Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
EUR | EUR | EUR | EUR | EUR | EUR |
|
Balance Sheet |
Cash Bank On Hand | 10 659 961 | 11 819 355 | 43 026 399 | 29 744 997 | 40 827 552 | 1 770 357 |
Current Assets | 17 723 966 | 17 703 132 | 48 218 937 | 35 956 040 | 149 218 825 | 1 907 805 |
Debtors | 7 064 005 | 5 883 777 | 5 192 538 | 6 211 043 | 108 391 273 | 137 448 |
Net Assets Liabilities | 210 296 938 | 238 585 254 | 263 397 287 | 202 652 181 | 176 050 098 | 29 281 589 |
Other Debtors | 2 254 | 1 383 | 86 814 | 10 578 | 107 413 678 | 101 665 |
Property Plant Equipment | 18 452 | 11 586 | 9 940 | 4 540 | 2 601 | |
|
Other Financial Data |
Audit Fees Expenses | 25 000 | 24 500 | 24 500 | 26 818 | 29 285 | |
Accrued Liabilities Deferred Income | 887 991 | 1 192 781 | 1 266 154 | 5 395 184 | 973 789 | |
Accumulated Depreciation Impairment Property Plant Equipment | 42 040 | 48 906 | 55 749 | 61 149 | 63 088 | 64 171 |
Administrative Expenses | 1 102 824 | 1 293 510 | 682 824 | 4 629 914 | -2 618 597 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | |
Bank Borrowings | 146 272 070 | 143 931 102 | 171 520 392 | 168 786 897 | | |
Bank Borrowings Overdrafts | 143 931 102 | 141 545 391 | 168 786 897 | 168 786 897 | | |
Comprehensive Income Expense | 43 624 818 | 29 101 916 | 25 670 033 | -60 025 106 | 164 619 432 | |
Corporation Tax Payable | 386 249 | 433 978 | 128 930 | | | |
Corporation Tax Recoverable | 18 383 | 18 383 | 18 383 | 860 932 | 950 705 | |
Cost Sales | 6 163 615 | 6 686 801 | 6 980 565 | 6 434 478 | 664 849 | |
Creditors | 143 931 102 | 141 545 391 | 168 786 897 | 176 905 797 | 1 323 357 | 201 581 |
Current Tax For Period | 833 484 | 853 150 | 994 000 | -291 000 | 29 400 000 | |
Depreciation Amortisation Expense | 6 989 | 6 866 | 6 843 | 5 400 | 1 939 | |
Depreciation Expense Property Plant Equipment | 6 989 | 6 866 | 6 843 | 5 400 | 1 939 | |
Dividends Paid | 810 000 | 813 600 | 858 000 | 720 000 | 373 767 | |
Dividends Paid Classified As Financing Activities | | -813 600 | -858 000 | -720 000 | -373 767 | |
Dividends Paid On Shares Final | 810 000 | 813 600 | 858 000 | 720 000 | 373 767 | |
Fixed Assets | 382 570 452 | 413 561 586 | 440 316 940 | 379 441 964 | 29 080 245 | 28 701 529 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -88 579 | -68 521 | -368 505 | -2 203 421 | 4 040 519 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 90 871 | -425 844 | 171 235 | 4 101 175 | -6 972 422 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 041 759 | 1 180 228 | 691 239 | -175 956 | -102 090 457 | |
Gross Profit Loss | 8 233 479 | 8 399 256 | 9 111 568 | 10 062 291 | 575 431 | |
Income Taxes Paid Refund Classified As Operating Activities | -679 417 | -805 421 | -1 299 280 | -680 479 | -36 814 001 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -758 379 | 1 159 394 | 31 207 044 | -13 281 402 | 11 082 555 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 6 866 | 6 843 | 5 400 | 1 939 | 1 083 |
Interest Expense On Bank Loans Similar Borrowings | 2 728 760 | 2 751 959 | 2 740 906 | 3 060 505 | 107 481 | |
Interest Paid Classified As Operating Activities | -2 728 760 | -2 751 959 | -2 740 906 | -3 060 505 | -107 481 | |
Interest Payable Similar Charges Finance Costs | 2 728 760 | 2 751 959 | 2 740 906 | 7 089 351 | 1 113 586 | |
Investment Property | 382 552 000 | 413 550 000 | 440 307 000 | 368 562 700 | 15 100 700 | 15 100 700 |
Investment Property Fair Value Model | 382 552 000 | 413 550 000 | 440 307 000 | 368 562 700 | 15 100 700 | |
Investments Fixed Assets | | | | 10 874 724 | 13 976 944 | 13 599 311 |
Net Cash Flows From Used In Financing Activities | -17 699 982 | 3 154 568 | -26 731 289 | 3 453 495 | 168 983 785 | |
Net Cash Flows From Used In Investing Activities | 23 320 458 | -4 346 | -3 326 | 11 896 822 | -324 693 359 | |
Net Cash Flows From Used In Operating Activities | -4 862 097 | -4 309 616 | -4 472 429 | -2 068 915 | 144 627 019 | |
Net Cash Generated From Operations | -8 270 274 | -7 866 996 | -9 298 061 | -9 838 745 | 106 699 432 | |
Net Current Assets Liabilities | 10 724 414 | 11 036 952 | 41 338 787 | -140 949 757 | 147 895 468 | 1 706 224 |
Net Interest Received Paid Classified As Investing Activities | -833 | -4 346 | -8 523 | -52 221 | -25 028 | |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 | |
Operating Profit Loss | 7 130 655 | 7 105 746 | 8 428 744 | 5 432 377 | 200 369 363 | |
Other Creditors | 3 384 344 | 2 653 710 | 2 751 571 | 2 723 716 | 172 689 | 185 495 |
Other Deferred Tax Expense Credit | 5 450 135 | 5 401 067 | 5 003 650 | -13 631 517 | 304 008 | |
Other Interest Receivable Similar Income Finance Income | 833 | 4 346 | 8 523 | 52 221 | 25 028 | |
Other Investments Other Than Loans | | | | -818 043 | 2 267 115 | -702 441 |
Other Taxation Social Security Payable | | | | | | 16 086 |
Par Value Share | | 1 | 1 | 1 | 1 | |
Prepayments Accrued Income | 6 434 210 | 5 654 162 | 5 030 524 | 4 481 893 | | |
Proceeds From Borrowings Classified As Financing Activities | -20 402 500 | | -30 000 000 | | | |
Profit Loss | 43 624 818 | 29 101 916 | 25 670 033 | -60 025 106 | 164 619 432 | |
Profit Loss On Ordinary Activities Before Tax | 49 908 437 | 35 356 133 | 31 667 915 | -73 947 623 | 201 647 668 | |
Property Plant Equipment Gross Cost | 60 492 | 60 492 | 65 689 | 65 689 | 65 689 | |
Provisions | 39 066 826 | 44 467 893 | 49 471 543 | 35 840 026 | 925 615 | |
Provisions For Liabilities Balance Sheet Subtotal | 39 066 826 | 44 467 893 | 49 471 543 | 35 840 026 | 925 615 | 1 126 164 |
Purchase Investment Properties | -23 319 291 | | | | | |
Purchase Property Plant Equipment | -2 000 | | -5 197 | | | |
Repayments Borrowings Classified As Financing Activities | -2 702 518 | -2 340 968 | -2 410 711 | -2 733 495 | -168 786 897 | |
Tax Expense Credit Applicable Tax Rate | 9 607 374 | 6 717 665 | 6 016 904 | -14 050 048 | 38 313 057 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 6 283 619 | 6 254 217 | 5 997 882 | -13 922 517 | 37 028 236 | |
Total Assets Less Current Liabilities | 393 294 866 | 424 598 538 | 481 655 727 | 238 492 207 | 176 975 713 | 30 407 753 |
Trade Debtors Trade Receivables | 609 158 | 209 849 | 56 817 | 857 640 | 26 890 | 35 783 |
Turnover Revenue | 14 397 094 | 15 086 057 | 16 092 133 | 16 496 769 | 1 240 280 | |
Cash Cash Equivalents Cash Flow Value | | 11 819 355 | 43 026 399 | 29 744 997 | | |
Disposals Investment Property Fair Value Model | | | | | 126 880 833 | |
Dividends Received Classified As Investing Activities | | | | -219 473 | -614 748 | |
Further Item Interest Expense Component Total Interest Expense | | | 785 446 | 4 028 846 | 1 006 105 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 197 175 335 | |
Gain Loss On Disposals Property Plant Equipment | | | | | 197 175 335 | |
Income From Other Fixed Asset Investments | | | | 219 473 | 614 748 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 309 383 | |
Other Operating Income Format1 | | | | | 197 175 335 | |
Proceeds From Sales Investment Properties | | | | | -324 082 269 | |
Tax Decrease From Utilisation Tax Losses | | | | | 301 059 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 46 089 | 494 172 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -15 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 7 868 | 3 513 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 5 197 | | | |
Total Current Tax Expense Credit | | 853 150 | 994 232 | -291 000 | 36 724 228 | |