of continuing operations |
|
| 4,055 | 4,012 | ||
Cash flows from operating activities of discontinued operations |
|
| 0 | 0 | ||
Net cash flows from operating activities |
|
| 4,055 | 4,012 | ||
|
| GROUP |
| COMPANY | ||
| Note | 1.1-31.12.2025 | 1.1-31.12.2024 |
| 1.1-31.12.2025 | 1.1-31.12.2024 |
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
Proceeds from disposals of fixed assets |
|
| 2,672 | 0 | ||
Payments for purchases of fixed assets |
| ( | ( |
| (967) | (4,197) |
Proceeds from grants | 28 |
| 0 | 0 | ||
Interest and related income received |
|
| 28,348 | 15,002 | ||
Proceeds from loss of control of subsidiaries |
|
| 13,202 | 864,350 | ||
Payments for acquisition of subsidiaries |
| ( | ( |
| (4,500) | (42,900) |
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) |
|
| 628 | 0 | ||
Payments for acquisition or increase in participating interest in associates and joint ventures (JVs) |
| ( | ( |
| (2,898) | (53,446) |
Proceeds from sale of shares, bonds and other securities |
|
| 20,491 | 0 | ||
Payments for acquisition of shares, bonds and other securities |
| ( | ( |
| (569) | (21,971) |
Receipts of Dividends |
|
| 132,007 | 68,241 | ||
Proceeds from issued loans |
|
| 46,313 | 39,811 | ||
Issued loans |
| ( | ( |
| (326,819) | (198,452) |
Proceeds from lease receivables |
|
| 0 | 0 | ||
Payments for acquisition of assets for issued leases |
| ( |
| 0 | 0 | |
Cash flows from investing activities of continuing operations |
| ( | ( |
| (92,092) | 666,438 |
Cash flows from investing activities of discontinued operations |
| ( |
| 0 | 0 | |
Net cash flows for investing activities |
| ( | ( |
| (92,092) | 666,438 |
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
Receipts from changes in subsidiaries without loss of control | 12 |
| 65,397 | 3,429 | ||
Payments from changes in subsidiaries without loss of control | 12 | ( |
| (164,140) | (555,252) | |
Receipts from increase of share capital |
|
| 0 | 76,529 | ||
Payments for share capital refund |
| ( |
| 0 | (25,833) | |
|
| GROUP |
| COMPANY | ||
| Note | 1.1-31.12.2025 | 1.1-31.12.2024 |
| 1.1-31.12.2025 | 1.1-31.12.2024 |
Receipts from increase of share capital in subsidiaries from non-controlling interests |
|
| 0 | 0 | ||
Proceeds from sale or issue of treasury shares |
|
| 0 | 152 | ||
Payments to acquire treasury shares | 33 | ( | ( |
| (17,913) | (7,187) |
Proceeds from exercise of options |
|
| 0 | 3,192 | ||
Proceeds for short term loans |
|
| 0 | 50,000 | ||
Payments for short term loans |
| ( | ( |
| 0 | 0 |
Proceeds for long term loans |
|
| 500,000 | 195,000 | ||
Payments for long term loans |
| ( | ( |
| (210,525) | (105,518) |
Payments for leases |
| ( | ( |
| (2,735) | (457) |
Dividends paid to equity holders of parent | 32 | ( |
| (41,330) | 0 | |
Dividends paid to non controlling interest |
| ( | ( |
| 0 | 0 |
Interest and other financial expenses paid |
| ( | ( |
| (40,992) | (33,271) |
Receipts from hedging derivatives |
|
| 0 | 0 | ||
Payments for hedging derivatives |
| ( | ( |
| 0 | 0 |
Cash flows from financing activities of continuing operations |
|
| 87,762 | (399,216) | ||
Cash flows from financing activities of discontinued operations |
| ( |
| 0 | 0 | |
Net cash flows from financing activities |
|
| 87,762 | (399,216) | ||
|
|
|
|
|
|
|
Net (decrease)/increase in cash and cash equivalents from continuing operations |
|
| (275) | 271,234 | ||
Net (decrease)/increase in cash and cash equivalents from discontinued operations |
| ( |
| 0 | 0 | |
Net increase /(decrease) of cash and cash equivalents |
|
| (275) | 271,234 | ||
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 |
| 853,142 | 581,908 | ||
Cash and cash equivalents at the end of the period | 6,23 |
| 852,867 | 853,142 | ||
COMPANY | Note | Share capital | Share premium | Reserves | Retained earnings | Total |
1st January 2025 |
| 58,951 | 179,151 | 57,896 | 1,100,308 | 1,396,306 |
Total comprehensive income |
| 0 | 0 | (261) | 189,419 | 189,158 |
Distribution of dividends | 32 | 0 | 0 | 0 | (41,369) | (41,369) |
Acquisition of treasury shares | 33 | 0 | 0 | (17,913) | 0 | (17,913) |
Disposal of treasury shares | 33 | 0 | 0 | 16,083 | 0 | 16,083 |
Share based payments | 33 | 0 | 0 | 3,260 | 0 | 3,260 |
Formation of reserves | 33 | 0 | 0 | 12,643 | (12,643) | 0 |
Transfers / other movements | 33 | 0 | 0 | (61) | 61 | 0 |
31st December 2025 |
| 58,951 | 179,151 | 71,647 | 1,235,776 | 1,545,525 |
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 |
| 0 | 79,200 | 0 | (2,671) | 76,529 |
Refund of Share Capital |
| 0 | (25,856) | 151 | 0 | (25,705) |
Acquisition of treasury shares |
| 0 | 0 | (7,187) | 0 | (7,187) |
Disposal of treasury shares |
| 0 | (43,871) | 48,632 | 0 | 4,761 |
Share based payments |
| 0 | 0 | 23,585 | 0 | 23,585 |
Transfers / other movements |
| 0 | 0 | (59,199) | 59,199 | 0 |
31st December 2024 |
| 58,951 | 179,151 | 57,896 | 1,100,308 | 1,396,306 |
GROUP | Note | Share capital | Share premium | Reserves | Retained earnings | Sub-Total | Non-Controlling Interest | Total |
1st January 2025 |
| |||||||
Total comprehensive income |
| |||||||
Share capital increase of subsidiaries |
| |||||||
Dividends to owners of parent | 32 | ( | ( | ( | ||||
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 |
| |||||||
Termination in consolidation of subsidiary/joint operation |
| |||||||
Formation of reserves | 33 | ( | ||||||
Transfers/Other | 33 | ( | ||||||
31st December 2025 |
|
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 |
| ( | ||||||
Refund of Share Capital |
| ( | ( | ( | ( | |||
Share capital increase of subsidiaries |
| |||||||
Distribution of dividends and reserves to non-controlling interests |
| ( | ( | |||||
Acquisition of treasury shares |
| ( | ( | ( | ||||
Disposal of treasury shares |
| ( | ||||||
Share based payments |
| |||||||
Change in interest of consolidated subsidiary |
| ( | ( | |||||
Change due to acquisition of a subsidiary |
| |||||||
Termination in consolidation of subsidiary/joint operation |
| ( | ( | ( | ( | ( | ||
Formation of reserves |
| ( | ( | |||||
Transfers/Other |
| ( | ||||||
31st December 2024 |
|
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 EGNATIA ODOS S.A. SARISA SUB‑CONCESSION S.A. NEA ATTIKI ODOS CONCESSIONS S.M.S.A., NEA ODOS S.A., CENTRAL GREECE MOTORWAY S.A., HIRON CONCESSIONS S.A., PARKING LOT AT PLATANOU SQUARE KIFISIAS S.A. | Note 4.11 | Based on concession period (20-40) 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 | - | 2020-2025 |
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. | 2020-2025 |
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 | - | 2020-2025 |
J/V EUROΙΟΝΙΑ | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2021-2025 |
J/V CENTRAL GREECE MOTORWAY Ε-65 | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2021-2025 |
C & M ENGINEERING | Greece | 0.00 | 62.50 | 62.50 | Full | ΤΕRΝΑ SA | 2020-2025 |
P. & C. DEVELOPMENT S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
J/V HELLAS TOLLS | Greece | 95.00 | 5.00 | 100.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
ILIOHORA S.A. | Greece | 46.70 | 53.30 | 100.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
GEK SERVICES S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2020-2025 |
TERNA OVERSEAS L.T.D. | Cyprus | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2018-2025 |
TERNA QATAR L.L.C. | Qatar | 0.00 | 35.00 | 35.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
TERNA BAHRAIN HOLDING W.L.L. | Bahrain | 0.00 | 100.00 | 100.00 | 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. | 2020-2025 |
J/V GEK TERNA - GEK SERVICES | Greece | 95.00 | 5.00 | 100.00 | Full | GEK SERVICES S.A. | 2021-2025 |
Α.Ε.ROZEPHIROS L.T.D. | Cyprus | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2022-2025 |
J/V TERNA-P&C DEVELOPMENT (Construction of Lamia Exhibition) | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2023-2025 |
J/V TERNA–P&C DEVELOPMENT (AERIAL ARCHAEOLOGY MUSEUM) | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2024-2025 |
J/V TERNA P C DEVELOPMENT | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2024-2025 |
TERNA INFRASTRUCTURE USA INC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2025 |
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 TERNA DIACHEIRISI PAGION (OSE PSIFIAKOS METASCHIMATISMOS) | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2025 |
|
|
|
|
|
|
|
|
CONSTRUCTIONS SEGMENT - JOINT OPERATIONS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
J/V AVAX SA-VIOTER SA-ILIOHORA SA | Greece | 0.00 | 37.50 | 37.50 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V TERNA - AKTOR - POWELL (CHAIDARI METRO) | Greece | 0.00 | 66.00 | 66.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V TERNA - IMPEGILOSPA (TRAM) | Greece | 0.00 | 55.00 | 55.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V ALPINE MAYREDER BAU GmbH-TERNA (ANCIENT OLYMPIA BYPASS) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V TERNA - WAYSS (PERISTERI METRO) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V ETETH-TERNA-AVAX -PANTECHNIKI HORSE RIDING CENTRE | Greece | 0.00 | 35.00 | 35.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V TERNA - PANTECHNIKI (ΟΑΚΑ SUR. AREAS) | Greece | 0.00 | 83.50 | 83.50 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V ΤΕRΝΑ-ΜICHANIKI AGRINIO BY-PASS | Greece | 0.00 | 65.00 | 65.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V ALPINE MAYREDER BAU GmbH-TERNA SA (CHAIDARI METRO STATION, PART Α') | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V ALPINE MAYREDER BAU GmbH-TERNA SA (PARADEISIA TSAKONA) | Greece | 0.00 | 49.00 | 49.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V AKTOR-DOMOTECHNIKI-THEMELIODOMI-TERNA-ETETH (THESSAL. MEG. MUNICIPALITY) | Greece | 0.00 | 25.00 | 25.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V TERNA - AKTOR (SUBURBAN SKA) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V TERNA - AKTOR (R.C. LIANOKLADI - DOMOKOS) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V TERNA SA- THALES AUSTRIA (ETCS SYSTEM PROCUREMENT) | Greece | 0.00 | 37.40 | 37.40 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V TERNA SA-AKTOR ATE - ΑVAX-TREIS GEFYRES | Greece | 0.00 | 33.33 | 33.33 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V ΜΕΤΚΑ-TERNA | Greece | 0.00 | 90.00 | 90.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V APION KLEOS | Greece | 0.00 | 28.60 | 28.60 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V AKTOR-TERNA-PORTO KARRAS (Florina-Niki road) | Greece | 0.00 | 33.33 | 33.33 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V AKTOR-TERNA (PATHE at Stylida road) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V TERNA - Α.Ε.GEK Constructions (Promachonas road) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V AKTOR-TERNA (Patras Port) | Greece | 0.00 | 70.00 | 70.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V IMPREGILO SpA-TERNA SA (Cultural center of Stavros Niarchos Foundation) | Greece | 0.00 | 49.00 | 49.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
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 (Lignite works) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V AKTOR ATE - TERNA SA (Thriasio B’) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V AKTOR SA - AVAX - TERNA SA (Tithorea Domokos) | Greece | 0.00 | 33.33 | 33.33 | Proportional consolidation | ΤΕRΝΑ SA | 2021-2025 |
J/V AKTOR SA - AVAX - TERNA SA (Bridge RL 26, TITHOREA - DOMOKOS) | Greece | 0.00 | 44.56 | 44.56 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V AKTOR SA - TERNA SA (Thriasio B’ ERGOSE) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V AKTOR - TERNA (Joint Venture ERGOSE No. 751) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
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 | 2022-2025 |
JV TERNA CC CHR D CONSTANTINIDIS | Greece | 0.00 | 55.00 | 55.00 | Proportional consolidation | ΤΕRΝΑ SA | 2021-2025 |
J/V TERNA-THEMELI (Extention of the tram station in Hellinikon) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2025 |
J/V TERNA-MYTILINEOS (ELECTRICAL OPERATION OF RAILROAD KIATO-RODODAFNI) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2025 |
J/V TERNA-DAMCO | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2025 |
J/V TERNA-MYTILINEOS (ELECTRICAL OPERATION OF RAILROAD RODODAFNI-RIO) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2025 |
J/V VINCI TERNA DOO | Serbia | 0.00 | 49.00 | 49.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2025 |
J/V TERNA-FOTAGONLED (IOANNINA LICHTING) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2025 |
J/V TERNA-INTRAKAT (Evros fence) | Greece | 0.00 | 65.00 | 65.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2025 |
J/V TERNA-EKTER (Construction of Ionian Center) | Greece | 0.00 | 70.00 | 70.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2025 |
J/V TERNA-AKTOR-INTRAKAT (VOAK SDIT) | Greece | 0.00 | 55.00 | 55.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2025 |
J/V TERNA-AKTOR-METKA (PANATHINAIKOS STADIUM) | Greece | 0.00 | 40.00 | 40.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2025 |
J/V TERNA–ΙΝΤRΑΚΑΤ (EGNATIA ROAD-EAST SECTOR OPEREATION & MAINTENANCE) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2025 |
J/V TERNA–ΙΝΤRΑΚΑΤ (EGNATIA ROAD-WEST SECTOR OPEREATION & MAINTENANCE) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2025 |
J/V THALIS-TERNA–CONSTANTINIDIS (E.E.N AMARIOU) | Greece | 0.00 | 30.00 | 30.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2025 |
J/V TERNA–ΙΝΤRΑΚΑΤ (EGNATIA ROAD-EAST SECTOR 6061 OPEREATION AND MAINTENANCE) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2023-2025 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
J/V METKA–TERNA (E-APALLOTRIOSIS) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2024-2025 |
J/V RENCO - ΤΕΡΝΑ (ΑΤΗΟ4 Data Center) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2024-2025 |
J/V AVAX-TERNA - MEDITERRANEAN CITY OF DREAMS | Cyprus | 0.00 | 40.00 | 40.00 | Proportional consolidation | ΤΕRΝΑ SA | 2019-2025 |
J/V INTRAKAT - TERNA SA - ΚΑΜΕRES ΚΟΚ | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2024-2025 |
J/V TERNA GLOBILED | Greece | 0.00 | 55.00 | 55.00 | Proportional consolidation | ΤΕRΝΑ SA | 2024-2025 |
J/V MESOGEIOS S.A. – P. & C. DEVELOPMENT S.A. | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2022-2025 |
J/V P. & C. DEVELOPMENT S.A. – AKTOR S.A. | Greece | 0.00 | 99.99 | 99.99 | Proportional consolidation | ΤΕRΝΑ SA | 2021-2025 |
J/V P.&C. DEVELOPMENT S.A. - ERGOTEM S.A. | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2020-2025 |
J/V STATHMOU SYMPIESIS BOOSTER | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2024-2025 |
J/V TERNA S.A. - REDEX S.A | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2025 |
J/V TERNA AE - AKTOR A.T.E. - EGNATIA DIODIA | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2025 |
J/V TERNA AE METKA ATE YDATOREMATA | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2025 |
TERNA AE AKTOR GROUP JOINT-VENTURE | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2025 |
J/V AKTOR GROUP-TERNA AE-NORTH SOLAR 1 | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | ΤΕRΝΑ SA | 2025 |
J/V TERNA ENERGEIAKI DIACHEIRISI PAGION - MESOGEIOS (MEA KERKYRAS) | Greece | 0.00 | 50.00 | 50.00 | Proportional consolidation | TERNA ENERGY ASSET MANAGMENT SA. | 2025 |
J/V THALIS-P&C DEVELOPMENT–MESOGEIOS (ΜΕΑ LARISAS) | Greece | 0.00 | 33.33 | 33.33 | Proportional consolidation | ΤΕRΝΑ SA | 2025 |
|
|
|
|
|
|
|
|
CONSTRUCTIONS SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
AIGISTOS SA | Greece | 0.00 | 49.99 | 49.99 | Equity | ΤΕRΝΑ SA | 2021-2025 |
J/V ERNA ENERGY ASSET MANAGMENT SA - INDIGITAL -AMCO | Greece | 70.00 | 0.00 | 70.00 | Equity | - | 2020-2025 |
|
|
|
|
|
|
|
|
TRADING ELECTRICITY SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
OPTIMUS ENERGY S.A. | Greece | 0.00 | 51.00 | 51.00 | Full | HERON ENERGY S.A. | 2020-2025 |
TERNA ENERGY TRADING E.O.O.D. | Bulgaria | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2020-2025 |
TETRA DOOEL SKOPJE | FYROM | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2020-2025 |
TERNA ENERGY TRADING D.O.O. | Serbia | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2020-2025 |
TERNA ENERGY TRADING S.H.P.K. | Albania | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2020-2025 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
BLUE BESS SINGLE MEMBER P.C. | Greece | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2025 |
NXA ENERGEIAKI SINGLE MEMBER P.C. | Greece | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2023-2025 |
Reserve Energy Power SINGLE MEMBER S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | SUSTAINABLE ENERGY SOLUTIONS SINGLE MEMBER S.A. | 2025 |
TOTAL ENERGY SOLAR S.R.L. | Romania | 0.00 | 100.00 | 100.00 | Full | SUSTAINABLE ENERGY SOLUTIONS SINGLE MEMBER S.A. | 2025 |
SENS PULSE SINGLE MEMBER S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | SUSTAINABLE ENERGY SOLUTIONS SINGLE MEMBER S.A. | 2025 |
|
|
|
|
|
|
|
|
TRADING ELECTRICITY SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
SOLAR ENERGY GROUP EUROPE LLC | Kosovo | 0.00 | 60.00 | 60.00 | Full | SUSTAINABLE ENERGY SOLUTIONS SINGLE MEMBER S.A. | 2025 |
GRESCIA SINGLE MEMBER S.A. | Greece | 0.00 | 55.00 | 55.00 | Full | GEK TERNA CONCESSIONS SINGLE MEMBER SA | 2025 |
|
|
|
|
|
|
|
|
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 | - | 2021-2025 |
HERON ENERGY S.A. | Greece | 86.18 | 13.82 | 100.00 | Equity | ΤΕRΝΑ SA | 2020-2025 |
SUSTAINABLE ENERGY SOLUTIONS SMSA | Greece | 100.00 | 0.00 | 100.00 | Equity | - | 2024-2025 |
|
|
|
|
|
|
|
|
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 | 2021-2025 |
FIER THERMOELECTRIC S.H.A. | Albania | 35.00 | 0.00 | 35.00 | Equity | - | 2022-2025 |
|
|
|
|
|
|
|
|
REAL ESTATE SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
IOANNINON ENTERTAINMENT DEVELOPMENT S.A. | Greece | 91.54 | 0.00 | 91.54 | Full | - | 2020-2025 |
MONASTIRIOU TECHNICAL DEVELOPMENT S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2020-2025 |
VIPA THESSALONIKI S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2020-2025 |
ICON E.O.O.D. | Bulgaria | 83.62 | 16.38 | 100.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
SC GEK ROM S.R.L. | Romania | 0.00 | 100.00 | 100.00 | Full | ICON EOOD | 2020-2025 |
HIGHLIGHT S.R.L. | Romania | 0.00 | 100.00 | 100.00 | Full | ICON EOOD | 2020-2025 |
MANTOUDI BUSINESS PARK S.M.S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
AVLAKI I B.V. | Netherland | 100.00 | 0.00 | 100.00 | Full | - | 2020-2025 |
AVLAKI II B.V. | Netherland | 100.00 | 0.00 | 100.00 | Full | - | 2020-2025 |
AVLAKI III B.V. | Netherland | 100.00 | 0.00 | 100.00 | Full | - | 2020-2025 |
AVLAKI IV B.V. | Netherland | 100.00 | 0.00 | 100.00 | Full | - | 2020-2025 |
ARGOLIKI RIVIERA S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2022-2025 |
|
|
|
|
|
|
|
|
REAL ESTATE SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
ΕΝ.ΕR.ΜΕL S.A. | Greece | 50.00 | 0.00 | 50.00 | Equity | - | 2020-2025 |
|
|
|
|
|
|
|
|
REAL ESTATE SEGMENT - ASSOCIATES |
|
|
|
|
|
|
|
KEKROPS S.A. | Greece | 37.48 | 0.00 | 37.48 | Equity | - | 2020-2025 |
GEKA S.A. | Greece | 0.00 | 33.34 | 33.34 | Equity | ΤΕRΝΑ SA | 2020-2025 |
DI TERNA SA | Greece | 19.00 | 0.00 | 19.00 | Equity | - | 2023-2025 |
|
|
|
|
|
|
|
|
CONCESSIONS SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
MGGR L.L.C. | U.S.A. | 100.00 | 0.00 | 100.00 | Full | - | 2021-2025 |
HIRON CONCESSIONS S.A. | Greece | 99.56 | 0.44 | 100.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
KIFISIA PLATANOU SQ. CAR PARK S.A. | Greece | 90.64 | 9.36 | 100.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
PARKING STATION SAROKOU SQUARE CORFU S.A. | Greece | 85.25 | 14.75 | 100.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
HELLAS SMARTICKET S.A. | Greece | 70.00 | 0.00 | 70.00 | Full | - | 2020-2025 |
PERIVALLONTIKI PELOPONNISOU S.M.S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA URBAN SERVICES S.M.S.A. | 2020-2025 |
ΑΕIFORIKI EPIRUS S.M.S.A.S.P. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA URBAN SERVICES S.M.S.A. | 2022-2025 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
NEA ODOS S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA MOTORWAYS SINGLE MEMBER SA | 2020-2025 |
CENTRAL GREECE MOTORWAY S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA MOTORWAYS SINGLE MEMBER SA | 2020-2025 |
GEK TERNA MOTORWAYS S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2020-2025 |
GEK TERNA KASTELI S.M.S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA CONCESSIONS S.M.S.A. | 2020-2025 |
NEA EGNATIA ODOS CONCESSION S.A. | Greece | 90.00 | 0.00 | 90.00 | Full | - | 2024-2025 |
GEK TERNA URBAN SERVICES S.M.S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | GEK TERNA CONCESSIONS S.M.S.A. | 2024-2025 |
NEA ATTIKI ODOS S.A. | Greece | 90.00 | 0.00 | 90.00 | Full | - | 2024-2025 |
NEA ATTIKI ODOS LEITOURGIA S.A. | Greece | 50.00 | 50.00 | 100.00 | Full | ΤΕRΝΑ SA | 2024-2025 |
TERNA ENERGY ASSET MANAGMENT SA | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2024-2025 |
SARISA YPO-PARACHORISI S.A. | Greece | 90.00 | 0.00 | 90.00 | Full | - | 2022-2025 |
DIKTAION CONCESSION S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2025 |
DIKTAION OPERATION S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2025 |
ARCADIA PLASTIC RECYCLING S.M.S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY ASSET MANAGMENT SA. | 2025 |
ARDEFTIKI LASITHIOU S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2025 |
ARDEFTIKI NESTOU S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2025 |
|
|
|
|
|
|
|
|
CONCESSIONS SEGMENT - JOINT VENTURES |
|
|
|
|
|
|
|
PARKING OUIL S.A. | Greece | 50.00 | 0.00 | 50.00 | Equity | - | 2020-2025 |
ATHENS CAR PARK S.A. | Greece | 33.33 | 0.00 | 33.33 | Equity | - | 2020-2025 |
THESSALONIKI CAR PARK S.A. | Greece | 24.70 | 0.00 | 24.70 | Equity | - | 2020-2025 |
AG. NIKOLAOS PIRΑ.Ε.US CAR PARK S.A. | Greece | 36.52 | 0.00 | 36.52 | Equity | - | 2020-2025 |
POLIS PARK S.A. | Greece | 33.33 | 0.00 | 33.33 | Equity | - | 2020-2025 |
METROPOLITAN ATHENS PARK S.A. | Greece | 25.70 | 0.00 | 25.70 | Equity | - | 2020-2025 |
INTERNATIONAL AIRPORT OF HERAKLION CRETE CONCESSION S.A. | Greece | 0.00 | 32.46 | 32.46 | Equity | GEK TERNA KASTELI SINGLE MEMBER SA | 2021-2025 |
IRC HELLINIKON S.A. | Greece | 35.00 | 14.00 | 49.00 | Equity | MGGR L.L.C. | 2022-2025 |
PASIFAI ODOS S.A. | Greece | 55.00 | 0.00 | 55.00 | Equity | - | 2023-2025 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
GMR TERNA COMMERCIAL S.A. | Greece | 0.00 | 40.00 | 40.00 | Equity | GEK TERNA KASTELI SINGLE MEMBER SA | 2025 |
|
|
|
|
|
|
|
|
CONCESSIONS SEGMENT - ASSOCIATES |
|
|
|
|
|
|
|
NEA EGNATIA ODOS OPERATION SA | Greece | 25.00 | 0.00 | 25.00 | Equity | GEK TERNA CONCESSIONS S.M.S.A. | 2024-2025 |
OLYMPIA ODOS S.A. | Greece | 20.48 | 0.00 | 20.48 | Equity | - | 2020-2025 |
OLYMPIA ODOS OPERATION S.A. | Greece | 20.47 | 0.00 | 20.47 | Equity | - | 2020-2025 |
|
|
|
|
|
|
|
|
INDUSTRIAL-MINES SEGMENT - SUBSIDIARIES |
|
|
|
|
|
|
|
TERNA MAG S.A. | Greece | 51.02 | 48.98 | 100.00 | Full | ΤΕRΝΑ SA | 2021-2025 |
EUROMETALL AGENCIES S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
VRONDIS QUARRY PRODUCTS S.A. | Greece | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | 2020-2025 |
CEMENT PRODUCTION AND EXPORT F.Z.C. | Libya | 0.00 | 75.00 | 75.00 | Full | ΤΕRΝΑ SA | 2009-2025 |
MALCEM CONSTRUCTION MATERIALS L.T.D. | Malta | 0.00 | 75.00 | 75.00 | Full | ΤΕRΝΑ SA | 2007-2025 |
|
|
|
|
|
|
|
|
SEGMENT OF HOLDINGS - SUBSIDIARIES |
|
|
|
|
|
|
|
QE ENERGY EUROPE LTD | Cyprus | 0.00 | 100.00 | 100.00 | Full | ΤΕRΝΑ SA | - |
TERNA ENERGY USA HOLDING CORPORATION | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY TRANSATLANTIC sp.z.o.o. | 2011-2025 |
TERNA ENERGY TRANSATLANTIC sp.z.o.o. | Poland | 100.00 | 0.00 | 100.00 | Full | - | 2015-2025 |
TERNA ENERGY TRADING L.T.D. | Cyprus | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2023-2025 |
GEK TERNA CONCESSIONS S.M.S.A. | Greece | 100.00 | 0.00 | 100.00 | Full | - | 2021-2025 |
ΑΕ GIS RENEWABLES, L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2011-2025 |
MOUNTAIN AIR HOLDINGS L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2011-2025 |
TERNA RENEWABLE ENERGY PROJECTS L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2025 |
TERNA DEN L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2025 |
FLUVANNA I INVESTOR, L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2025 |
FLUVANNA INVESTMENTS 2, L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2025 |
CI-II BEARKAT QFPF, L.L.C . | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2016-2025 |
CI-II BEARKAT HOLDING B, L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2017-2025 |
ECONOMIC ENTITY | DOMICILE | DIRECT PARTI-CIPATION % | INDIRECT PARTI-CIPATION % | TOTAL PARTI-CIPATION % | CONSOLI-DATION METHOD | SUBSIDIARY OF INDIRECT PARTICIPATION | TAX UNAUDITED YEARS |
SPONSOR BEARKAT I HOLDCO, L.L.C. | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2018-2025 |
TERNA DER, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2023-2025 |
TERNA DER 2, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2023-2025 |
TERNA DER 3, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2023-2025 |
COOPER-MONITEAU ENERGY, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2023-2025 |
RICHLAND CREEK ENERGY, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2023-2025 |
LIMESTONE TERNA ENERGY, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2024-2025 |
FAYETTE ENERGY STORAGE, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2024-2025 |
CHAMPAIN HYBRID ENERGY, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2024-2025 |
LAMPASAS HYBRID ENERGY, LLC | U.S.A. | 0.00 | 100.00 | 100.00 | Full | TERNA ENERGY USA HOLDING | 2024-2025 |
FIER HELIOS SH.P.K | Albania | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2022-2025 |
FAETHON SH.P.K | Albania | 0.00 | 100.00 | 100.00 | Full | HERON ENERGY S.A. | 2022-2025 |
|
|
|
|
|
|
|
|
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% |
COMPANY NAME | TOTAL PARTICIPATION % (Indirect) |
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 AKTOR ATE-J&P AVAX - TERNA SA (Koromilia-Kristalopigi project) | 33.33% |
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 |
|
|
|
|
|
|
Operational segments 31.12.2025 | 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 | 1,641,241 | 0 | 1,639,910 | 5,559 | 26,104 | 537,938 | 4,616 | 0 | 3,855,368 |
Inter-segmental turnover | 46,722 | 0 | 16,151 | 380 | 0 | 4,055 | 10,235 | (77,543) | 0 |
Revenue | 1,687,963 | 0 | 1,656,061 | 5,939 | 26,104 | 541,993 | 14,851 | (77,543) | 3,855,368 |
Cost of sales | (1,496,659) | 0 | (1,579,649) | (5,401) | (19,699) | (370,754) | (7,506) | 58,458 | (3,421,210) |
Gross profit/(loss) | 191,304 | 0 | 76,412 | 538 | 6,405 | 171,239 | 7,345 | (19,085) | 434,158 |
Administrative and distribution expenses | (37,532) | 0 | (38,125) | (580) | (5,099) | (20,015) | (29,409) | 13,137 | (117,623) |
Research and development expenses | (1,081) | 0 | (15) | 0 | (208) | (29) | (1,897) | 0 | (3,230) |
Other income/(expenses) and other gains / (losses) attributable to EΒΙΤ | 371 | 0 | (16,297) | 973 | 4,591 | (1,634) | (86) | 1,180 | (10,902) |
Results (EBIT) | 153,062 | 0 | 21,975 | 931 | 5,689 | 149,561 | (24,047) | (4,768) | 302,403 |
Other income/(expenses) and other gains / (losses) not attributable to EΒΙΤ | (831) | 0 | (188) | 96 | (3,564) | (204) | 2 | 0 | (4,689) |
Results before taxes, financing and investing activities | 152,231 | 0 | 21,787 | 1,027 | 2,125 | 149,357 | (24,045) | (4,768) | 297,714 |
Financial income | 1,596 | 0 | 4,467 | 50 | 0 | 44,782 | 35,967 | (20,246) | 66,616 |
Financial expenses | (11,561) | 0 | (14,105) | (113) | (523) | (192,307) | (35,378) | 20,246 | (233,741) |
Gains / (Losses) from financial instruments measured at fair value | (933) | 0 | 369 | 0 | 0 | (5,008) | 0 | 0 | (5,572) |
Results from associates and Joint Ventures | 3,290 | 0 | 2,732 | (259) | 0 | 25,761 | 16 | 0 | 31,540 |
Results from participations and securities | 1,615 | 0 | 0 | 0 | 0 | 0 | 24,730 | 0 | 26,345 |
Earnings/(Losses) before taxes | 146,238 | 0 | 15,250 | 705 | 1,602 | 22,585 | 1,290 | (4,768) | 182,902 |
Income tax | (39,499) | 0 | (2,092) | 11 | (2,159) | 2,768 | (5,332) | 0 | (46,303) |
Net Earnings/(losses) after taxes | 106,739 | 0 | 13,158 | 716 | (557) | 25,353 | (4,042) | (4,768) | 136,599 |
Operational segments 31.12.2025 | Constructions | Electricity from RES | Electricity from thermal energy and HP/NG trading | Real Estate | Mining / Industry | Concessions | Holdings | Eliminations on consolidation | Total |
|
|
|
|
|
|
|
|
|
|
Assets | 1,387,044 | 0 | 972,268 | 109,882 | 58,243 | 6,041,543 | 960,571 | 8,068 | 9,537,619 |
Investments in associates | 0 | 0 | 0 | 7,033 | 0 | 125,946 | 18 | 0 | 132,997 |
Investments in joint ventures | 27,381 | 0 | 17,098 | 6,789 | 2,716 | 160,172 | 45,328 | 0 | 259,484 |
Total Assets | 1,414,425 | 0 | 989,366 | 123,704 | 60,959 | 6,327,661 | 1,005,917 | 8,068 | 9,930,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities | 1,024,478 | 0 | 738,367 | 87,990 | 189,598 | 5,725,764 | 121,038 | (4,941) | 7,882,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans | 107,982 | 0 | 300,021 | 70,389 | 124,339 | 5,389,367 | 97,614 | 0 | 6,089,712 |
Less: Cash and Cash Equivalents | 328,009 | 0 | 134,268 | 4,642 | 6,059 | 366,849 | 853,634 | 0 | 1,693,461 |
Less: Blocked bank deposit accounts | 5,084 | 0 | 7,902 | 0 | 47 | 65,631 | 20,803 | 0 | 99,467 |
Adjusted Net Debt / (Surplus) | (225,111) | 0 | 157,851 | 65,747 | 118,233 | 4,956,887 | (776,823) | 0 | 4,296,784 |
|
|
|
|
|
|
|
|
|
|
Capital expenditure for the period 31.12.2025 | 6,775 | 0 | 11,322 | 1,066 | 6,549 | 1,324,849 | 3 | (4,405) | 1,346,159 |
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 | 1,276,248 | 0 | 983,885 | 118,207 | 46,962 | 4,730,568 | 860,043 | 12,852 | 8,028,765 |
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 | 1,301,080 | 0 | 996,253 | 129,924 | 49,678 | 4,991,538 | 905,478 | 12,852 | 8,386,803 |
|
|
|
|
|
|
|
|
|
|
Total Assets held for sale | 0 | 0 | 0 | 4,601 | 0 | 0 | 0 | 0 | 4,601 |
Total Assets | 1,301,080 | 0 | 996,253 | 134,525 | 49,678 | 4,991,538 | 905,478 | 12,852 | 8,391,404 |
|
|
|
|
|
|
|
|
|
|
Liabilities | 1,001,044 | (0) | 630,816 | 99,241 | 177,341 | 4,528,548 | 187,117 | (4,925) | 6,619,182 |
|
|
|
|
|
|
|
|
|
|
Liabilities included in non-current assets held for sale | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 |
Total Liabilities | 1,001,044 | (0) | 630,816 | 99,242 | 177,341 | 4,528,548 | 187,117 | (4,925) | 6,619,183 |
|
|
|
|
|
|
|
|
|
|
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 1.1-31.12.2024 | 40,496 | 0 | 6,695 | 1,857 | 7,717 | 3,310,321 | 46 | (537) | 3,366,595 |
Geographical segments 31.12.2025 | Greece | Balkans | Other regions | Consolidated total |
Turnover from external customers | 3,552,719 | 282,974 | 19,675 | 3,855,368 |
|
|
|
|
|
Non-current Assets (excl. deferred tax assets and financial assets) | 5,842,261 | 10,314 | 246 | 5,852,821 |
|
|
|
|
|
Capital expenditure | 1,345,896 | 262 | 2 | 1,346,160 |
|
|
|
|
|
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) | 4,635,580 | 4,724 | 413 | 4,640,717 |
|
|
|
|
|
Capital expenditure | 3,366,157 | 433 | 5 | 3,366,595 |
| Fair values as at the date of obtaining control 24.10.2024 |
ASSETS |
|
Intangible fixed assets | 14,627 |
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 |
Prepayments and other receivables | 9,888 |
Income tax receivables | 1,080 |
Cash and cash equivalents | 4,060 |
Total assets | 65,977 |
LIABILITIES |
|
Long-term loans | 3,188 |
Liabilities from leases | 168 |
Provisions for staff leaving indemnities | 9 |
Other provisions | 576 |
Deferred tax liabilities | 5,688 |
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 | 10,362 |
Income tax payable | 10 |
Total liabilities | 52,242 |
Net assets | 13,735 |
Acquisition Cost for the 100% of shares | 30,000 |
Minus: Net assets at the acquisition date | (13,735) |
Total Goodwill | 16,265 |
|
|
| Fair 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 Goodwill | 3,969 |
|
|
| Fair values as at the date of obtaining control 19.12.2024 |
ASSETS |
|
Intangible fixed assets | 10,835 |
Prepayments and other receivables | 39 |
Income tax receivables | 12 |
Cash and cash equivalents | 2,186 |
Total assets | 13,072 |
LIABILITIES |
|
Suppliers | 13 |
Total liabilities | 13 |
Net assets | 13,059 |
|
|
Acquisition Cost for the 55% of shares | 12,278 |
Plus: Value of previously held percentage (35%) | 781 |
Minus: Net assets at the acquisition date | (13,059) |
Total Goodwill | 0 |
|
|
| Accounting values as at the date of obtaining control 07.10.2025 of the subsidiary company BLUE BESS SINGLE MEMBER P.C. | Accounting values as at the date of obtaining control 24.10.2025 of the subsidiary company NXA ENERGEIAKI SINGLE MEMBER P.C. | Accounting values as at the date of obtaining control 30.09.2025 of the subsidiary company TOTAL ENERGY SOLAR SRL |
ASSETS |
|
|
|
Intangible fixed assets | 508 | 985 | 0 |
Tangible fixed assets | 0 | 0 | 5,944 |
Prepayments and other receivables | 1 | 14 | 130 |
Cash and cash equivalents | 0 | 2 | 0 |
Total assets | 509 | 1,001 | 6,074 |
LIABILITIES |
|
|
|
Total liabilities | 0 | 0 | 0 |
Net assets | 509 | 1,001 | 6,074 |
Analysis of outflows as at the date of obtaining control: |
|
|
|
Cash paid as of December 31st, 2025 (a) | 8 | 50 | 5,474 |
Minus: Cash received (b) | 0 | (2) | 0 |
Total cash outflows/(inflows) as of December 31st, 2025 (a) - (b) | 8 | 48 | 5,474 |
| GROUP | ||||||
| Concessions and other Rights | Clientele | Brand name HERON | Software | Development Costs | Other | Total |
Acquisition Value |
|
|
|
|
|
|
|
1st January2025* | 4,395,307 | 58,333 | 5,099 | 21,845 | 29,963 | 104,335 | 4,614,882 |
Additions | 1,313,573 | 0 | 0 | 3,194 | 2,330 | 5,124 | 1,324,221 |
Addition due to acquisition of entities (see Note 7.2) | 0 | 0 | 0 | 0 | 0 | 1,492 | 1,492 |
Sales | 0 | 0 | 0 | (41) | 0 | 0 | (41) |
Write offs | (240) | 0 | 0 | (2) | 0 | 0 | (242) |
Transfers | (68,728) | 0 | 0 | 99 | 598 | (424) | (68,455) |
Foreign exchange differences | 0 | 0 | 0 | (26) | 0 | 0 | (26) |
31st December 2025 | 5,639,912 | 58,333 | 5,099 | 25,069 | 32,891 | 110,527 | 5,871,831 |
| GROUP | ||||||
| Concessions and other Rights | Clientele | Brand name HERON | Software | Development Costs | Other | Total |
|
|
|
|
|
|
|
|
Accumulated amortization and impairments |
|
|
|
|
|
|
|
1st January 2025 | (583,092) | (27,994) | 0 | (16,886) | (20,917) | (88,021) | (736,910) |
Amortization | (145,071) | (30,339) | 0 | (2,011) | (568) | (2,032) | (180,021) |
Sales | 0 | 0 | 0 | 41 | 0 | 0 | 41 |
Write offs | 0 | 0 | 0 | 2 | 0 | 0 | 2 |
Impairments | 0 | 0 | 0 | 0 | (3,425) | 0 | (3,425) |
Transfers | 1,340 | 0 | 0 | 0 | 0 | 0 | 1,340 |
Foreign exchange differences | 0 | 0 | 0 | 27 | 0 | 0 | 27 |
31st December 2025 | (726,823) | (58,333) | 0 | (18,827) | (24,910) | (90,053) | (918,946) |
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
31st December 2025 | 4,913,089 | 0 | 5,099 | 6,242 | 7,981 | 20,474 | 4,952,885 |
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 | 8,209 | 0 | 0 | 335 | 0 | 0 | 8,544 |
Change due to sale of entities | (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 |
Completion of the PPA for the acquired companies31.12.2024 | 10,835 | 0 | 0 | 0 | 0 | 14,627 | 25,462 |
Restated Balances 31st December 2024* | 4,395,307 | 58,333 | 5,099 | 21,845 | 29,963 | 104,335 | 4,614,882 |
|
|
|
|
|
|
|
|
Accumulated amortization and impairments |
|
|
|
|
|
|
|
1st January2024 | (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 entity | 0 | 0 | 0 | (334) | 0 | 0 | (334) |
Change due to sale of entities | 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 from/(to) assets | (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 | 3,812,215 | 30,339 | 5,099 | 4,959 | 9,046 | 16,314 | 3,877,972 |
|
|
|
|
|
|
COMPANY | CONCESSION | COST 31.12.2025 | NET BOOK VALUE 31.12.2025 | REMAINING CONCESSION PERIOD | NOTES |
NEA ODOS SA | Ionia Odos and PATHE, parts of Athens – Skarfeia and Shimatari - Chalkida | 626,682 | 238,634 | 12 | In operation |
CENTRAL GREECE MOTORWAY SA | Central Greece Motorway (Ε-65) and PATHE, part of Skarfeia - Raches | 426,820 | 256,763 | 12 | In operation |
HERON CONCESSIONS SA | Car park station in Volos | 9,348 | 1,817 | 29 | In operation |
AEIFORIKI EPIRUS MAEES | Waste management in Ioannina | 1,801 | 1,362 | 18 | In operation |
PARKING STATION PLATANOU SQ. KIFISIA S.A. | Parking station in Kifisia Square | 8,022 | 2,471 | 12 | 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 | 20,170 | 18,974 | 23 | In operation |
NEA ATTIKI ODOS S.M.S.A. | ATTIKI ODOS | 3,217,995 | 3,093,908 | 24 | In operation |
NEA ATTIKI ODOS LEITOURGIA S.A. | ATTIKI ODOS | 12,000 | 11,520 | 24 | In operation |
SARISA, YPO-PARACHORISI LIMENA KAVALAS FILIPPOS II S.A. | Commercial Port of Kavala “Philippos II” | 12,691 | 12,377 | 40 | In operation |
NEA EGNATIA ODOS S.A | EGNATIA ODOS | 1,275,200 | 1,275,099 | 35 | In operation |
TOTAL |
| 5,610,830 | 4,912,925 |
|
|
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 | 2118 | 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. | ATTIKI ODOS | 3,284,112 | 3,260,354 | 25 | In operation |
NEA ATTIKI ODOS LEITOURGIA S.A. | ATTIKI ODOS | 12,000 | 12,000 | 25 | In operation |
TOTAL |
| 4,355,390 | 3,801,185 |
|
|
| Constructions | Electricity from thermal energy and HP/NG trading | Concessions | Total |
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 |
Completion of the PPA for the acquired companies31.12.2024 | (11,409) | 0 | (10,835) | (22,244) |
Restated Net book value at 31.12.2024* | 22,615 | 2,978 | 0 | 25,593 |
Net book value at 01.01.2025* | 22,615 | 2,978 | 0 | 25,593 |
Net book value at 31.12.2025 | 22,615 | 2,978 | 0 | 25,593 |
Gross book value on 31.12.2025 | 29,994 | 3,994 | 0 | 33,988 |
Accumulated impairment losses | (7,379) | (1,016) | 0 | (8,395) |
Net book value at 31.12.2025 | 22,615 | 2,978 | 0 | 25,593 |
| GROUP | |||||
| Land-Plots-Ports | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
Acquisition Value |
|
|
|
|
|
|
1st January 2025 | 1,892 | 26,307 | 58,945 | 25,172 | 771 | 113,088 |
Additions | 13,857 | 9,953 | 21,127 | 7,609 | 213 | 52,759 |
Transfers | 0 | 67,400 | 0 | 0 | 0 | 67,400 |
Termination of contracts | (284) | (3,105) | (1,973) | (1,336) | 0 | (6,698) |
Foreign exchange differences | (14) | (167) | 0 | 0 | 0 | (181) |
31st December 2025 | 15,451 | 100,388 | 78,099 | 31,445 | 984 | 226,368 |
|
|
|
|
|
|
|
Accumulated amortization and impairments |
|
|
|
|
|
|
1st January 2025 | (831) | (16,099) | (8,924) | (7,762) | (589) | (34,205) |
Amortization | (743) | (8,744) | (8,095) | (5,135) | (37) | (22,754) |
Transfers | 0 | (1,341) | 0 | 0 | 0 | (1,341) |
Termination of contracts | 124 | 1,855 | 1,970 | 771 | 0 | 4,720 |
Foreign exchange differences | 14 | 123 | 0 | 0 | 0 | 137 |
31st December 2025 | (1,436) | (24,206) | (15,049) | (12,126) | (626) | (53,443) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
| GROUP | |||||
| Land-Plots-Ports | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
31st December 2025 | 14,015 | 76,182 | 63,050 | 19,319 | 358 | 172,925 |
|
|
|
|
|
|
|
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 entity | 0 | 375 | 0 | 419 | 0 | 794 |
Change due to sale of entities | (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 |
|
|
|
|
|
|
|
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 entity | 0 | (213) | 0 | (134) | 0 | (347) |
Change due to sale of entities | 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 | 0.00 | (86) |
31st December 2024 | (831) | (16,099) | (8,924) | (7,762) | (589) | (34,205) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
| GROUP | |||||
| Land-Plots-Ports | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
31st December 2024 | 1,061 | 10,208 | 50,021 | 17,410 | 182 | 78,883 |
| COMPANY | |||||
| Land-Plots-Ports | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
Acquisition Value |
|
|
|
|
|
|
1st January 2025 | 0 | 858 | 0 | 1.290 | 0 | 2.148 |
Additions | 0 | 39,834 | 0 | 202 | 0 | 40,036 |
Termination of contracts | 0 | (193) | 0 | (636) | 0 | (829) |
31st December 2025 | 0 | 40,499 | 0 | 856 | 0 | 41,355 |
|
|
|
|
|
|
|
Accumulated amortization and impairments |
|
|
|
|
|
|
1st January 2025 | 0 | (548) | 0 | (331) | 0 | (879) |
Amortization | 0 | (1,790) | 0 | (301) | 0 | (2,091) |
Termination of contracts | 0 | 126 | 0 | 165 | 0 | 291 |
31st December 2025 | 0 | (2,212) | 0 | (467) | 0 | (2,679) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
31st December 2025 | 0 | 38,287 | 0 | 389 | 0 | 38,676 |
|
|
|
|
|
|
|
| COMPANY | |||||
| Land-Plots-Ports | Buildings and Installations | Technological and mechanical equipment | Vehicles | Other | Total |
Acquisition Value |
|
|
|
|
|
|
1st January 2024 | 0 | 531 | 0 | 770 | 0 | 1,301 |
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 |
| 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 2025 | 20,899 | 63,667 | 514,134 | 51,112 | 47,156 | 11,289 | 708,257 |
Additions/Changes in advances to suppliers of fixed assets | 1,449 | 257 | 4,858 | 1,512 | 3,771 | 2,590 | 14,437 |
Addition due to acquisition of entities (see Note 7.2) | 1 | 0 | 0 | 0 | 0 | 5,942 | 5,943 |
Sales | 0 | (1) | (149) | (69) | (430) | (3) | (652) |
Write offs | 0 | (2) | (4,282) | (3) | (53) | 0 | (4,340) |
Transfers | 0 | 433 | 6,112 | 53 | 9 | (6,879) | (272) |
Foreign exchange differences | 0 | (30) | (74) | (40) | (47) | (3) | (194) |
31st December 2025 | 22,349 | 64,324 | 520,599 | 52,565 | 50,406 | 12,936 | 723,179 |
|
|
|
|
|
|
|
|
Accumulated amortization and impairments |
|
|
|
|
|
|
|
1st January 2025 | (6,357) | (47,074) | (401,452) | (38,732) | (35,696) | (1,083) | (530,393) |
| GROUP | ||||||
| Quarries/Land-Plots | Buildings and Facilities | Technological and mechanical equipment | Vehicles | Other | Assets under construction and prepayments for acquisition of fixed asset | Total |
Depreciation | (135) | (1,678) | (22,060) | (2,084) | (3,319) | 0 | (29,276) |
Sales | 0 | 1 | 145 | 34 | 410 | 0 | 590 |
Write offs | 0 | 0 | 4,280 | 3 | 56 | 0 | 4,339 |
Reversal of Impairments | 0 | 81 | 0 | 0 | 0 | 0 | 81 |
Transfers | 0 | 1 | 0 | 0 | 0 | 0 | 1 |
Foreign exchange differences | 0 | 30 | 74 | 40 | 47 | 0 | 191 |
31st December 2025 | (6,492) | (48,639) | (419,013) | (40,739) | (38,502) | (1,083) | (554,467) |
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
31st December 2025 | 15,857 | 15,685 | 101,586 | 11,826 | 11,904 | 11,853 | 168,712 |
|
| ||||||
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 entity | 0 | 98 | 156 | 64 | 797 | 4,586 | 5,701 |
Change due to sale of entities | (9,339) | (326,464) | (1,343,895) | (766) | (6,728) | (157,131) | (1,844,323) |
| GROUP | ||||||
| Quarries/Land-Plots | Buildings and Facilities | Technological and mechanical equipment | Vehicles | Other | Assets under construction and prepayments for acquisition of fixed asset | Total |
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 |
|
|
|
|
|
|
|
|
Accumulated depreciations 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 entity | 0 | (69) | (43) | (56) | (708) | 0 | (876) |
Change due to sale of entities | 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 |
| GROUP | ||||||
| Quarries/Land-Plots | Buildings and Facilities | Technological and mechanical equipment | Vehicles | Other | Assets under construction and prepayments for acquisition of fixed asset | Total |
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 |
|
|
|
|
|
|
|
31st December 2024 | 14,542 | 16,593 | 112,682 | 12,380 | 11,460 | 10,206 | 177,864 |
| 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 2025 | 3,083 | 14,317 | 122 | 5,611 | 4,545 | 2,713 | 30,391 |
Additions/Changes in advances to suppliers of fixed assets | 0 | 4 | 0 | 88 | 531 | 251 | 874 |
Sales | 0 | 0 | 0 | (3,291) | (17) | 0 | (3,308) |
31st December 2025 | 3,083 | 14,321 | 122 | 2,408 | 5,059 | 2,964 | 27,957 |
|
|
|
|
|
|
|
|
Accumulated depreciation and impairments |
|
|
|
|
|
|
|
1st January 2025 | 0 | (8,523) | (53) | (1,291) | (3,355) | 0 | (13,222) |
Depreciation | 0 | (450) | (16) | (336) | (743) | 0 | (1,545) |
Sales | 0 | 0 | 0 | 791 | 1 | 0 | 792 |
31st December 2025 | 0 | (8,973) | (69) | (836) | (4,097) | 0 | (13,975) |
|
|
|
|
|
|
|
|
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 2025 | 3,083 | 5,348 | 53 | 1,572 | 962 | 2,964 | 13,982 |
|
|
|
|
|
|
|
|
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 |
| GROUP | COMPANY | ||
| 2025 | 2024 | 2025 | 2024 |
Balance 1st January | 70,039 | 67,774 | 7,112 | 6,656 |
Additions | 565 | 370 | 0 | 0 |
Fair value adjustments | (221) | 1,894 | (27) | 456 |
Sales | (953) | 0 | (550) | 0 |
Foreign exchange differences | (68) | 1 | 0 | 0 |
Balance 31st December | 69,362 | 70,039 | 6,535 | 7,112 |
Property | Fair Value 31.12.2025 | Method | Market value | Interest rate | Inflation | Return | Cost of development |
Palaia Volos -Mall | 4,438 | Capitalization of revenues with cash flow discounting and replacement cost | 5,56-9,46 euro per sqm | 8,75%-9,25% | - | 6,75% - 7,25% | - |
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 | 1,773 | Real estate market | Sale 762 euro per sqm | - | - | 8.50% | - |
Monastiriou street, (Thessaloniki) – Site plot | 8,011 | Exploitation/Real estate market | 220-880 euro per sqm | 5.58% | - | 8.5% and above | 4.87–12.00 euros per sq.m. |
Lakeside (Ioannina)- Mall | 6,003 | Capitalization, replacement cost | 4.02-6.14 euro per sqm
| 9,50%-12,00% | - | 7,50% - 10,00% | - |
Kos - Land | 776 | Real estate market | 4.25 - 26.24 euro per sqm | - | - | - | - |
Building and Plot position of Lezides Aliveri Evoia | 1,175 | Real estate market | Building 169.00 euros/sq.m. & Land 6.30 euros/sq.m. | - | - | - | - |
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) | 5,385 | Real estate market /Exploitation | 34.25-35.45 euro per sqm | - | - | - | - |
Bulgaria-Sofia –Plot (Samokov) | 448 | Real estate market | 44.13 euro per sqm | - | - | - | - |
Romania-Plot | 440 | Real estate market | 7.00 euro per sqm | - | - | - | - |
Romania-Plot | 2,380 | Real estate market | 340 euro per sqm | - | - | - | - |
Property | Fair Value 31.12.2025 | Method | Market value | Interest rate | Inflation | Return | Cost of development |
| 69,362 |
|
|
|
|
|
|
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 | 220-880 euro per sqm | 6.06% | - | 8,5% και άνω | 7,65-14,17 ευρώ ανά τ.μ./μηνα |
Lakeside (Ioannina)- Mall | 5,745 | 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 | 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 | Real estate market and capitalization of revenues | Building 165.00/sq.m. , plot 5.99 euros/sq.m., building rent 1.69 euros. /sq.m. | 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 | - | - | - | - |
Property | Fair Value 31.12.2024 | Method | Market value | Interest rate | Inflation | Return | Cost of development |
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 |
|
|
|
|
|
|
| COMPANY | |
| 2025 | 2024 |
Balance 1st January | 1,022,899 | 468,804 |
Additions | 164,640 | 596,458 |
Sales / Write Off | (51,061) | (11,752) |
Capital return | (8,235) | (3,429) |
Impairment loss | (6,000) | (31,590) |
Recovery of impairment | 8,200 | 2,089 |
Transfer from/(to) participations in joint ventures | 0 | 736 |
Transfer to non-current assets held for sale | 0 | (4,600) |
Other movements | 6,163 | 6,183 |
Balance 31st December | 1,136,606 | 1,022,899 |
| 31.12.2025 | 31.12.2024 |
Percentage of non-controlling interests | 10.00% | 0.00% |
|
|
|
Capital return and dividends paid to non-controlling interests | 0 | 0 |
|
|
|
Statement of Financial Position |
|
|
Non-current assets | 3,219,723 | 3,269,389 |
Current assets | 131,471 | 140,994 |
(Long-term liabilities) | (2,691,335) | (2,796,851) |
(Short-term liabilities) | (152,108) | (152,400) |
Net fixed assets | 507,751 | 461,132 |
Total equity attributable in non-controlling interests | (50,775) | 0 |
Total equity attributable to the owners of the parent | 456,976 | 461,132 |
|
|
|
Statement of Comprehensive Income |
|
|
Turnover | 234,265 | 53,616 |
Shareholders of the parent from continuing operations | (37,199) | (6,488) |
| 31.12.2025 | 31.12.2024 |
Non-controlling interests from continuing operations | (2,505) | 0 |
Net Earnings | (39,704) | (6,488) |
|
|
|
Shareholders of the parent from continuing operations | 41,689 | (34,494) |
Non-controlling interests from continuing operations | 4,932 | 0 |
TOTAL COMPREHENSIVE INCOME | 46,621 | (34,494) |
|
|
|
Statement of Cash Flows |
|
|
Net cash flows from operating activities | 176,458 | 81,134 |
Net cash flows from investing activities | 2,411 | (3,283,419) |
Net cash (outflows) /inflows from financing activities | (219,270) | 3,295,502 |
Net increase/(decrease) in cash and cash equivalents | (40,401) | 93,217 |
|
|
|
Opening cash and cash equivalents | 93,217 | 0 |
Effect of exchange rate changes on cash and cash equivalents | 0 | 0 |
Closing cash and cash equivalents | 52,816 | 93,217 |
|
|
| GROUP | |
|
|
| 1.1-31.12.2025 | 1.1-31.12.2024 |
Profit/(loss) after tax from continuing operations |
|
| 7,673 | (591) |
Other comprehensive income |
|
| 1,382 | 99 |
Total comprehensive income |
|
| 9,055 | (492) |
| GROUP | COMPANY | ||
| 2025 | 2024 | 2025 | 2024 |
Balance 1st January | 126,665 | 5,361 | 127,176 | 5,380 |
Additions | 1,425 | 955 | 1,425 | 955 |
Sales / Write Off | (2) | 0 | 0 | 0 |
Capital return/Dividends | (4,146) | 0 | 0 | 0 |
Transfer from/(to) Investement in equity interests | 0 | 120,841 | 0 | 120,841 |
Results from the application of the equity consolidation method | 9,055 | (492) | 0 | 0 |
Balance 31st December | 132,997 | 126,665 | 128,601 | 127,176 |
| OLYMPIA ODOS S.A. | OLYMPIA ODOS S.A. |
Partcipation | 20.48% | 20.48% |
| 31.12.2025 | 31.12.2024 |
Non-current assets | 1,028,169 | 981,512 |
| OLYMPIA ODOS S.A. | OLYMPIA ODOS S.A. |
Cash and cash equivalents | 40,678 | 29,118 |
Other current assets | 73,021 | 88,741 |
Total assets | 1,141,868 | 1,099,371 |
|
|
|
Long-term financial liabilities (less trade and other liabilities and provisions ) | 647,078 | 655,705 |
Other long-term liabilities | 206,647 | 166,247 |
Short-term financial liabilities (less trade and other liabilities and provisions ) | 38,657 | 31,536 |
Other short-term liabilities | 47,463 | 69,519 |
Total liabilities | 939,845 | 923,007 |
|
|
|
Net assets | 202,023 | 176,364 |
Carrying amount of investments in financial statements | 113,490 | 108,235 |
|
|
|
Turnover | 294,073 | 46,895 |
(Financial expenses) | (34,131) | (3,597) |
Financial income | 11,402 | 3,367 |
Tax expenses | (9,216) | 30 |
Results from continuing operations | 32,675 | (579) |
Other comprehensive income | 6,790 | 480 |
Total Results | 39,465 | (99) |
Share in the results of the Group | 6,692 | (121) |
Share in the other comprehensive results of the Group | 1,391 | 100 |
Share in the total comprehensive results of the Group | 8,082 | (21) |
| 31.12.2025 | 31.12.2024 |
Non-current assets | 10,993 | 6,729 |
Current assets | 7,073 | 5,350 |
Long-term liabilities | (5,138) | (2,204) |
Short-term liabilities | (4,082) | (2,156) |
Net fixed assets | 8,846 | 7,720 |
Proportion in the net fixed assets | 19,507 | 18,429 |
|
|
|
| 1.1-31.12.2025 | 1.1-31.12.2024 |
Turnover | 7,533 | 2,037 |
Results from continuing operations | 981 | (471) |
Other comprehensive income | (9) | (1) |
Total results | 973 | (472) |
Share in the results of the Group | 981 | (471) |
| 31.12.2025 | 31.12.2024 |
Share in the other comprehensive results of the Group | (9) | (1) |
Share in the total comprehensive results of the Group | 973 | (472) |
| GROUP | COMPANY | ||
| 2025 | 2024 | 2025 | 2024 |
|
|
|
|
|
Balance 1st January | 231,373 | 147,433 | 68,179 | 16,425 |
Additions | 6,374 | 82,152 | 1,472 | 52,490 |
Capital return/Dividends | (3,144) | (1,649) | (628) | 0 |
Impairment loss | 0 | 0 | (133) | 0 |
Total Comprehensive Income from the application of the equity consolidation method | 24,881 | 4,076 | 0 | 0 |
Transfer from/(to) investments in subsidiaries | 0 | (639) | 0 | (736) |
Balance 31st December | 259,484 | 231,373 | 68,890 | 68,179 |
| THERMOELEKTRIKI KOMOTINIS S.A. | HERAKLION CRETE INTERNATIONAL AIRPORT SA CONCESSION | IRC HELLINIKON SA |
Partcipation | 50.00% | 32.46% | 49.00% |
| 31.12.2025 | 31.12.2025 | 31.12.2025 |
Non-current assets | 410,556 | 255,107 | 500,703 |
Cash and cash equivalents | 6,279 | 106,884 | 195,534 |
Other current assets | 18,638 | 224,551 | 29,059 |
Total assets | 435,473 | 586,543 | 725,297 |
|
|
|
|
Long-term financial liabilities (less trade and other liabilities and provisions ) | 321,290 | 40,046 | 469,932 |
Other long-term liabilities | 13 | 152,368 | 5 |
Short-term financial liabilities (less trade and other liabilities and provisions ) | 68,944 | 3,457 | 84,982 |
Other short-term liabilities | 12,806 | 151,313 | 7,211 |
Total liabilities | 403,053 | 347,183 | 562,129 |
|
|
|
|
Net assets | 32,420 | 239,359 | 163,167 |
Carrying amount of investments in financial statements | 16,210 | 125,582 | 79,795 |
|
|
|
|
Turnover | 177,901 | 209,871 | 0 |
(Financial expenses) | (17,223) | (3,293) | (18) |
Financial income | 7 | 3,189 | 1,060 |
Tax expenses | (876) | (14,142) | (5) |
Results from continuing operations | 5,709 | 54,710 | (1,609) |
Other comprehensive income | 1,976 | 23 | 0 |
Total Results | 7,685 | 54,734 | (1,609) |
Share in the results of the Group | 2,854 | 17,759 | (788) |
| THERMOELEKTRIKI KOMOTINIS S.A. | HERAKLION CRETE INTERNATIONAL AIRPORT SA CONCESSION | IRC HELLINIKON SA |
Partcipation | 50.00% | 32.46% | 49.00% |
| 31.12.2025 | 31.12.2025 | 31.12.2025 |
Share in the other comprehensive results of the Group | 988 | 8 | 0 |
Share in the total comprehensive results of the Group | 3,842 | 17,767 | (788) |
| THERMOELEKTRIKI KOMOTINIS S.A. | HERAKLION CRETE INTERNATIONAL AIRPORT SA CONCESSION | IRC HELLINIKON SA |
Interest | 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 (apart from trade and other liabilities and provisions) | 340,381 | 39,417 | 336,482 |
Other long-term liabilities | 7 | 153,547 | 550 |
Short-term financial liabilities (apart from 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 fixed assets | 24,735 | 184,627 | 164,776 |
| THERMOELEKTRIKI KOMOTINIS S.A. | HERAKLION CRETE INTERNATIONAL AIRPORT SA CONCESSION | IRC HELLINIKON SA |
Interest | 50.00% | 32.46% | 49.00% |
| 31.12.2024 | 31.12.2024 | 31.12.2024 |
Proportion in the net fixed assets | 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 |
(Expense)/Income from income tax | (595) | (151) | 0 |
Results from continuing operations | 470 | 5,320 | (315) |
Other comprehensive income | (419) | (16) | 0 |
Total Results | 51 | 5,304 | (315) |
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) |
| 31.12.2025 | 31.12.2024 |
Non-current assets | 27,558 | 21,403 |
Current assets | 25,699 | 27,746 |
Long-term liabilities | (6,502) | (5,971) |
Short-term liabilities | (29,090) | (30,355) |
Net fixed assets | 17,665 | 12,823 |
Proportion in the net fixed assets | 37,897 | 28,764 |
|
|
|
| 1.1-31.12.2025 | 1.1-31.12.2024 |
Turnover | 52,619 | 36,756 |
Results from continuing operations | 4,042 | 2,874 |
Other comprehensive income | 19 | 1 |
Total results | 4,061 | 2,875 |
Share in the results of the Group | 4,042 | 2,874 |
Share in the other comprehensive results of the Group | 20 | 1 |
Share in the total comprehensive results of the Group | 4,062 | 2,875 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Non-current assets | 15,997 | 13,947 | 127 | 115 |
Other current assets | 244,611 | 194,895 | 3,540 | 4,129 |
Total assets | 260,608 | 208,842 | 3,667 | 4,244 |
|
|
|
|
|
Long-term liabilities | 24,030 | 18,502 | 91 | 89 |
Other short-term liabilities | 255,686 | 210,412 | 594 | 886 |
Total liabilities | 279,715 | 228,914 | 686 | 975 |
Equity | (19,107) | (20,073) | 2,982 | 3,269 |
|
|
|
|
|
Turnover | 256,399 | 200,686 | 3,306 | 4,025 |
Total income after tax | 13,745 | 24,864 | 1,778 | 2,127 |
Profit after tax | 9,286 | 18,517 | 1,314 | 1,889 |
Financial Assets - Concessions | Unified Automated System for Ticket Collection | Water transfer and distribution works for irrigation purposes from the Nestos River to the Xanthi agricultural plain. | Installation of civil waste processing Epirus Region | Installation of civil waste processing Peloponnese Region | Total |
Opening balance 01.01.2024 | 17,227 | 0 | 16,221 | 40,796 | 74,244 |
(Decreases)/Increases in financial item | 6,564 | 0 | (1,819) | (100) | 4,645 |
Reversal of discount | 2,796 | 0 | 1,261 | 2,541 | 6,598 |
Closing balance as of 31.12.2024 | 26,587 | 0 | 15,663 | 43,237 | 85,487 |
|
|
|
|
|
|
Opening balance 01.01.2025 | 26,587 | 0 | 15,663 | 43,237 | 85,487 |
(Decreases)/Increases in financial item | (14,194) | 7,173 | (1,503) | (4,743) | (13,267) |
Reversal of discount (note 42) | 4,061 | 0 | 1,184 | 2,930 | 8,175 |
Closing balance as of 31.12.2025 | 16,454 | 7,173 | 15,344 | 41,424 | 80,395 |
|
|
|
|
|
|
Financial Assets - Concessions Non Current Portion | 4,743 | 7,173 | 15,104 | 40,342 | 67,362 |
Financial Assets - Concessions Current Portion note.20) | 11,711 | 0 | 239 | 1,081 | 13,031 |
|
|
|
|
|
|
Financial Assets - Concessions | Unified Automated System for Ticket Collection | Water transfer and distribution works for irrigation purposes from the Nestos River to the Xanthi agricultural plain. | Installation of civil waste processing Epirus Region | Installation of civil waste processing Peloponnese Region | Total |
Analysis of revenues per category 1.1-31.12.2024 |
|
|
|
|
|
Income from construction services | 14,307 | 0 | 0 | 14,446 | 28,753 |
Income from operation services | 11,444 | 0 | 7,740 | 14,377 | 33,561 |
Reversal of discount (note 42) | 2,796 | 0 | 1,261 | 2,541 | 6,598 |
Total | 28,547 | 0 | 9,001 | 31,364 | 68,912 |
|
|
|
|
|
|
Analysis of revenues per category 1.1-31.12.2025 |
|
|
|
|
|
Income from construction services | 0 | 7,173 | 0 | 1,020 | 8,193 |
Income from operation services | 16,979 | 0 | 6,888 | 16,737 | 40,604 |
Reversal of discount (note 42) | 4,061 | 0 | 1,184 | 2,930 | 8,175 |
Total | 21,040 | 7,173 | 8,072 | 20,687 | 56,972 |
| GROUP | COMPANY | ||
Other long-term financial receivables | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Loans to subsidiaries, joint ventures and other related companies | 179,956 | 102,697 | 585,902 | 312,927 |
Receivables from financial leasing | 8,472 | 0 | 0 | 0 |
Given guarantees | 12,788 | 12,262 | 1,648 | 1,648 |
Withheld amounts of invoiced receivables | 1,044 | 5,875 | 0 | 0 |
Other long-term financial assets | 390 | 390 | 0 | 0 |
Provision for impairment of long-term financial assets | (1,384) | (1,392) | 0 | (8) |
Total (a) | 201,266 | 119,832 | 587,550 | 314,567 |
|
|
|
|
|
| GROUP | COMPANY | ||
Other long-term non financial receivables | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Long-term advance payments to suppliers | 37,027 | 24,908 | 0 | 0 |
Agents’ commissions cost | 33,376 | 24,870 | 0 | 0 |
Advance payments for businesses acquisition | 459 | 2,550 | 0 | 0 |
Total (b) | 70,862 | 52,328 | 0 | 0 |
Total Other long-term assets (a+b) | 272,128 | 172,160 | 587,550 | 314,567 |
| GROUP | |
Agency costs | 2025 | 2024 |
Balance 1st January | 24,870 | 11,676 |
Additions | 24,108 | 18,914 |
Amortization | (15,602) | (5,720) |
Balance 31st December | 33,376 | 24,870 |
| 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 |
|
| |||
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2025 | 0 | 8 | 1,384 | 1,392 |
Recovery of provision of credit loss | 0 | (8) | 0 | (8) |
Βalance 31.12.2025 | 0 | 0 | 1,384 | 1,384 |
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2024 | 0 | 8 | 0 | 8 |
Βalance 31.12.2024 | 0 | 8 | 0 | 8 |
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2025 | 0 | 8 | 0 | 8 |
Recovery of provision of credit loss | 0 | (8) | 0 | (8) |
Βalance 31.12.2025 | 0 | 0 | 0 | 0 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Raw-auxiliary materials | 4,276 | 9,742 | 0 | 132 |
Spare parts of fixed assets | 8,580 | 8,498 | 1 | 617 |
Merchandise and Finished and semi-finished products | 24,918 | 24,179 | 0 | 0 |
Properties (Land-Buildings) as inventories | 23,005 | 25,019 | 4,369 | 4,374 |
Impairment | (22,849) | (22,860) | (2,288) | (2,288) |
Total | 37,930 | 44,578 | 2,082 | 2,835 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Trade receivables | 812,199 | 749,940 | 65,044 | 50,808 |
Customers – Doubtful and litigious | 14,810 | 14,130 | 0 | 0 |
Notes / Checks Receivable overdue | 4,411 | 4,424 | 0 | 0 |
Checks Receivable | 7,439 | 5,740 | 167 | 152 |
Minus: Provisions for doubtful trade receivables | (153,985) | (125,927) | (723) | (703) |
Total | 684,874 | 648,307 | 64,488 | 50,257 |
| 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 |
Provision of credit loss due to acquisition of entity | 0 | 0 | 879 | 879 |
Recovery of provision of credit loss | 0 | (75) | (850) | (925) |
Eliminations | 0 | 0 | (233) | (233) |
Change due to sale of existing entity | 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 |
|
|
|
|
|
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2025 | 0 | 39,637 | 86,293 | 125,930 |
Provision of credit loss | 0 | 1,478 | 32,603 | 34,081 |
Recovery of provision of credit loss | 0 | (4,785) | (992) | (5,777) |
Eliminations | 0 | (82) | (29) | (111) |
Other transfers | 0 | (10,901) | 10,901 | 0 |
Foreign exchange differences | 0 | (61) | (77) | (138) |
Βalance 31.12.2025 | 0 | 25,286 | 128,699 | 153,985 |
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2024 | 0 | 120 | 572 | 692 |
Provision of credit loss | 0 | 11 | 0 | 11 |
Βalance 31.12.2024 | 0 | 131 | 572 | 703 |
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2025 | 0 | 131 | 572 | 703 |
Provision of credit loss | 0 | 22 | 0 | 22 |
Recovery of provision of credit loss | 0 | (2) | 0 | (2) |
Βalance 31.12.2025 | 0 | 151 | 572 | 723 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Non outstanding balances | 549,227 | 436,819 | 18,584 | 10,318 |
Outstanding balances | 289,632 | 337,415 | 46,627 | 40,642 |
Total trade receivables | 838,859 | 774,234 | 65,211 | 50,960 |
| GROUP 2025 | |||||
| Non outstanding balances | less than 6 months | 6 - 12 months | 12 - 24 months | up to 24 months | Total |
Total amount of receivables | 549,227 | 70,687 | 55,138 | 34,690 | 129,117 | 838,859 |
Expected credit loss | (294) | (12,150) | (16,309) | (14,415) | (110,816) | (153,985) |
Total | 548,932 | 58,537 | 38,829 | 20,274 | 18,301 | 684,874 |
|
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
|
| COMPANY 2025 | |||||
| Non outstanding balances | less than 6 months | 6 - 12 months | 12 - 24 months | up to 24 months | Total |
Total amount of receivables | 18,584 | 12,760 | 31,266 | 1,023 | 1,578 | 65,211 |
Expected credit loss | (12) | 0 | (1) | 0 | (709) | (723) |
Total | 18,572 | 12,760 | 31,265 | 1,023 | 869 | 64,488 |
|
|
|
|
|
|
|
| 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 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Receivables from construction contracts with customers | 190,361 | 275,551 | 0 | 0 |
Receivables from other contracts with customers | 270,744 | 302,044 | 4,373 | 10,958 |
Financial Assets - Concessions Current Portion (note 15) | 13,032 | 11,032 | 0 | 0 |
Less: Impairments of receivables from contracts with customers | (177) | (9,282) | 0 | 0 |
Total | 473,960 | 579,345 | 4,373 | 10,958 |
| 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 | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2025 | 0 | 9,282 | 0 | 9,282 |
Recovery of provision of credit loss | 0 | (9,088) | 0 | (9,088) |
Foreign exchange differences | 0 | (17) | 0 | (17) |
Βalance 31.12.2025 | 0 | 177 | 0 | 177 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Customer advances | 307,536 | 240,197 | 292 | 164 |
Liabilities from construction contracts with customers | 121,583 | 83,590 | 0 | 0 |
Liabilities from other contracts with customers | 673 | 1,308 | 0 | 0 |
Total | 429,792 | 325,095 | 292 | 164 |
Receivables from construction contracts with customers | GROUP |
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 |
|
|
Balance 01.01.2025 | 275,551 |
Effect due to execution of existing contracts | (96,028) |
Income for the period from new contracts | 10,861 |
Foreign exchange differences | (23) |
Βalance 31.12.2025 | 190,361 |
|
|
|
|
Liabilities due to construction contracts with customers | GROUP |
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 |
|
|
Balance 01.01.2025 | 151,031 |
Effect due to execution of existing contracts | 8,264 |
Income for the period from new contracts | 17,323 |
Βalance 31.12.2025 | 176,618 |
Liabilities due to construction contracts with customers-Short term portion | 121,583 |
Liabilities due to construction contracts with customers-Long term portion (note 30) | 55,035 |
| GROUP | COMPANY | ||
Prepayments and other short-term non-financial receivables | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Advances to suppliers | 132,180 | 113,944 | 1,084 | 1,557 |
VAT for rebate – offsetting | 99,498 | 72,801 | 0 | 0 |
Prepayment to insurance funds (Social Security Organization of technical works) | 14,132 | 12,409 | 0 | 0 |
Transitional asset accounts | 99,940 | 58,304 | 9,726 | 5,105 |
| GROUP | COMPANY | ||
Prepayments and other short-term non-financial receivables | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Other non-financial receivables | 1,565 | 1,213 | 183 | 145 |
Total (a) | 347,315 | 258,671 | 10,993 | 6,807 |
| GROUP | COMPANY | ||
Other short-term financial receivables | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Receivables from J/V, related companies and other associates | 9,159 | 13,999 | 37,770 | 6,732 |
Short-term part of granted long-term loans | 6,239 | 4,190 | 4,733 | 7,525 |
Short-term part of receivables from financial leasing | 8,473 | 0 | 0 | 0 |
Financial receivables from other various debtors | 26,188 | 42,802 | 5,270 | 5,065 |
Receivables from indemnities in relation to concession projects | 38,853 | 50,498 | 0 | 0 |
Operational support of Concession projects | 5,885 | 7,615 | 0 | 0 |
Blocked bank deposit accounts | 99,467 | 90,637 | 20,803 | 25,557 |
Doubtful – Litigious other receivables | 141 | 141 | 0 | 0 |
Less: Impairments of other short-term financial receivables | (14,398) | (14,975) | (1,270) | (1,257) |
Total (b) | 180,007 | 194,907 | 67,306 | 43,622 |
Total prepayments and other receivables (a+b) | 527,322 | 453,578 | 78,299 | 50,429 |
| 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 |
Transfer to held for sale | 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 |
|
|
|
|
|
| GROUP | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2025 | 0 | 173 | 14,802 | 14,975 |
Recovery of provision of credit loss | 0 | (5) | (573) | (578) |
Other transfers | 0 | 0 | 13 | 13 |
Foreign exchange differences | 0 | 0 | (12) | (12) |
Βalance 31.12.2025 | 0 | 168 | 14,230 | 14,398 |
|
|
|
|
|
|
|
|
|
|
| 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 |
|
|
|
|
|
| COMPANY | |||
| Stage 1 | Stage 2 | Stage 3 | Total |
Balance 01.01.2025 | 0 | 15 | 1,242 | 1,257 |
Other transfers | 0 | 0 | 13 | 13 |
Βalance 31.12.2025 | 0 | 15 | 1,255 | 1,270 |
| GROUP | COMPANY | ||
| 2025 | 2024 | 2025 | 2024 |
Balance 1st January | 5,944 | 103,550 | 5,868 | 99,932 |
Additions | 953 | 21,026 | 368 | 20,537 |
Reductions | (407) | (7) | (407) | 0 |
Change due to sale of entities | 0 | (3,929) | 0 | 0 |
Fair value through the Other Comprehensive Income | (372) | 6,145 | (372) | 6,240 |
Transfer from/(to) Participations in associates | 0 | (120,841) | 0 | (120,841) |
Balance 31st December | 6,118 | 5,944 | 5,457 | 5,868 |
| GROUP | COMPANY | ||
| 2025 | 2024 | 2025 | 2024 |
Balance 1st January | 31,654 | 31,837 | 21,255 | 14,288 |
Additions | 1,657 | 1,507 | 201 | 1,435 |
Return of capital | (482) | (4,112) | 0 | 0 |
Adjustment at fair through Earnings | 15,555 | 6,242 | 14,764 | 5,532 |
Change due to sale of entities | 0 | (3,931) | 0 | 0 |
Foreign exchange differences | (42) | 111 | 0 | 0 |
Balance 31st December | 48,342 | 31,654 | 36,220 | 21,255 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Cash in hand | 3,599 | 3,939 | 1 | 1 |
Sight Deposits | 973,372 | 668,038 | 172,866 | 53,141 |
Term Deposits | 716,490 | 845,468 | 680,000 | 800,000 |
Total | 1,693,461 | 1,517,445 | 852,867 | 853,142 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Long-term loans | 5,922,141 | 4,667,852 | 1,299,409 | 1,015,972 |
Less: Long term liabilities payable during the next financial year | (329,863) | (265,892) | (11,908) | (136,901) |
Long-term part of loan | 5,592,278 | 4,401,960 | 1,287,501 | 879,071 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Up to 1 Year | 329,863 | 265,892 | 11,908 | 136,901 |
Between 1 - 5 Years | 1,265,601 | 1,528,299 | 790,439 | 879,071 |
Over 5 Years | 4,326,677 | 2,873,661 | 497,062 | 0 |
Total | 5,922,141 | 4,667,852 | 1,299,409 | 1,015,972 |
| GROUP |
| COMPANY | ||
Long-term loans | 31.12.2025 | 31.12.2024 |
| 31.12.2025 | 31.12.2024 |
Opening balance | 4,667,852 | 2,909,958 |
| 1,015,972 | 922,748 |
Capital withdrawals | 1,589,405 | 3,023,691 |
| 500,000 | 195,000 |
Capital payments | (334,608) | (188,991) |
| (210,525) | (105,518) |
Interest payments | (223,944) | (194,236) |
| (38,050) | (27,694) |
Loan interest in financial results | 205,013 | 174,744 |
| 32,012 | 31,436 |
Other loan interest (capitalized etc.) | 0 | 500 |
| 0 | 0 |
Addition due to acquisition of entities | 0 | 4,072 |
| 0 | 0 |
Other movements | 18,423 | 0 |
| 0 | 0 |
Change due to sale of entities | 0 | (1,111,983) |
| 0 | 0 |
Foreign exchange differences | 0 | 97 |
| 0 | 0 |
Transfers | 0 | 50,000 |
| 0 | 0 |
Closing balance | 5,922,141 | 4,667,852 |
| 1,299,409 | 1,015,972 |
| GROUP |
| COMPANY | ||
Short-term loans | 31.12.2025 | 31.12.2024 |
| 31.12.2025 | 31.12.2024 |
Opening balance | 139,883 | 107,699 |
| 50,693 | 0 |
Capital withdrawals | 55,000 | 249,275 |
| 0 | 50,000 |
Capital Payments | (98,713) | (127,268) |
| 0 | 0 |
Interest payments | (3,348) | (9,237) |
| (2,368) | (49) |
Loan interest in financial results | 3,904 | 9,058 |
| 2,163 | 742 |
Other loan interest (capitalized) | 0 | 1,501 |
| 0 | 0 |
Addition due to acquisition of entity | 0 | 2,194 |
| 0 | 0 |
Change due to sale of entities | 0 | (43,339) |
| 0 | 0 |
Transfers | 0 | (50,000) |
| 0 | 0 |
Closing balance | 96,726 | 139,883 |
| 50,488 | 50,693 |
| GROUP |
| COMPANY | ||
| 31.12.2025 | 31.12.2024 |
| 31.12.2025 | 31.12.2024 |
Liabilities from bank leases (long-term) | 55,628 | 49,020 |
| 0 | 0 |
Liabilities from bank leases (short-term) | 15,217 | 9,821 |
| 0 | 0 |
Sub-total of bank leases (a) | 70,845 | 58,841 |
| 0 | 0 |
Liabilities from third parties leases (long-term) | 23,865 | 10,089 |
| 37,837 | 861 |
Liabilities from third parties leases (short-term) | 10,316 | 7,725 |
| 1,247 | 413 |
Sub-total of third parties leases (b) | 34,181 | 17,814 |
| 39,084 | 1,274 |
Total leases (a)+(b) | 105,026 | 76,655 |
| 39,084 | 1,274 |
| GROUP |
| COMPANY | ||
| 31.12.2025 | 31.12.2024 |
| 31.12.2025 | 31.12.2024 |
Up to 1 Year | 25,533 | 17,546 |
| 1,247 | 413 |
Between 1 - 5 Years | 64,127 | 50,853 |
| 4,554 | 706 |
Over 5 Years | 15,366 | 8,256 |
| 33,283 | 155 |
Total | 105,026 | 76,655 |
| 39,084 | 1,274 |
| GROUP |
| COMPANY | ||
Liabilities from leases | 31.12.2025 | 31.12.2024 |
| 31.12.2025 | 31.12.2024 |
Opening balance | 76,655 | 90,811 |
| 1,274 | 426 |
Repayments of lease contracts | (26,569) | (22,609) |
| (2,735) | (457) |
Liabilities from new contracts | 52,759 | 36,896 |
| 40,038 | 1,310 |
Foreign exchange differences | (50) | 71 |
| 0 | 0 |
Financial cost for the period (note 42) | 4,220 | 5,005 |
| 1,045 | 40 |
Other loan interest (capitalized etc.) | 0 | 283 |
| 0 | 0 |
Addition due to acquisition of entity | 0 | 444 |
| 0 | 0 |
Change due to sale of entities | 0 | (31,856) |
| 0 | 0 |
Termination of lease | (1,989) | (2,390) |
| (538) | (45) |
Closing balance | 105,026 | 76,655 |
| 39,084 | 1,274 |
Long-term liabilities from leases | 79,493 | 59,109 |
| 37,837 | 861 |
Short-term liabilities from leases | 25,533 | 17,546 |
| 1,247 | 413 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Current service cost | 2,737 | 2,056 | 65 | 159 |
Financial cost | 101 | 86 | 11 | 12 |
Recognition of actuarial (profits) / losses | 138 | 237 | (21) | 30 |
Total | 2,976 | 2,379 | 55 | 201 |
Balance as at 1 January | 4,086 | 3,462 | 499 | 400 |
Provision recognized in Net earnings | 2,837 | 2,142 | 76 | 171 |
Provision recognized in Other Comprehensive Income | 138 | 237 | (21) | 30 |
Provision recognized in inventories | 0 | 6 | 0 | 0 |
Addition due to acquisition of entities | 0 | 64 | 0 | 0 |
Change due to sale of entities | 0 | (287) | 0 | 0 |
Foreign exchange differences | (53) | 29 | 0 | 0 |
Compensation payments | (2,125) | (1,567) | (79) | (102) |
Balance 31 December | 4,883 | 4,086 | 475 | 499 |
| 2025 | 2024 |
Discount rate | 2.80% | 2.78% |
Future salaries increases | 2.50% | 2.50% |
Inflation | 2.00% | 2.00% |
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 | COMPANY | ||
| 2025 | 2024 | 2025 | 2024 |
Increase in discount rate by 0.5% | (109) | (89) | (15) | (17) |
Decrease in discount rate by 0.5% | 114 | 93 | 16 | 18 |
Increase in expected wage growth by 0.5% | 110 | 91 | 15 | 17 |
Decrease in expected wage growth by 0.5% | (108) | (88) | (15) | (16) |
Increase in expected inflation by 0.5% | 1 | 2 | 1 | 1 |
Decrease in expected inflation by 0.5% | (3) | (2) | (1) | (1) |
| GROUP | ||
| Provision for major maintenance of motorways | Other provisions | Total |
1st January 2025 | 37,513 | 16,118 | 53,631 |
Provision recognized in the results | 61,414 | 2,069 | 63,483 |
Provisions used | (40,201) | 0 | (40,201) |
Unused provisions recognized in profit | 0 | (1,943) | (1,943) |
Foreign exchange differences | 0 | (162) | (162) |
31st December 2025 | 58,726 | 16,082 | 74,808 |
Long-term liabilities from other provisions | 12,075 | 12,116 | 24,191 |
Short-term liabilities from other provisions (note 30) | 46,651 | 3,966 | 50,617 |
|
|
|
|
1st January 2024 | 39,942 | 33,049 | 72,991 |
Provision recognized in the results | 38,458 | 4,611 | 43,069 |
Provision recognized in fixed assets | 0 | 539 | 539 |
Provisions used | (40,887) | (687) | (41,574) |
Unused provisions recognized in profit | 0 | (1,155) | (1,155) |
Addition from company acquisition | 0 | 576 | 576 |
Change due to sale of existing entity | 0 | (20,881) | (20,881) |
Foreign exchange differences | 0 | 66 | 66 |
31st December 2024 | 37,513 | 16,118 | 53,631 |
Long-term liabilities from other provisions | 335 | 12,178 | 12,513 |
Short-term liabilities from other provisions (note 30) | 37,178 | 3,940 | 41,118 |
| GROUP | |
| 31.12.2025 | 31.12.2024 |
Provisions for tax non-inspected years | 3,050 | 3,050 |
Provisions for litigations | 5,087 | 5,087 |
Provisions for environmental rehabilitation | 2,327 | 2,150 |
Provision for loss-bearing construction contracts | 4,311 | 4,363 |
Other provisions | 1,307 | 1,468 |
| GROUP | |
| 31.12.2025 | 31.12.2024 |
Total | 16,082 | 16,118 |
Long-term liabilities from other provisions | 12,116 | 12,179 |
Short-term liabilities from other provisions | 3,967 | 3,940 |
| GROUP | |
| 2025 | 2024 |
Balance 1st January | 9,007 | 171,648 |
Recognition of grants | 1,627 | 470 |
Write off due to sale of tangible assets | (1,328) | 0 |
Change due to sale of entities | 0 | (160,924) |
Foreign exchange differences | 0 | 33 |
Amortization of grants on fixed assets recognized in profit (Note 38) | (726) | (2,195) |
Amortization of grants on fixed assets recognized in inventories | (31) | (25) |
Balance 31st December | 8,549 | 9,007 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Suppliers | 365,972 | 491,359 | 58,676 | 55,862 |
Checks and notes payable | 1,221 | 2,684 | 0 | 3 |
Total | 367,193 | 494,043 | 58,676 | 55,865 |
| GROUP | COMPANY | ||
Other long-term financial liabilities | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Liabilities from acquisition of companies | 8,859 | 9,424 | 5,309 | 9,424 |
Guarantees of leased property | 3,179 | 1,828 | 581 | 217 |
Other long-term financial liabilities | 0 | 3 | 0 | 0 |
Total (a) | 12,038 | 11,255 | 5,890 | 9,641 |
| GROUP | COMPANY | ||
Other long-term non-financial liabilities | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Collected advances from contracts with customers | 122,880 | 114,144 | 0 | 0 |
Liabilities from construction agreements | 55,035 | 67,441 | 0 | 0 |
Liabilities from other contracts with customers | 6,279 | 5,784 | 0 | 0 |
Total (b) | 184,194 | 187,369 | 0 | 0 |
|
|
|
|
|
Total other long-term liabilities (a+b) | 196,232 | 198,624 | 5,890 | 9,641 |
| GROUP | COMPANY | ||
Accrued and other short-term financial liabilities | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Liabilities from dividends payable and capital return | 781 | 1,251 | 91 | 51 |
Liabilities to members of j/v and other associates | 4,074 | 4,361 | 44 | 3,045 |
Accrued expenses | 286,778 | 272,622 | 1,498 | 3,237 |
Acquisition under settlement | 150 | 0 | 0 | 0 |
Liabilities from acquisition of companies | 5,000 | 5,406 | 5,000 | 4,000 |
Sundry Creditors | 17,428 | 18,819 | 903 | 1,279 |
Total (a) | 314,211 | 302,459 | 7,536 | 11,612 |
|
|
| ||
Other short-term non-financial liabilities | 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Liabilities from taxes and duties | 150,442 | 111,197 | 3,161 | 3,520 |
Social security funds | 15,449 | 11,846 | 531 | 963 |
Amounts allocated for capital increase | 7 | 3 | 0 | 0 |
Income carried forward and other transit accounts | 129 | 251 | 0 | 0 |
Provisions for loss-bearing construction contracts | 3,967 | 3,940 | 0 | 0 |
Provision for major maintenance of motorways | 46,651 | 37,179 | 0 | 0 |
Total (b) | 216,645 | 164,416 | 3,692 | 4,483 |
|
|
|
|
|
Total Accrued and other short-term liabilities (a+b) | 530,856 | 466,875 | 11,228 | 16,095 |
| GROUP | |
| 31.12.2025 | 31.12.2024 |
Receivables from derivatives |
|
|
- Hedging cash flows |
|
|
Interest rate swaps (note 31.1) | 121,591 | 48,941 |
|
|
|
- For trading purposes |
|
|
Fixed for floating swap contract-(program E.NA. and VPPA's with RES producers) (note 31.3) | 3,866 | 4,098 |
Natural gas futures contracts (note 31.4) | 0 | 569 |
Future contract of electric energy (note 31.4) | 20,475 | 15,329 |
Forward Contract on Purchase of Energy VPPA (note 31.4) | 11,110 | 14,419 |
Fx Forward contract | 0 | 933 |
Total | 157,042 | 84,289 |
Embedded derivative according to the concession agreement (CENTRAL GREECE MOTORWAY) (note 31.2) | 43,194 | 58,644 |
Total Receivables from Derivatives | 200,236 | 142,932 |
- Long-term Receivables from derivatives | 150,344 | 100,767 |
- Short-term Receivables from derivatives | 49,892 | 42,165 |
| GROUP | |
Liabilities from derivatives | 31.12.2025 | 31.12.2024 |
- Hedging cash flows |
|
|
Interest rate swaps (note 31.1) | 5,860 | 48,669 |
Interest rate swaps CENTRAL GREECE MOTORWAY (note 31.2) | 43,059 | 60,248 |
|
|
|
- For trading purposes |
|
|
Fixed for floating swap contract-(program E.NA. and VPPA's with RES producers) (note 31.3) | 15,154 | 10,749 |
Natural gas futures contracts (note 31.4) | 6,590 | 0 |
Future contract of electric energy (note 31.4) | 1,290 | 6,029 |
Forward Contract on Purchase of Energy VPPA (note 31.4) | 820 | 6,408 |
Total Liabilities from Derivatives | 72,773 | 132,103 |
- Long-term liabilities from derivatives | 53,163 | 117,944 |
- Short-term liabilities from derivatives | 19,610 | 14,159 |
GROUP | Interest rate swaps (note 31.1) | Interest rate swaps CENTRAL GREECE MOTORWAY (note 31.2) | Embedded derivative according to the concession agreement (CENTRAL GREECE MOTORWAY) (note 31.2) | Fixed for floating swap contract-(program E.NA. and VPPA's with RES producers) (note 31.3) | Natural gas futures contracts (note 31.4) | Future contract of electric energy (note 31.4) | Forward Contract on Purchase of Energy VPPA (note 31.4) | Fx Forward contract | Total |
1st January 2024 | 47,170 | (62,286) | 61,001 | (9,459) | (1,755) | 12,255 | 9,897 | 0 | 56,823 |
Effect valuation in Profit / (loss) (note 42) | (2,632) | 0 | 1,042 | (6,619) | 2,324 | (2,955) | (1,886) | 933 | (9,793) |
Effect valuation in Other Comprehensive Income | (41,996) | 2,038 | 0 | 4,477 | 0 | 0 | 0 | 0 | (35,482) |
(Expense)/Income recognized in Total comprehensive income from discontinued operations | 662 | 0 | 0 | 179 | 0 | 0 | 0 | 0 | 841 |
Receipts | 0 | 0 | (3,399) | 0 | 0 | 0 | 0 | 0 | (3,399) |
Termination in consolidation of joint entity | (2,167) | 0 | 0 | 4,771 | 0 | 0 | 0 | 0 | 2,604 |
Other Movement | (764) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (764) |
31st December 2024 | 272 | (60,248) | 58,644 | (6,651) | 569 | 9,300 | 8,011 | 933 | 10,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1st January 2025 | 272 | (60,248) | 58,644 | (6,651) | 569 | 9,300 | 8,011 | 933 | 10,829 |
Effect valuation in Profit / (loss) (note 42) | 2,271 | 0 | (7,279) | (4,636) | (7,159) | 9,886 | 2,278 | (933) | (5,572) |
Effect valuation in Other Comprehensive Income | 113,188 | 17,189 | 0 | 0 | 0 | 0 | 0 | 0 | 130,377 |
Receipts | 0 | 0 | (8,170) | 0 | 0 | 0 | 0 | 0 | (8,170) |
31st December 2025 | 115,731 | (43,059) | 43,195 | (11,288) | (6,590) | 19,185 | 10,290 | 0 | 127,464 |
| GROUP | |
(a) Basic earnings / (losses) per share (Amounts in Euro / Share) | 1.1-31.12.2025 | 1.1-31.12.2024 |
Profit / (Losses) |
|
|
Net gains / (losses) attributable to the shareholders of the parent for basic earnings per share (Amounts in Euro) |
|
|
-from continuing operations | 139,006 | 24,800 |
-from discontinued operations | 0 | 793,583 |
| GROUP | |
(a) Basic earnings / (losses) per share (Amounts in Euro / Share) | 1.1-31.12.2025 | 1.1-31.12.2024 |
Number of Shares |
|
|
Average Weighted Number of Common Shares Used to Calculate Basic Earnings / (Losses) Per Share | 100,118,333 | 98,944,739 |
Basic earnings / (losses) per share (Amounts in Euro / Share) |
|
|
-from continuing operations | 1.38842 | 0.25064 |
-from discontinued operations | 0.00000 | 8.02046 |
Total | 1.38842 | 8.27110 |
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 | Share based payments 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1st January 2025 | 27,101 | (25,339) | (1,039) | 107,743 | (10,363) | (11,538) | 493,137 | 23,177 | 602,879 |
Earnings from other comprehensive income | 0 | 0 | (277) | 96,898 | 2,396 | 513 | 0 | (107) | 99,423 |
Formation of reserves | 12,722 | 0 | 0 | 0 | 0 | 0 | 4,888 | 0 | 17,610 |
Acquisition of treasury shares | 0 | (6,735) | 0 | 0 | 0 | 0 | 0 | 0 | (6,735) |
Share based payments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,260 | 3,260 |
Disposal of treasury shares | 0 | 16,082 | 0 | 0 | 0 | 0 | 0 | 0 | 16,082 |
Transfers to minority interest and other changes | 0 | 0 | (61) | 0 | 0 | 0 | 0 | 0 | (61) |
31st December 2025 | 39,823 | (15,992) | (1,377) | 204,641 | (7,967) | (11,025) | 498,025 | 26,330 | 732,458 |
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 | Share based payments 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 |
|
|
|
|
|
|
|
|
|
|
1st January 2025 | 7,007 | (9,671) | (1,210) | 0 | 0 | 0 | 38,472 | 23,298 | 57,896 |
Earnings from other comprehensive income for the year | 0 | 0 | (277) | 0 | 0 | 0 | 0 | 16 | (261) |
Formation of reserves | 12,643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,643 |
Acquisition of treasury shares | 0 | (17,913) | 0 | 0 | 0 | 0 | 0 | 0 | (17,913) |
Share based payments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,260 | 3,260 |
Disposal of treasury shares | 0 | 16,083 | 0 | 0 | 0 | 0 | 0 | 0 | 16,083 |
Transfers/Other | 0 | 0 | (61) | 0 | 0 | 0 | 0 | 0 | (61) |
31st December 2025 | 19,650 | (11,501) | (1,548) | 0 | 0 | 0 | 38,472 | 26,574 | 71,647 |
| GROUP | COMPANY | ||
| 2025 | 2024 | 2025 | 2024 |
| Number of shares | Number of shares | Number of shares | Number of shares |
1st January | 3,600,000 | 0 | 3,600,000 | 0 |
Bonus Shares vested and exercised | (1,112,500) | 0 | (1,112,500) | 0 |
Shares from new bonus issue | 0 | 3,600,000 | 0 | 3,600,000 |
31st December | 2,487,500 | 3,600,000 | 2,487,500 | 3,600,000 |
Bonus Shares vested and not exercised | 1,417,500 | 1,125,000 | 1,417,500 | 1,125,000 |
Bonus shares to be vested | 1,070,000 | 2,475,000 | 1,070,000 | 2,475,000 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Expense of stock options exercised | 0 | 1,707 | 0 | 2,900 |
Expense of bonus shares valuation | 19,342 | 23,585 | 13,179 | 16,071 |
Total | 19,342 | 25,292 | 13,179 | 18,971 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Current tax | 88,802 | 48,857 | 2,415 | 622 |
Tax adjustments of previous years | (5,503) | (163) | 2 | 0 |
Adjustments for tax audit differences | 112 | (116) | 0 | 0 |
Total | 83,411 | 48,578 | 2,417 | 622 |
Deferred tax expense/(income) | (37,108) | (13,179) | 3,306 | 1,376 |
Total income tax expense/(income) | 46,303 | 35,399 | 5,723 | 1,998 |
| GROUP | COMPANY | ||
| 31.12.2025 | 1.1-31.12.2024 | 31.12.2025 | 31.12.2024 |
|
|
|
|
|
Profit before income tax expense from continued operations | 182,902 | 53,084 | 195,142 | 873,423 |
Nominal tax rate | 22% | 22% | 22% | 22% |
Income tax expense/(income) from continued operations based on the nominal tax rate | 40,238 | 11,678 | 42,931 | 192,153 |
| GROUP | COMPANY | ||
| 31.12.2025 | 1.1-31.12.2024 | 31.12.2025 | 31.12.2024 |
Results not included in the calculation of tax | 8,312 | 10,428 | (32,916) | (197,807) |
Adjustments of tax of previous years and additional taxes | (5,508) | (69) | 2 | 95 |
Difference in taxation of foreign companies | (520) | (301) | 0 | 0 |
Write-off/(Offsetting) of tax losses | 26,218 | 10,144 | (1,438) | 1,706 |
Adjustments for tax audit differences | 112 | (116) | 0 | 0 |
Taxable differences of previous years for which no deferred tax has been recognized | (149) | 0 | 0 | 0 |
Effect of net temporary tax differences for which no deferred tax has been recognized | (23,578) | 4,449 | (2,856) | 5,851 |
Taxation of reserves | 8,132 | 0 | 0 | 0 |
Effect of participating in net results of associates and joint venture | (6,954) | (814) | 0 | 0 |
Income tax expense | 46,303 | 35,399 | 5,723 | 1,998 |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024* | 31.12.2025 | 31.12.2024 |
Deferred tax assets | 97,431 | 88,432 | 0 | 0 |
Deferred tax liabilities | (88,067) | (87,619) | (20,607) | (17,392) |
Net deferred asset/ (liability) | 9,364 | 813 | (20,607) | (17,392) |
| GROUP | COMPANY | ||
| 31.12.2025 | 31.12.2024* | 31.12.2025 | 31.12.2024 |
Net deferred tax asset / (liability) | 9,364 | 813 | (20,607) | (17,392) |
|
|
|
|
|
Opening Balance | 813 | (40,892) | (17,392) | (14,631) |
Addition due to acquisition of entities | 0 | (5,677) | 0 | 0 |
Change due to sale of entities | 0 | 35,319 | 0 | 0 |
(Expense)/Income recognized in Total comprehensive income from discontinued operations | 0 | (7,562) | 0 | 0 |
(Expense)/Income recognized in net earnings | 37,108 | 13,179 | (3,306) | (1,376) |
(Expense)/Income recognized in Other comprehensive income | (28,557) | 6,487 | 91 | (1,385) |
Foreign Exchange Differences | 0 | (41) | 0 | 0 |
Closing Balance | 9,364 | 813 | (20,607) | (17,392) |
| GROUP | |||||
Deferred tax | 01.01.2025* | Acquisition, sale of a Subsidiary | Statement of Profit or loss (Debit)/Credit | Other comprehensive income (Debit)/Credit | Foreign exchange differences | 31.12.2025 |
Investment property | (2,397) | 0 | 41 | 0 | 0 | (2,356) |
Tangible and Intangible Assets | (222,357) | 0 | 23,192 | 0 | 0 | (199,165) |
Investments | (20,715) | 0 | (4,006) | 96 | 0 | (24,625) |
Contract Assets/Contract Liabilities | (55,808) | 0 | 32,420 | 0 | 0 | (23,388) |
Recognized tax losses | 296,891 | 0 | (21,080) | 0 | 0 | 275,811 |
Financial Assets - Concessions | (37,779) | 0 | 4,802 | 0 | 0 | (32,977) |
Other non-current liabilities | 832 | 0 | (828) | 0 | 0 | 4 |
Provision for staff indemnities | 784 | 0 | 149 | 30 | 0 | 963 |
Derivatives | (2,380) | 0 | 3,021 | (28,683) | 0 | (28,042) |
Trade receivables | 17,819 | 0 | (4,799) | 0 | 0 | 13,020 |
Other Provisions | 16,476 | 0 | (1,638) | 0 | 0 | 14,838 |
Lease Contracts | 471 | 0 | 603 | 0 | 0 | 1,074 |
Other | 8,976 | 0 | 5,231 | 0 | 0 | 14,207 |
Total | 813 | 0 | 37,108 | (28,557) | 0 | 9,364 |
|
|
|
|
|
|
|
| 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) | 49,570 | 24,443 | 0 | (52) | (222,357) |
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) | 29,642 | 5,454 | 6,650 | (41) | 813 |
| COMPANY | |||
Deferred tax | 01.01.2025 | Statement of Profit or loss (Debit)/Credit | Other comprehensive income (Debit)/Credit | 31.12.2025 |
Investment property | (7) | (221) | 0 | (228) |
Tangible and Intangible Assets | (345) | 329 | 0 | (16) |
Investments | (20,405) | (3,831) | 96 | (24,140) |
Contract Assets/Contract Liabilities | (778) | 778 | 0 | 0 |
Provision for staff indemnities | 110 | (1) | (5) | 104 |
Trade receivables | 126 | 5 | 0 | 131 |
Lease Contracts | 1 | 88 | 0 | 89 |
Other | 3,906 | (453) | 0 | 3,453 |
Total | (17,392) | (3,306) | 91 | (20,607) |
|
|
|
|
|
| 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 | |
| 1.1-31.12.2025 | 1.1-31.12.2024 |
Revenues from Operation and Maintenance Services | 119,089 | 132,933 |
Revenues from real estate exploitation | 3,693 | 3,288 |
Revenues from operation of ticket system | 3,306 | 2,747 |
Administrative Support Revenues and Other Revenues | 11,762 | 4,830 |
Total | 137,850 | 143,798 |
Revenues from contracts with customer per segment |
|
|
| GROUP | |
1) Revenues from contracts with customer per segment | 1.1-31.12.2025 | 1.1-31.12.2024 |
Revenues from construction services’ segment |
|
|
Infrastructure Projects– Motorways - Airport | 1,101,339 | 815,661 |
Industrial –Energy | 496,735 | 382,310 |
Other services of construction services’ segment | 43,167 | 23,285 |
Total | 1,641,241 | 1,221,256 |
|
|
|
Revenues from real estate segment |
|
|
Revenues from real estate exploitation segment | 5,559 | 4,644 |
Total | 5,559 | 4,644 |
Revenues from concession exploitation segment |
|
|
Revenues from motorways’ tolls | 445,688 | 254,531 |
Revenue from the operation of waste management plants | 23,378 | 21,013 |
Revenues from operation of ticket system | 24,264 | 31,018 |
Other services from concession exploitation segment | 44,607 | 30,921 |
Total | 537,937 | 337,483 |
Revenues from industry segment |
|
|
Sales of industrial products - quarries | 26,104 | 24,296 |
Total | 26,104 | 24,296 |
Revenues of the Electricity sector from thermal energy sources, electricity trading, and gas |
|
|
Production of electric energy | 270,915 | 278,902 |
Trading of electric energy and gas | 1,356,548 | 1,378,805 |
Revenues from contracts with customer per segment |
|
|
| GROUP | |
1) Revenues from contracts with customer per segment | 1.1-31.12.2025 | 1.1-31.12.2024 |
Other revenues | 12,448 | 3,477 |
Total | 1,639,911 | 1,661,184 |
Revenues from Holding segment and other presented operating segments |
|
|
Other revenues of Holding segment | 4,616 | 998 |
Total | 4,616 | 998 |
Total | 3,855,368 | 3,249,861 |
| GROUP | |
2)The analysis of turnover from contracts with customers at the time of income recognition is analyzed as follows: | 1.1-31.12.2025 | 1.1-31.12.2024 |
|
|
|
Transfer of goods and services at a specific time | 2,204,856 | 2,023,327 |
Services rendered with the passage of time | 1,650,512 | 1,226,534 |
Total | 3,855,368 | 3,249,861 |
| GROUP | |||
| 1.1-31.12.2025 | |||
| Greece | Balkans | Other regions | Total |
Revenue of Construction Segment | 1,578,633 | 62,603 | 5 | 1,641,241 |
Revenue of Real Estate Segment | 5,559 | 0 | 0 | 5,559 |
Revenue of Concessions Segment | 537,938 | 0 | 0 | 537,938 |
Revenue of Industry Segment | 12,300 | 57 | 13,747 | 26,104 |
Revenue of Electricity from thermal energy and ΗΡ trading | 1,413,673 | 220,314 | 5,923 | 1,639,910 |
Revenue of Holding and other presented operating segments | 4,616 | 0 | 0 | 4,616 |
Total | 3,552,719 | 282,974 | 19,675 | 3,855,368 |
| 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 | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Cost of sales electricity, gas, construction material consumption, and other consumption | 1,893,121 | 1,883,501 | 259 | 1,896 |
Cost of CO2 Emission Rights | 51,956 | 47,283 | 0 | 0 |
Employee remuneration | 182,408 | 137,483 | 14,599 | 20,210 |
Fees and expenses of third parties | 867,413 | 571,506 | 83,400 | 80,236 |
Other third-party expenses | 2,308 | 1,990 | 6,371 | 6,275 |
Leases | 30,288 | 24,733 | 70 | 86 |
Insurance costs | 23,205 | 17,348 | 5,403 | 5,832 |
Repairs-Maintenance expenses | 15,543 | 13,553 | 678 | 2,297 |
Taxes-duties | 7,214 | 10,132 | 124 | 142 |
Promotion and advertising expenses | 449 | 351 | 67 | 36 |
Transportation and travel expenses | 34,177 | 23,441 | 960 | 1,613 |
Provisions | 61,350 | 41,075 | 0 | 0 |
Depreciation | 224,445 | 113,990 | 3,556 | 1,966 |
Commissions and other financial expenses | 12,810 | 13,194 | 660 | 618 |
Other | 14,523 | 13,129 | 1,134 | 1,621 |
Total | 3,421,210 | 2,912,709 | 117,281 | 122,828 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Employee remuneration | 22,806 | 19,350 | 2,359 | 2,327 |
Fees and expenses of third parties | 29,228 | 21,914 | 2,792 | 3,122 |
Share based payments (note 33) | 19,342 | 25,293 | 13,179 | 18,971 |
Remuneration of BoD | 3,170 | 2,511 | 1,227 | 1,160 |
Other third-party expenses | 1,447 | 1,842 | 24 | 31 |
Leases | 672 | 440 | 120 | 102 |
Insurance costs | 4,178 | 2,933 | 68 | 17 |
Repairs - Maintenance | 398 | 434 | 17 | 44 |
Taxes - Duties | 2,769 | 4,702 | 285 | 1,116 |
Promotion and advertising expenses | 14,550 | 13,428 | 4,259 | 3,075 |
Transportation and travel expenses | 3,445 | 3,589 | 463 | 404 |
Depreciation | 5,769 | 6,537 | 244 | 234 |
Other | 9,849 | 7,427 | 1,113 | 516 |
Total | 117,623 | 110,400 | 26,150 | 31,119 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Employee remuneration | 12 | 35 | 0 | 0 |
Fees and expenses of third parties | 2,422 | 5,911 | 843 | 3,443 |
Other third party expenses | 1 | 0 | 0 | 0 |
Leases | 120 | 100 | 0 | 0 |
Insurance Premiums | 4 | 4 | 0 | 0 |
Repairs - Maintenance | 1 | 5 | 0 | 0 |
Taxes - Duties | 4 | 5 | 0 | 0 |
Transportation and travel expenses | 48 | 53 | 1 | 0 |
Depreciation | 137 | 198 | 0 | 0 |
Other | 481 | 580 | 11 | 175 |
Total | 3,230 | 6,891 | 855 | 3,618 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Total | 1,130 | 1,275 | 242 | 153 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Other income |
|
|
|
|
Amortization of grants on fixed assets | 726 | 275 | 0 | 0 |
Operational support income of Motorway Concession | 22,237 | 32,357 | 0 | 0 |
State’s indemnities towards Motorway Concession companies | 32,646 | 18,753 | 0 | 0 |
Income from insurance and legal indemnities | 1,745 | 2,278 | 411 | 100 |
Foreign exchange differences on payments | 0 | 121 | 0 | 0 |
Recovery of impairments of fixed, intangible assets, right of use assets and goodwill | 77 | 872 | 1 | 0 |
Recovery of impairments of inventories | 11 | 3,355 | 0 | 0 |
Recovery of impairments of assets | 15,451 | 937 | 10 | 0 |
Recovery of other provisions | 0 | 458 | 0 | 0 |
Gains from valuation of Investment Property | 634 | 6,591 | 44 | 1,257 |
Earnings from elimination of liabilities | 5,325 | 664 | 0 | 0 |
Other revenue | 14,696 | 14,035 | 3,214 | 2,095 |
Total other income | 93,548 | 80,696 | 3,680 | 3,452 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
|
|
|
|
|
|
|
|
|
|
Other Expenses |
|
|
|
|
Depreciation not included in the cost | (1,605) | (1,819) | 0 | 0 |
Operational support expense of Motorway Concession | (53,330) | (57,557) | 0 | 0 |
Expenses related to insurance indemnities | 0 | 0 | 0 | (2) |
Foreign exchange differences on payments | (1,101) | 0 | 0 | (2) |
Impairments/Write off of fixed, intangible assets, right of use assets and goodwill | (3,666) | (45,844) | 0 | 0 |
Impairments/Write off of inventories | (270) | (9,813) | 0 | 0 |
Impairments/Write off of receivables | (34,369) | (19,262) | (22) | (10) |
Loss from valuation of Investment Property | (855) | (4,697) | (71) | (801) |
Other expenses | (13,943) | (11,980) | (3) | (1) |
Total other expenses | (109,139) | (150,972) | (96) | (816) |
|
|
|
|
|
Total other income/(expenses) | (15,591) | (70,276) | 3,584 | 2,636 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Profit / (loss) from disposal of subsidiaries | 7,583 | (1,433) | 14,703 | 852,598 |
Profit / (loss) from disposal of securities and other Equity interests | 1,662 | 0 | 1,662 | 0 |
Total | 9,245 | (1,433) | 16,365 | 852,598 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Profit / (loss) from valuation of financial assets at fair value through profit and loss | 15,555 | 5,532 | 14,765 | 5,532 |
Loss /reverse of loss from valuation on interest in subsidiaries (Note 12) | 0 | 0 | 2,200 | (29,501) |
Loss/reverse of loss from valuation on interest in joint ventures (Note 14) | 0 | 0 | (133) | 0 |
Total | 15,555 | 5,532 | 16,832 | (23,969) |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Dividends and capital return of subsidiaries | 0 | 0 | 159,554 | 64,955 |
Dividends from participations in affiliated companies | 0 | 0 | 4,146 | 0 |
Dividends from participations in joint ventures | 0 | 0 | 766 | 150 |
Dividends from other investments | 1,545 | 4,246 | 720 | 3,136 |
Total | 1,545 | 4,246 | 165,186 | 68,241 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Deposit interest | 21,976 | 21,068 | 15,929 | 15,958 |
Loan interest | 8,734 | 6,926 | 20,367 | 10,179 |
Finance income from lease contracts | 593 | 256 | 0 | 0 |
Financial instruments swaps services income | 26,872 | 18,239 | 0 | 0 |
Income from unwinding of long-term receivables | 8,175 | 6,599 | 0 | 0 |
Other financial income | 265 | 650 | 0 | 195 |
Total financial income | 66,615 | 53,738 | 36,296 | 26,332 |
|
|
|
|
|
Interest and expenses of short-term loans | (3,904) | (8,122) | (2,163) | (742) |
Interest and expenses of long-term loans | (205,013) | (122,871) | (32,011) | (31,436) |
Finance cost from lease contracts | (4,220) | (3,826) | (1,045) | (40) |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Financial instruments swaps services expenses | (9,165) | (3,952) | 0 | 0 |
Commissions and Other financial expenses | (11,439) | (13,717) | (1,466) | (6,430) |
Total financial expenses | (233,741) | (152,488) | (36,685) | (38,648) |
|
|
|
|
|
Net interest income/(expenses) | (167,126) | (98,750) | (389) | (12,316) |
|
|
|
|
|
Gains from derivatives financial instruments measured at fair value | 39,822 | 13,698 | 0 | 0 |
Losses from derivatives financial instruments measured at fair value | (45,393) | (23,493) | 0 | 0 |
Derivatives valuation results (note 31) | (5,571) | (9,795) | 0 | 0 |
|
|
|
|
|
Net financial income/(expenses) | (172,697) | (108,545) | (389) | (12,316) |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Wages and related employee benefits | 163,564 | 125,096 | 14,394 | 18,573 |
Social security fund contributions | 40,175 | 30,830 | 2,499 | 3,804 |
Provision for employee indemnities | 2,737 | 2,027 | 65 | 159 |
Remuneration of quasi-personnel | 60,821 | 48,445 | 1,139 | 1,007 |
Total | 267,297 | 206,398 | 18,097 | 23,543 |
Period 31.12.2025 | 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 | 316,188 | 74,339 | 640,245 | 58,964 | (229,455) | 155,905 |
Joint Ventures | 369,324 | 59,053 | 281,149 | 69,792 | (69,510) | 3,670 | 6,725 | 96 | 58,103 | 360 | (50,889) | 2,207 |
Other Associates | 69 | 25 | 1,196 | 2 | (96) | 0 | 67 | 24 | 1,196 | 2 | (96) | 0 |
Period 31.12.2024 |
|
|
|
|
|
|
|
|
|
|
|
|
Year 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 |
| GROUP | COMPANY | ||
| 1.1-31.12.2025 | 1.1-31.12.2024 | 1.1-31.12.2025 | 1.1-31.12.2024 |
Remuneration for services rendered | 8,886 | 7,559 | 710 | 531 |
Remuneration of employees | 4,594 | 3,926 | 1,367 | 1,230 |
Remuneration for participation in Board meetings | 1,239 | 1,237 | 1,222 | 1,160 |
Share based payments | 19,342 | 25,292 | 13,179 | 18,971 |
Total | 34,061 | 38,014 | 16,478 | 21,892 |
|
|
|
|
|
| 31.12.2025 | 31.12.2024 | 31.12.2025 | 31.12.2024 |
Liabilities | 484 | 476 | 52 | 58 |
Receivables | 323 | 260 | 12 | 13 |
| 2025 | |||||||||||
(amounts in euro) | RON | ALL | MKD | AED | QAR | BHD | IQD | SAR | USD | LYD | PLN | RSD |
Financial assets | 726 | 91 | 10,711 | 626 | 115 | 3,606 | 124 | 506 | 22,215 | 505 | 30 | 842 |
Financial liabilities | (1,579) | (364) | (2,436) | (441) | (522) | (259) | (1,089) | (13) | (3,875) | (2) | (3) | (2,479) |
Total current assets | (853) | (273) | 8,275 | 185 | (407) | 3,347 | (965) | 493 | 18,340 | 503 | 27 | (1,637) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets | 52 | 0 | 2,958 | 6 | 9 | 2 | 9 | 0 | 19,582 | 0 | 0 | 4,072 |
Financial liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (125) | 0 | 0 | (27) |
Total non-current assets | 52 | 0 | 2,958 | 6 | 9 | 2 | 9 | 0 | 19,457 | 0 | 0 | 4,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 |
| 2025 | |||||||||||
| RON | ALL | MKD | AED | QAR | BHD | IQD | SAR | USD | LΥD | PLN | RSD |
Effect on Net earnings | 0 | 0 | 0 | (3) | 0 | 0 | 0 | (10) | (1,569) | 0 | 0 | 0 |
Effect on other comprehensive income | 79 | 25 | (1,134) | 32 | 41 | (378) | 208 | (38) | (1,886) | (50) | 0 | (541) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2025 | 2024 | ||
| 20% | -20% | 20% | -20% |
Net earnings after income tax (from interest bearing liabilities) | (1,164) | 1,164 | (1,951) | 1,951 |
Net earnings after income tax (from interest earning assets) | 333 | (333) | 1,115 | (1,115) |
| 31.12.2025 | 31.12.2024 |
Receivables from derivatives | 200,236 | 142,932 |
Cash and cash equivalents | 1,693,461 | 1,517,445 |
Loans and receivables | 1,607,469 | 1,616,845 |
Total | 3,501,166 | 3,277,222 |
| 0 to 12 months | 1 to 5 years | Over 5 years | Total |
Long-term borrowing | 329,863 | 1,265,601 | 4,326,677 | 5,922,141 |
Liabilities from leases | 25,533 | 64,127 | 15,366 | 105,026 |
Liabilities from derivatives | 19,610 | 38,955 | 14,208 | 72,773 |
Other long-term financial liabilities | 0 | 12,038 | 0 | 12,038 |
Short-term borrowing | 96,726 | 0 | 0 | 96,726 |
Suppliers | 367,193 | 0 | 0 | 367,193 |
Accrued and other short‐term financial liabilities | 314,211 | 0 | 0 | 314,211 |
Total | 1,153,136 | 1,380,721 | 4,356,251 | 6,890,108 |
| 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 |
| 31.12.2025 | |||
Financial Assets | Amortised cost | Fair value through profit or loss | Fair value through other comprehensive income | Total |
Listed shares and Mutual funds | 0 | 48,342 | 0 | 48,342 |
Investments in securities | 0 | 0 | 6,118 | 6,118 |
Financial assets from concessions | 80,394 | 0 | 0 | 80,394 |
Other long-term receivables | 201,266 | 0 | 0 | 201,266 |
Receivables from derivatives | 0 | 78,646 | 121,591 | 200,236 |
Trade and other receivables | 1,325,809 | 0 | 0 | 1,325,809 |
Cash and cash equivalents | 1,693,461 | 0 | 0 | 1,693,461 |
Total | 3,300,930 | 126,988 | 127,709 | 3,555,626 |
|
|
|
|
|
| 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 |
| 31.12.2025 | |||
Financial Liabilities | Amortised cost | Fair value through profit or loss | Fair value through other comprehensive income | Total |
|
|
|
|
|
Long-term borrowing | 5,922,141 | 0 | 0 | 5,922,141 |
Other long-term liabilities | 12,038 | 0 | 0 | 12,038 |
Trade and other liabilities | 681,404 | 0 | 0 | 681,404 |
Short-term borrowing | 96,726 | 0 | 0 | 96,726 |
Liabilities from leases | 105,026 | 0 | 0 | 105,026 |
Liabilities from derivatives | 0 | 23,854 | 48,919 | 72,773 |
Total | 6,817,335 | 23,854 | 48,919 | 6,890,108 |
|
|
|
|
|
| 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 |
|
| 31.12.2025 |
| |
Financial Assets | Level 1 | Level 2 | Level 3 | Total |
Listed shares (Financial assets at fair value through results) | 35,830 | 12,122 | 0 | 47,952 |
Mutual Funds (Financial assets at fair value through results) | 390 | 0 | 0 | 390 |
Investments in securities | 0 | 0 | 6,118 | 6,118 |
Receivables from derivatives | 0 | 121,591 | 78,646 | 200,236 |
Total | 36,220 | 133,713 | 84,764 | 254,697 |
Financial Liabilities |
|
|
|
|
Liabilities from derivatives | 0 | 48,919 | 23,854 | 72,773 |
Total | 0 | 48,919 | 23,854 | 72,773 |
Net fair value | 36,220 | 84,793 | 60,910 | 181,924 |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 1.1-31.12.2025 | 1.1-31.12.2024 | |||
| Investments in securities | Derivatives | Investments in securities | Derivatives | Contingent consideration from acquisition of assets |
Opening balance | 5,944 | 69,872 | 103,550 | 71,939 | (22,131) |
Receipts | 0 | (8,170) | 0 | (3,399) | 0 |
Additions | 953 | 0 | 21,025 | 0 | 0 |
Reductions | (407) | 0 | (7) | 0 | 2,090 |
Finance cost | 0 | 0 | 0 | 0 | (785) |
Transfer from/(to) Participations in associates | 0 | 0 | (120,841) | 0 | 0 |
Change due to sale of entities (see Note 7.1) | 0 | 0 | (3,928) | 4,771 | 20,826 |
Effect valuation in Profit / (loss) | 0 | (6,910) | 0 | (8,095) | 0 |
Profit /(loss) in Other Comprehensive Income | (372) | 0 | 6,145 | 4,477 | 0 |
(Expense)/Income recognized in Total comprehensive income from discontinued operations | 0 | 0 | 0 | 179 | 0 |
Closing balance | 6,118 | 54,792 | 5,944 | 69,872 | 0 |
| Fair value of fin.instruments 31.12.2025 | Fair value of fin.instruments 31.12.2024 | Fair value calculation method | Other Information |
Embedded Derivative | 43,194 | 58,644 | Discount of future cash flows | The following data was used for the discounting: - Estimated flows for the period 2026 - 2036 43 million euro. - Average interest rates for the period 2026-2036 2,74% - Average Discount Factor for the period 2026 - 2036 0.85 |
Future contract of electric energy and natural gas | 11,598 | 11,228 | Discount of future cash flows | Discounted forward market values applied |
OTHER INVESTMENTS | 6,118 | 5,944 | Equity method at fair values | Fair value of equity on 31.12.2025 |
Total | 60,910 | 75,816 |
|
|
| Fair value of fin.instruments 31.12.2025 | Fair value of fin.instruments 31.12.2024 | Fair value calculation method | Other Information |
Receivables / (Obligations) from Interest Rate Swap Derivatives (IRS) | 72,671 | (59,043) | Valuation by financial institutions combined with an internal valuation using interest rate curves |
|
Listed shares (Financial assets at fair value through results) | 12,122 | 9,881 | Equity method at fair values |
|
Total | 84,793 | (49,162) |
|
|
| GROUP | |
| 31.12.2025 | 31.12.2024 |
Adjusted Net Debt / (Surplus) (Note 6) (a) | 4,296,784 | 3,258,494 |
Total bank debt (Note6) | 6,089,712 | 4,866,576 |
Total equity | 2,047,806 | 1,772,221 |
Grants (Note28) | 8,549 | 9,007 |
Sub total (b) | 8,146,067 | 6,647,804 |
Less: |
|
|
Cash and cash equivalents (Note 23) | (1,693,461) | (1,517,445) |
Blocked bank deposit accounts (Note 6, 20) | (99,467) | (90,637) |
Sub total (c) | (1,792,928) | (1,608,082) |
|
|
|
Total Capital Employed (b+c)=(d) | 6,353,139 | 5,039,722 |
|
|
|
Adjusted Net Debt (Surplus) / Total Capital Employed (a)/(d) | 67.63% | 64.66% |
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 31.12.2025 | Non-allocated balance as at 31.12.2025 (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 euros 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 euros, 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 euros, for which the Issuer has provided a guarantee | Up to 17,388 | 17,379 | 0 | 0 | 0 | 0 | 17,379 | 0 | (3) |
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 31.12.2025 | Non allocated balance as at 31.12.2025 (6) | Note |
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), (7) |
- 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 |
|
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, 2025. | 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, 2025. |
Athens, April 7th,2026 The Certified Public Accountant |
|
SOEL Reg. No. 36471 |
| Procedures | Findings |
3 | Examination of the consistency of the capital proceeds arising from the Common Bond Loan until December 31st, 2025, 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, 2025, 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) | Allocated capital until 31.12.2022 | Allocated capital during the period 01.01.2023 to 31.12.2023 | Total Allocated Capital until 31.12.2023 | Allocated capital during the period 01.01.2024 to 31.12.2024 | Total Allocated Capital as at 31.12.2024
| Transfer of non-allocated Capital from the 3rd fiscal year to the 1st fiscal year within 2024 | Capital proceeds/(return) allocated during the period 01.01.2025 to 31.12.2025
| Total Allocated Capital as at 31.12.2025
| Non-allocated balance as at 31.12.2025
| Note |
1. An amount of up to 225 mn euros 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 Up to maximum of 225,000 | 75,176 | 27,860 | 61,786 | 183,214 | 245,000 | 20,000 | 17,465 | 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) |
|
|
|
| (17,465) |
|
|
|
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) | Allocated capital until 31.12.2022 | Allocated capital during the period 01.01.2023 to 31.12.2023 | Total Allocated Capital until 31.12.2023 | Allocated capital during the period 01.01.2024 to 31.12.2024 | Total Allocated Capital as at 31.12.2024
| Transfer of non-allocated Capital from the 3rd fiscal year to the 1st fiscal year within 2024 | Capital proceeds/(return) allocated during the period 01.01.2025 to 31.12.2025
| Total Allocated Capital as at 31.12.2025
| Non-allocated balance as at 31.12.2025
| Note |
2. Amount up to 46.7 mn euros 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 Up to maximum of 46,700 | 26,415 | 20,285 | 46,700 | 0 | 46,700 |
|
| 46,700 | 0 | (2) |
3. Amount up to 20 mn euros, during the period 01.01.2022-31.12.2028 for the repayment of existing or future borrowing of the Issuer and/or subsidiaries.. | 20.000 Up to maximum of 20,000 | 0 | 0 | 0 | 0 | 0 | (20,000) | 0 | 0 |
|
|
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). (*) |
|
|
|
|
|
|
|
|
|
| |
Total | 291,700 | 101,591 | 6,895 | 108,486 | 183,214 | 245,000 | 0 | 0 | 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, 2025. | 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, 2025. |
Athens, April 7th, 2026 The Certified Public Accountant |
|
George Panagopoulos |
SOEL Reg. No. 36471 |
| Procedures | Findings |
3 | Examining that the allocated funds from the Joint Bond Loan until December 31st, 2025, 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, 2025, 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. |
CHAIRMAN OF THE BoD & 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 | ||||||
(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 | Reallocation of application of Capital Proceed (2) | Capital proceeds for the period from 01.01.2025 to 31.12.2025 | Total capital proceeds till 31.12.2025 | Non-allocated balance as at 31.12.2025 | Note |
Period 2025-2032 |
|
|
|
|
|
|
A. An amount of up to 243,85 mn euros for the financing of the business activities of the Company and/or its Subsidiaries and/or other companies or joint ventures in which the Issuer and/or Group companies hold an interest, where funds will be directed through capital increases and/or borrowings, as further described below, for: | 243,850 | 55,413 | 299,263 | 299,263 | 0 | (1) |
a. existing and/or new infrastructure and/or energy projects, including projects implemented and/or undertaken under concession agreements and/or PPPs and/or investments within the sectors of mining/industrial activities and real estate. Indicatively, such projects may include highways, ports, airports, tunnels, RES projects, electricity generation plants, natural gas storage units, water supply and irrigation projects, defense infrastructure projects, waste management projects, circular economy and social infrastructure projects, projects for the development of a broad range of activities (hotels, commercial uses, conference centers), real estate or real estate development or other projects of a similar nature to the above and | ||||||
b. the acquisition of interests in companies, as well as the acquisition of companies operating in other sectors corresponding to or related to the sectors in which the Company and/or its Subsidiaries and/or other companies in which the Company holds an interest operate or companies operating in sectors referred to in paragraph (a) above. Funds not utilised in accordance with the use described under (B) may, following a relevant decision of the Company’s Board of Directors, be used at any time up to the Redemption Date of the Bond Loan – in accordance with the use described under (A). | ||||||
Table of allocation of the Capital Proceeds from the issuance of the Common Bond Loan of 500,000,000 | ||||||
(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 | Reallocation of application of Capital Proceed (2) | Capital proceeds for the period from 01.01.2025 to 31.12.2025 | Total capital proceeds till 31.12.2025 | Non-allocated balance as at 31.12.2025 | Note |
B. An amount of 243,85 mn euros for the repayment of borrowings of the Issuer and/or its Subsidiaries, where the funds will be directed through capital increases and/or borrowings. It is clarified that the CBL proceeds will not be used for the repayment of existing borrowings granted by the Issue Advisors, Lead Managers and Managers. | 243,850 | (55,413) | 0 | 0 | 188,437 |
|
Funds not utilised in accordance with the use described under (B) may, following a relevant decision of the Company’s Board of Directors, be used at any time up to the Redemption Date of the Bond Loan – in accordance with the use described under (A). | ||||||
Total | 487,700 |
|
|
|
|
|
CBL Issuance Expenses | 12,300 |
|
|
|
|
|
Total Capital Proceed | 500,000 | 0 | 299,263 | 299,263 | 188,437 | (2) |
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 September 16th, 2025. 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 September 16th, 2025. | 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 September 16th, 2025, 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 September 16th, 2025. |
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, 2025. | 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, 2025. |
Athens, April 7th,2026 The Certified Public Accountant |
|
SOEL Reg. No. 36471 |
| Procedures | Findings |
3 | Examination of the consistency of the capital proceeds arising from the Common Bond Loan until December 31st, 2025, inclusively with the projected usage of the capital proceeds based on the provisions of section 4.1.2 of the Prospectus as of September 16th, 2025, 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, 2025, are in accordance with the intended uses of funds raised based on the provisions of section 4.1.2 of the Bulletin dated September 16th, 2025, examining on a sample basis the supporting documents related accounting entries. |