| 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 | |||
|
|
| |