| In EUR million | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
| Revenues | 114.0 | 87.6 | 56.4 | 38.4 |
| - Europe | 79.7 | 55.5 | 18.1 | 7.2 |
| - North America | 34.3 | 32.1 | 38.2 | 31.2 |
| Gross profit | 42.4 | 30.3 | 18.5 | 13.4 |
| Gross profit % | 37.1% | 34.6% | 32.7% | 34.9% |
| Operating expenses | 38.7 | 28.5 | 23.1 | 14.7 |
| Operating profit (EBIT) | 3.71 | 2.31 | (2.7)2 | 2.32 |
| Net profit/(loss) after taxes after minority | (3.0) 1 | 0.61 | (4.2)2 | 0.62 |
| EBITDA3 | 11.91 | 8.31 | 2.32 | 5.92 |
| EBITDA % | 10.4% | 9.5% | 4.1% | 15.4% |
| Earnings/(loss) per share in € | (0.05) | 0.01 | (0.09) | 0.01 |
| Total assets | 135.9 | 98.4 | 78.9 | 51.7 |
| Equity | 65.2 | 42.0 | 27.9 | 30.5 |
| Net debt4 | (3.8) | 4.2 | (1.6) | 4.0 |
| Name | Position | Year of First Appointed | End of Term |
| G. Garvey | Non-Executive Director & Chairman | 2008 | Annual General Meeting of 2026 |
| S. Bolton | Executive Director & CEO | 2020 | Annual General Meeting of 2027 |
| M. Bouri | Executive Director | 2020 | Annual General Meeting of 2025 |
| A. J. Aas | Independent Non-Executive Director | 2021 | Annual General Meeting of 2025 |
| A. Cormack | Independent Non-Executive Director | 2022 | Annual General Meeting of 2025 |
| E. Thorsen | Non-Executive Director | 2023 | Annual General Meeting of 2025 |
| C. Gylche | Independent Non-Executive Director | 2024 | Annual General Meeting of 2025 |
| in EUR millions | FY2024 | FY2023 |
| Continuing Operations | ||
| Revenues | 114.0 | 87.6 |
| Gross Profit | 42.3 | 30.3 |
| Gross profit % | 37.1% | 34.6% |
| Operating profit/(loss) | 3.71 | 2.31 |
| Total profit / (loss) attributable to owners of the parent | (3.0)1 | 0.61 |
| EBITDA² | 11.91 | 8.31 |
| Earnings/(loss) per share in € | (0.05) | 0.01 |
| Equity | ||
| Shareholders’ equity | 65.2 | 42.0 |
| Liquidity ratio (current assets/current liabilities) | 1.8x | 1.6x |
| Assets | ||
| Total Assets | 135.9 | 98.4 |
| Holder1 | Shares | Votes | % Capital | % Voting rights |
| Bouri Family2 | 16,856,070 | 16,856,070 | 29.22% | 29.22% |
| G. Garvey3 | 7,351,980 | 7,351,980 | 12.74% | 12.74% |
| Aktia Asset Management | 3,262,466 | 3,262,466 | 5.66% | 5.66% |
| Otus Capital Management | 2,785,195 | 2,785,195 | 4.83% | 4.83% |
| Lazard Freres Gestion | 2,265,000 | 2,265,000 | 3.93% | 3.93% |
| DNB Asset Management | 2,089,494 | 2,089,494 | 3.62% | 3.62% |
| Holder | Shares | Votes | % Capital | % Voting rights |
| K.E. Bouri | 4,957,667 | 4,957,667 | 8.59% | 8.59% |
| C.M.A. Bouri | 2,974,601 | 2,974,601 | 5.16% | 5.16% |
| M. Bouri | 2,974,601 | 2,974,601 | 5.16% | 5.16% |
| M.A. Bouri | 2,974,601 | 2,974,601 | 5.16% | 5.16% |
| V. Bouri Tamari | 2,974,600 | 2,974,600 | 5.16% | 5.16% |
| Total | 16,856,070 | 16,856,070 | 29.22% | 29.22% |
| E. Thorsen | 10/12 | 1/1 | |
| C. Gylche1 | 3/3 | 2/2 | |
| C. Crepet1 | 8/9 |
| in EUR thousands | Fixed Salary/fee | Variable compens-ation | Fringe benefits | Pension cost | Long-term compens-ation plan | Total | Proportion of fixed and variable compensation |
| FY 2024 | |||||||
| S. Bolton1 | 433 | 120 | 14 | - | 554 | 1,121 | 40/60 |
| G. Garvey | 50 | - | - | - | - | 50 | 100/0 |
| A.J. Aas | 30 | - | - | - | - | 30 | 100/0 |
| M. Bouri1 | 200 | 25 | - | - | - | 225 | 89/11 |
| A. Cormack | 30 | - | - | - | - | 30 | 100/0 |
| C. Crepet3 | 15 | - | - | - | - | 15 | 100/0 |
| C. Gylche3 | 15 | - | - | - | - | 15 | 100/0 |
| E.Thorsen2 | 30 | - | - | - | - | 30 | 100/0 |
| Total | 803 | 145 | 14 | - | 554 | 1,516 | |
| FY 2023 | |||||||
| G. Garvey | 55 | - | - | - | - | 55 | 100/0 |
| C. Crepet3 | 30 | - | - | - | - | 30 | 100/0 |
| E. Thorsen2 | 15 | - | - | - | - | 15 | 100/0 |
| A. Bouri | - | - | - | - | - | - | - |
| M. Bouri1 | 215 | 100 | - | - | - | 315 | 68/32 |
| S. Bolton1 | 420 | 154 | 9 | - | 216 | 799 | 54/46 |
| A.J. Aas | 30 | - | - | - | - | 30 | 100/0 |
| A. Cormack | 30 | - | - | - | - | 30 | 100/0 |
| Total | 795 | 254 | 9 | - | 216 | 1,274 |
| Shadow shares awarded | Shares granted | Strike price | Grant date | Vesting date | Performance conditions |
| 3-Year grant 2022 | 600,000 | €1.60 | 14 July 2023 | 31 December 2024 | 2022-2024 |
| Shadow shares awarded | Grant date | Unvested at1 January 2024 | Forfeited | Vested | Unvested at 31 December 2024 |
| 3-Year grant 2022 | 14 July 2023 | 400,000 | (200,000) | (200,000) | - |
| 2020 | 2021 | 2022 | 2023 | 2024 | |
| Executive Members | |||||
| S. Bolton | 100% | 129% | (7%) | 42% | 40% |
| M. Bouri1 | - | - | 100% | 950% | (29%) |
| Non-executive Members | |||||
| G. Garvey | (2%) | (4%) | (2%) | 10% | (9%) |
| C. Crepet2 | 25% | 20% | - | (50%) | |
| T.J.M. Stalenhoef | 27% | 10% | (67%) | (100%) | - |
| E. Thorsen3 | - | - | - | 100% | 100% |
| D. D’Addario | - | - | 100% | (100%) | - |
| A.J. Aas | - | 100% | 100% | - | - |
| A. Cormack | - | - | 100% | 100% | - |
| C. Gylche2 | - | - | - | - | 100% |
| EBITDA4 | 120% | 53% | (59%) | 265% | 54% |
| Change in employee average compensation | 8% | (7%) | 6% | (8%) | (2%) |
| in EUR thousands | Note | FY 2024 | FY 2023 |
| Revenues | (6) | ||
| Cost of sales | (9, 14 & 17) | ( | ( |
| Gross Profit | |||
| Selling and distribution expenses | ( | ( | |
| General and administrative expenses | ( | ( | |
| Research and development expenses | ( | ( | |
| Operating Expenses | (8) | ||
| Other income | (8) | ||
| Other expenses | (8) | ( | |
| Operating Results | |||
| Financial expense | (10) | ( | ( |
| Financial income | (10) | ||
| Results before tax | |||
| Income taxes | (11) | ( | ( |
| Net Results | ( | ||
| Other comprehensive income | |||
| Exchange differences on translating foreign operations | ( | ||
| Total other comprehensive income | ( | ||
| Total comprehensive income | ( | ( | |
| Profit attributable to: | |||
| Owners of the parent | ( | ||
| Non-controlling interests | ( | ( | |
| Total Profit/(loss) for the period | ( | ||
| Total comprehensive income attributable to: | |||
| Owners of the parent | ( | ( | |
| Non-controlling interests | ( | ( | |
| ( | ( |
| Number of weighted average shares used for calculations of EPS |
| - Basic (euro) | (12) | ( | |
| - Fully diluted (euro) | (12) | ( |
| in EUR thousands | Note | FY 2024 | FY 2023 |
| Assets | |||
| Non-current assets | |||
| Intangible assets | (13) | ||
| Property, plant and equipment | (14) | ||
| Financial assets | (15) | ||
| Deferred tax assets | (16) | ||
| Total non-current assets | |||
| Current assets | |||
| Inventory | (17) | ||
| Trade and other receivables | (18) | ||
| Cash and cash equivalents | (19) | ||
| Total current assets | |||
| Total assets | |||
| Equity | |||
| Share capital | (20) | ||
| Share premium | (20) | ||
| Translation reserves | (20) | ||
| Legal reserves | (20) | ||
| Retained earnings | (20) | ( | ( |
| Equity attributable to owners of the parent | |||
| Non-controlling interests | |||
| Total equity | |||
| Liabilities | |||
| Non-current liabilities | |||
| Borrowings | (21) | ||
| Lease liabilities | (21) | ||
| Other liabilities | (21) | ||
| Provisions | (22) | ||
| Deferred tax liability | (16) | ||
| Total non-current liabilities | |||
| Current liabilities | |||
| Borrowings | (21) | ||
| Trade creditors | |||
| Accrued Expenses , Deferred revenue and Other current liabilities | (24) | ||
| Provisions | (22) | ||
| Lease liabilities | (21) | ||
| Tax and social security | |||
| Total current liabilities | |||
| Total liabilities | |||
| Total equity and liabilities |
| in EUR thousands | Note | FY 2024 | FY 2023 |
| Cashflow from operating activities | |||
| Operating results | |||
| Adjustment for: | |||
| Amortisation | (13) | ||
| Depreciation | (14) | ||
| Changes in: | |||
| Changes in trade and other receivables | ( | ( | |
| Changes in inventories | ( | ||
| Changes in provisions | ( | ||
| Changes in trade and other payables | ( | ||
| Changes in deferred revenue | ( | ||
| Cash generated from operations | ( | ||
| Interest received | |||
| Interest paid | ( | ( | |
| Income taxes paid | ( | ( | |
| Net cash flow from operating activities | ( | ||
| Investing activities | |||
| Development expenditure, patents | (13) | ( | ( |
| Investments in property, plant & equipment | (14) | ( | ( |
| Acquisitions, net of cash acquired | (13) | ( | |
| Change in investments (restricted cash) | (15) | ||
| Net cash flow used in investing activities | ( | ( | |
| Financial activities | |||
| Proceeds of share issue | (20) | ( | |
| Changes in borrowings – proceeds | (21) | ||
| Changes in borrowings – repayments | (21) | ( | ( |
| Changes in shareholder loan - repayments | (21) | ( | |
| Changes in lease liabilities – repayments | ( | ( | |
| Net cash flow from financing activities | |||
| Net increase/(decrease) in cash and cash equivalents | ( | ||
| Opening position | |||
| Foreign currency differences on cash and cash equivalents | ( | ||
| Closing position | |||
| The closing position consists of: | |||
| Cash and cash equivalents | (19) | ||
| Total closing balance in cash and cash equivalents |
| Changes in equity for 2024 | ||||||||
| Net profit/(loss) for the year | ( | ( | ( | ( | ||||
| Other comprehensive income | ||||||||
| - Currency translation | ||||||||
| Total comprehensive income for the period ended 31 December 2024 | ( | ( | ( | ( | ||||
| Share issue | ||||||||
| Legal reserve | ( | |||||||
| Balance at 31 December 2024 | ( |
| FY2024 | FY2023 | ||
| Group equity | EUR millions | 65.2 | 42.0 |
| EBITDA1 | EUR millions | 11.9 | 8.3 |
| Gross working capital | EUR millions | 63.2 | 56.1 |
| Solvency ratio | % | 39 | 33 |
| Liquidity ratio | 1.8 | 1.6 | |
| Debt service coverage | 1.4 | 1.2 | |
| Senior net debt / EBITDA1 | (0.3) | 0.6 |
| FY 2024 | FY 2023 | |||
| Location | Trade receivable | Location | Trade receivable | |
| Customer 1 | Romania | 17% | Hungary | 26% |
| Customer 2 | Hungary | 7% | Malta | 7% |
| Customer 3 | Greece | 7% | Romania | 6% |
| Others | - | 69% | - | 61% |
| Total | 100% | 100% | ||
| in EUR thousands | Current | >30 Days | >60 Days | >90 Days | Total |
| FY 2024 | |||||
| Europe | 13,203 | 4,076 | 1,136 | 8,995 | 27,410 |
| United States | 6,749 | 1,473 | 446 | 296 | 8,964 |
| Total | 19,952 | 5,549 | 1,582 | 9,291 | 36,374 |
| FY 2023 | |||||
| Europe | 11,253 | 740 | 138 | 3,561 | 15,692 |
| United States | 6,719 | 1,529 | 579 | 84 | 8,911 |
| Total | 17,972 | 2,269 | 717 | 3,645 | 24,603 |
| in EUR thousands | In 1 Year | 1-2 Years | 2-5 Years | > 5 Years | Total |
| FY 2024 | |||||
| Borrowings | 20,270 | 3,202 | 5,968 | - | 29,440 |
| Lease liabilities | 2,137 | 1,787 | 2,463 | 2,423 | 8,810 |
| Trade creditors | 16,506 | 11 | - | - | 16,517 |
| Accrued expenses | 6,779 | - | - | - | 6,779 |
| Other liabilities | 2,834 | 4,203 | 320 | - | 7,357 |
| Total | 48,526 | 9,203 | 8,751 | 2,423 | 68,903 |
| FY 2023 | |||||
| Borrowings | 8,209 | 4,989 | 5,508 | - | 18,706 |
| Lease liabilities | 896 | 841 | 1,571 | 442 | 3,750 |
| Trade creditors | 18,520 | - | - | - | 18,520 |
| Accrued expenses | 5,111 | - | - | - | 5,111 |
| Other liabilities | - | - | 375 | - | 375 |
| Total | 32,736 | 5,830 | 7,454 | 442 | 46,462 |
| FY 2024 | FY 2023 | |||||
| in EUR thousands | BDO Audit & Assurance B.V. | Other Network | Total | KPMG Accountants N.V. | Other Network | Total |
| Audit fee of financial statements | 576 | 433 | 1,009 | 389 | 313 | 702 |
| Other audit engagement1 | 37 | - | 37 | - | - | - |
| Tax-related advisory services | - | - | - | - | - | - |
| Other non-audit services | - | - | - | - | - | - |
| Total | 613 | 433 | 1,046 | 389 | 313 | 702 |
| in EUR thousands | FY 2024 | FY 2023 |
| Revaluation contingent consideration | 258 | - |
| Total | 258 | - |
| in EUR thousands | Fixed Salary/fee | Variable compensation | Fringebenefits | Pension cost | Long-term compensation plan | Total |
| FY 2024 | ||||||
| S. Bolton1 | 433 | 120 | 14 | - | 554 | 1,121 |
| G. Garvey | 50 | - | - | - | - | 50 |
| C. Crepet2 | 15 | - | - | - | - | 15 |
| E. Thorsen3 | 30 | - | - | - | - | 30 |
| C. Gylche2 | 15 | - | - | - | - | 15 |
| M. Bouri1 | 200 | 25 | - | - | - | 225 |
| A.J. Aas | 30 | - | - | - | - | 30 |
| A. Cormack | 30 | - | - | - | - | 30 |
| Total | 803 | 145 | 14 | - | 554 | 1,516 |
| FY 2023 | ||||||
| S. Bolton | 420 | 154 | 9 | - | 216 | 799 |
| G. Garvey | 55 | - | - | - | - | 55 |
| C. Crepet2 | 30 | - | - | - | - | 30 |
| E. Thorsen3 | 15 | - | - | - | - | 15 |
| A. Bouri | - | - | - | - | - | - |
| M. Bouri1 | 215 | 100 | - | - | - | 315 |
| A.J. Aas | 30 | - | - | - | - | 30 |
| A. Cormack | 30 | - | - | - | - | 30 |
| Total | 795 | 254 | 9 | - | 216 | 1,274 |
| Shadow shares awarded | Shares granted | Strike price | Grant date | Vesting date | Performance conditions |
| 3-Year grant 2022 | 600,000 | €1.60 | 14 July 2023 | 31 December 2024 | 2022-2024 |
| 4-Year grant 2022 | 150,000 | €1.80 | 14 July 2023 | 31 December 2025 | 2022-2025 |
| 4-Year grant 2023 | 500,000 | €3.20 | 14 July 2023 | 31 December 2026 | 2023-2026 |
| Total | 1,250,000 |
| In number of shares | 3-Year grant 2022 | 4-Year grant 2022 | 4-Year grant 2023 | Total |
| Grant date | 14 July 2023 | 14 July 2023 | 14 July 2023 | |
| Unvested at 1 January 2024 | 400,000 | 112,500 | 450,000 | 962,500 |
| Granted | - | - | 50,000 | 50,000 |
| Forfeited | (200,000) | - | (112,500) | (487,500) |
| Reassessed | - | (37,500) | (137,500) | - |
| Vested | (200,000) | - | - | (200,000) |
| Unvested at 31 December 2024 | - | 75,000 | 250,000 | 325,000 |
| in EUR thousands | Grant date | Liability at1 January 2024 | Expense recognised in profit or loss | Liability at31 December 2024 |
| 3-Year grant 2022 | 14 July 2023 | 216 | 554 | 770 |
| 4-Year grant 2022 | 14 July 2023 | 32 | 131 | 163 |
| 4-Year grant 2023 | 14 July 2023 | 6 | 232 | 237 |
| Total | 254 | 917 | 1,170 |
| in EUR thousands | FY 2024 | FY 2023 |
| Interest expenses | (1,883) | (1,481) |
| Interest income | 75 | 83 |
| Exchange (losses)/ gains | (1,179) | 270 |
| Net finance cost | (2,987) | (1,128) |
| in EUR thousands | FY 2024 | FY 2023 | ||
| Profit/(loss) before tax | 715 | 1,157 | ||
| Taxation (charge)/credit – statutory rate | 25.8% | (184) | 25.8% | (298) |
| Tax (charge) credit for different statutory tax rates on foreign subsidiaries | 113 | 108 | ||
| Non-deductible expenses/other | 513 | 180 | ||
| Recognition of previously unrecognized tax losses and deductible temporary difference | 998 | 750 | ||
| Effect of current year used losses for which no deferred tax asset has been recognised or cannot be realized anymore | (3,062) | (1,321) | ||
| Release of previously recognized deferred taxes on loss carry forwards | (1,579) | |||
| Realisation of carry forward losses | (267) | |||
| Prior year adjustment | (11) | - | ||
| State tax | (212) | 26 | ||
| Effective income tax | 240% | (3,691) | 48% | (556) |
| in EUR thousands | FY 2024 | FY 2023 |
| Current | (1,781) | (697) |
| Deferred | (1,910) | 141 |
| in EUR thousands | FY 2024 | FY 2023 |
| General and administrative expenses | 2,424 | 1,459 |
| Total amortisation expenses | 2,424 | 1,459 |
| in EUR thousands | FY 2024 |
| Acquired technology | 6,643 |
| Property, plant and equipment | 6 |
| Trade and other receivables | 139 |
| Cash and cash equivalents | 34 |
| Trade creditors and accrued expenses | (53) |
| Net assets acquired | 6,769 |
| in EUR thousands | Reverse Vending Machines | Land & Buildings | Plant & Machinery | Vehicles & Equipment | Total |
| At 1 January 2023 | 8,246 | 3,011 | 1,314 | 1,604 | 14,175 |
| Changes to net carrying amount in 2023 | |||||
| Additions | 4,508 | 2,061 | 971 | 680 | 8,219 |
| Disposals/transfers to inventory1 | (363) | - | (54) | (22) | (439) |
| Depreciation | (3,019) | (667) | (304) | (588) | (4,576) |
| Currency translation | (274) | 140 | (10) | (248) | (392) |
| Total changes in 2023 | 851 | 1,534 | 603 | (178) | 2,811 |
| At 31 December 2023 | |||||
| Cost | 30,989 | 6,339 | 3,398 | 4,375 | 45,101 |
| Accumulated depreciation | (21,891) | (1,793) | (1,481) | (2,950) | (28,115) |
| Net carrying amount | 9,098 | 4,546 | 1,917 | 1,425 | 16,985 |
| Changes to net carrying amount in 2024 | |||||
| Additions | 9,817 | 2,579 | 700 | 2,703 | 15,799 |
| Disposals/transfers to inventory1 | (3,880) | - | (1) | (57) | (3,938) |
| Reclassifications | 603 | 298 | (875) | (26) | - |
| Depreciation | (3,511) | (985) | (240) | (1,035) | (5,771) |
| Currency translation | 635 | 248 | (265) | (32) | 586 |
| Total changes in 2024 | 3,664 | 2,140 | (681) | 1,553 | 6,676 |
| At 31 December 2024 | |||||
| Cost | 38,164 | 9,464 | 2,957 | 6,963 | 57,548 |
| Accumulated depreciation | (25,402) | (2,778) | (1,721) | (3,985) | (33,886) |
| Net carrying amount | 12,762 | 6,686 | 1,236 | 2,978 | 23,662 |
| in EUR thousands | FY 2024 | FY 2023 |
| Deposits with vendors | 39 | 34 |
| Non-current trade receivables | 2,057 | 713 |
| Loan receivable | 793 | 752 |
| Total financial fixed assets | 2,889 | 1,499 |
| in EUR thousands | FY 2024 | FY 2023 |
| At beginning of period | 713 | - |
| Additions | 1,344 | 713 |
| At end of period | 2,057 | 713 |
| in EUR thousands | FY 2024 | FY 2023 |
| At beginning of period | 752 | 724 |
| Additions | 41 | 28 |
| At end of period | 793 | 752 |
| December 31, 2024 | ||||||
| in EUR thousands | Balance at31 Dec 23 | (Charge)/ credit P&L | Currency translation | Net balance | Deferred tax assets | Deferred tax liabilities |
| Property, plant and equipment | (835) | 497 | (16) | (354) | - | (354) |
| Inventory | 991 | (687) | 33 | 337 | 337 | - |
| Tax losses carried forward | 820 | (902) | 82 | - | - | - |
| Accrued expenses | 565 | (565) | - | - | - | - |
| Other | 562 | (112) | (3) | 447 | 495 | (48) |
| Total | 2,103 | (1,769) | 96 | 430 | 832 | (402) |
| Set off to tax | - | - | - | - | (354) | 354 |
| Net tax assets and liabilities | 2,103 | (1,769) | 96 | 430 | 478 | (48) |
| in EUR thousands | FY 2024 | FY 2023 |
| Bank balances | 30,707 | 12,458 |
| Short-term deposits | 4 | - |
| Cash on hand | 37 | - |
| Total | 30,748 | 12,458 |
| in EUR thousands | FY 2024 | FY 2023 |
| Borrowings – current portion | 18,771 | 7,363 |
| Borrowings – non-current portion | 8,164 | 9,312 |
| Total borrowings | 26,935 | 16,675 |
| Lease liabilities – current portion | 1,633 | 830 |
| Lease liabilities – non-current portion | 4,834 | 2,222 |
| Total lease liabilities | 6,467 | 3,052 |
| Projected performance payments | 3,231 | - |
| Share based payment | 1,170 | 255 |
| Other | 120 | 120 |
| Other non-current liabilities | 4,521 | 375 |
| 4 | 3 | ||||
| in EUR thousands | Nominal interest rate | Year of maturity | Face Value | Carrying amountFY 2024 | Carrying amountFY 2023 |
| Line of credit (LOC) | US Prime Rate | 2025 | $6,000 | €5,776 | €2,534 |
| Line of credit (LOC) | ROBOR plus 2.25% | 2025 | RON 15,000 | €2,247 | €292 |
| Mortgage facility | 5.50% | 2025 | $2,240 | €1,378 | €1,320 |
| Term loan | 3.51% | 2025 | $6,000 | €866 | €1,629 |
| Term loan | SOFR plus 3.0% | 2025 | $3,000 | €1,443 | €1,901 |
| Term loan | 7.35% | 2028 | €9,000 | €7,941 | €9,000 |
| Financing arrangement | 8.92% | 2029 | €3,162 | €3,090 | - |
| Factoring arrangement | ROBOR plus 1.9% | 2025 | RON 20,867 | €4,194 | - |
| in EUR thousands | FY 2024 | FY 2023 | |
| At beginning of period | 16,675 | 14,550 | |
| Additions | Cash impact | 10,364 | 9,000 |
| Regular repayments | Cash impact | (2,529) | (1,721) |
| Changes in credit lines | Cash impact | 1,954 | (3,081) |
| Changes in shareholder loans | Cash impact | - | (1,638) |
| Sub-total of cash impact | 9,789 | 2,560 | |
| Translation effect | No cash impact | 471 | (435) |
| At end of period | 26,935 | 16,675 |
| in EUR thousands | FY 2024 | FY 2023 |
| Beginning of period | 6,060 | 1,900 |
| Additions | 14,983 | 13,227 |
| Release | (19,528) | (9,067) |
| End of period | 1,515 | 6,060 |
| in EUR thousands | Note | FY 2024 | FY 2023 |
| Assets | |||
| Non-current assets | |||
| Intangible assets | (C) | 8,521 | 8,876 |
| Tangible assets | (C) | 544 | 138 |
| Financial fixed assets | (D)/(H) | 61,413 | 47,948 |
| Total non-current assets | 70,478 | 56,962 | |
| Current assets | |||
| Inventory | - | 29 | |
| Trade and other receivables | (E) | 11,600 | 3,591 |
| Cash and cash equivalents | (F) | 9,148 | 647 |
| Total current assets | 20,748 | 4,267 | |
| Total assets | 91,226 | 61,229 | |
| Equity | (B)/(G) | ||
| Share capital | 2,884 | 2,585 | |
| Share premium | 96,131 | 71,021 | |
| Translation reserves | 5,983 | 4,510 | |
| Legal reserves | 7,071 | 7,725 | |
| Retained earnings | (46,874) | (43,908) | |
| Total equity | 65,195 | 41,933 | |
| Liabilities | |||
| Non-current liabilities | |||
| Loans from subsidiaries | (I) | 3,735 | 4,719 |
| Loans from credit institutions | (J) | 5,824 | 7,412 |
| Other liabilities | (J) | 8,313 | 3,636 |
| Total non-current liabilities | 17,872 | 15,767 | |
| Current liabilities | |||
| Creditors and other liabilities | (K) | 6,041 | 1,941 |
| Loans from credit institutions | (K) | 2,118 | 1,588 |
| Total current liabilities | 8,159 | 3,529 | |
| Total liabilities | 26,031 | 19,296 | |
| Total equity and liabilities | 91,226 | 61,229 |
| in EUR thousands | Note | FY 2024 | FY 2023 |
| Revenues | 24 | - | |
| Cost of sales | (124) | - | |
| Gross Profit | (100) | - | |
| General and administrative expenses | (L) | (12,507) | (8,055) |
| Market development expenses | (203) | (181) | |
| Other income | (M) | 7,205 | 7,422 |
| Other expenses | (M) | (258) | - |
| Total expenses | (5,763) | (814) | |
| Operating Profit (loss) | (5,863) | (814) | |
| Financial expense | (N) | (1,266) | (671) |
| Financial income | (N) | 1,208 | 1,361 |
| Profit (loss) before tax | (5,921) | (124) | |
| Tax on result from ordinary activities | (O) | (47) | - |
| Share of result from participating interests | (P) | 3,001 | 727 |
| Net Results | (2,967) | 603 |
| In EUR thousands | Patents and Licenses | Software | Development costs | Total |
| At 31 December 2022 | ||||
| Cost | 787 | 626 | 15,097 | 16,510 |
| Accumulated amortisation and impairment | (720) | - | (7,521) | (8,241) |
| Net carrying amount | 67 | 626 | 7,576 | 8,269 |
| Changes to net carrying amount in 2023 | ||||
| Additions | - | 563 | 1,456 | 2,019 |
| Amortisation | (33) | (72) | (1,307) | (1,412) |
| Total changes in 2023 | (33) | 491 | 149 | 607 |
| At 31 December 2023 | ||||
| Cost | 787 | 1,189 | 16,553 | 18,529 |
| Accumulated amortisation and impairment | (753) | (72) | (8,828) | (9,653) |
| Net carrying amount | 34 | 1,117 | 7,724 | 8,875 |
| Changes to net carrying amount in 2024 | ||||
| Additions | - | 562 | 949 | 1,511 |
| Disposals – cost | - | - | (2,146) | (2,146) |
| Disposals – amortisation | - | - | 2,146 | 2,146 |
| Amortisation | (21 | (242) | (1,601) | (1,865) |
| Total changes in 2024 | (21) | 320 | (652) | (354) |
| At 31 December 2024 | ||||
| Cost | 787 | 1,751 | 15,355 | 17,893 |
| Accumulated amortisation and impairment | (775) | (314) | (8,283) | (9,372) |
| Net carrying amount | 12 | 1,437 | 7,072 | 8,521 |
| In EUR thousands | Reverse Vending Machines | Vehicles & Equipment | Total |
| At 31 December 2022 | |||
| Cost | - | - | - |
| Accumulated amortisation and impairment | - | - | - |
| Net carrying amount | - | - | - |
| Changes to net carrying amount in 2023 | |||
| Additions | 140 | - | 140 |
| Amortisation | (2) | - | (2) |
| Total changes in 2023 | 138 | - | 138 |
| At 31 December 2023 | |||
| Cost | 140 | - | 140 |
| Accumulated amortisation and impairment | (2) | - | (2) |
| Net carrying amount | 138 | - | 138 |
| Changes to net carrying amount in 2024 | |||
| Additions | 342 | 111 | 453 |
| Amortisation | (37) | (10) | (47) |
| Total changes in 2024 | 305 | 101 | 406 |
| At 31 December 2024 | |||
| Cost | 482 | 111 | 593 |
| Accumulated amortisation and impairment | (39) | (10) | (49) |
| Net carrying amount | 443 | 101 | 544 |
| in EUR thousands | FY 2024 | FY 2023 |
| Beginning of period | 31,597 | 30,276 |
| Investments and loans provided | 6,769 | 1,757 |
| Results of the Group companies for the year | 3,001 | 727 |
| Exchange differences | 1,472 | (1,081) |
| Movement of negative participations to loans | 3,131 | (1,193) |
| Movement of negative participations to provision | 529 | 1,111 |
| End of period | 46,499 | 31,597 |
| in EUR thousands | FY 2024 | FY 2023 |
| Beginning of period | 15,599 | 2,676 |
| Additions | 3,576 | 21,860 |
| Interest expense | 1,162 | 1,200 |
| Repayments | (3,085) | (11,330) |
| Movement of negative participations to loans | (3,131) | 1,193 |
| End of period | 14,121 | 15,599 |
| in EUR thousands | FY 2024 | FY 2023 |
| Trade receivables | 70 | 104 |
| Other receivables | 963 | 542 |
| Receivables from subsidiaries | 10,567 | 2,945 |
| Total | 11,600 | 3,591 |
| in EUR thousands | FY 2024 | FY 2023 |
| Beginning of period | 4,719 | 4,217 |
| Additions | - | 302 |
| Interest expense | 255 | 298 |
| Repayments | (1,388) | - |
| Translation effect | 151 | (98) |
| End of period | 3,735 | 4,719 |
| in EUR thousands | FY 2024 | FY 2023 |
| Loans from credit institutions | 5,824 | 7,412 |
| Total | 5,824 | 7,412 |
| in EUR thousands | FY 2024 | FY 2023 |
| Provision against investments | 3,790 | 3,262 |
| Other liabilities | 4,523 | 374 |
| Total other liabilities | 8,313 | 3,636 |
| in EUR thousands | FY 2024 | FY 2023 |
| Creditors | 1,602 | 1,073 |
| Accrued expenses | 1,374 | 783 |
| Payables to subsidiaries | 706 | 85 |
| Other liabilities | 2,360 | 85 |
| Total | 6,042 | 1,941 |
| in EUR thousands | FY 2024 | FY 2023 |
| Loans from credit institutions | 2,118 | 1,588 |
| Total | 2,118 | 1,588 |
| in EUR thousands | FY 2024 | FY 2023 |
| Salaries and wages | 4,467 | 2,250 |
| Social Security expenses | 411 | 207 |
| Pension expenses | 103 | 107 |
| Long-term compensation plan | 916 | 254 |
| Total | 5,897 | 2,818 |
| Average number of employees | ||
| Director | 1 | 1 |
| General and Administrative | 16 | 12 |
| Total | 17 | 13 |
| in EUR thousands | FY 2024 | FY 2023 |
| Management fee | 6,381 | 4,773 |
| Royalty fee | 824 | 802 |
| Market development | - | 1,847 |
| Total | 7,205 | 7,422 |
| in EUR thousands | FY 2024 | FY 2023 |
| Revaluation contingent consideration | 258 | - |
| Total | 258 | - |
| in EUR thousands | FY 2024 | FY 2023 |
| Interest and similar expenses – external | (643) | (386) |
| Interest and similar expenses – intercompany | (240) | (285) |
| Interest and similar income - external | 46 | 35 |
| Interest and similar income - intercompany | 1,162 | 1,219 |
| Exchange gains/(losses) | (383) | 107 |
| Total | (58) | 690 |
| in EUR thousands | FY 2024 | FY 2023 |
| Result before taxes | (2,967) | 603 |
| Income tax using the appropriate tax rate in the Netherlands @ 25,8% | 765 | (156) |
| Participation exemption | 774 | 188 |
| Current year losses for which no deferred tax asset was recognised | (1,587) | (32) |
| Effective taxes | (47) | - |
| in EUR thousands | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
| Net results | (2,976) | 601 | (4,178) | 592 |
| Income taxes | (3,691) | (556) | (224) | (933) |
| Results before tax | 715 | 1,157 | (3,954) | 1,525 |
| Adjustments for: | ||||
| - Net finance (cost) and or income | (2,987) | (1.128) | (1,244) | (806) |
| - Depreciation | (5,771) | (4,576) | (3,590) | (2,717) |
| - Amortisation | (2,424) | (1,460) | (1,379) | (890) |
| EBITDA | 11,897 | 8,321 | 2,259 | 5,938 |
| in EUR thousands | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
| Current borrowings | 18,771 | 7,363 | 3,620 | 1,140 |
| Non-current borrowings | 8,164 | 9,312 | 10,930 | 5,922 |
| Total borrowings | 26,934 | 16,675 | 14,550 | 7,062 |
| Cash and cash equivalents | 30,748 | 12,458 | 16,121 | 3,061 |
| Net debt | (3,814) | 4,217 | (1,571) | 4,001 |
| Description: | Management is in a unique position to perpetrate fraud because management is able to manipulate accounting records and prepare fraudulent financial statements by overriding controls that otherwise appear to be operating effectively.Therefore, in our audit, we paid attention to the risk of management override of controls at:•Journal entries and other adjustments made throughout the year and during the course of preparing the financial statements;•Consolidation adjustment entries;•Estimates and estimation processes;•Significant transactions outside the ordinary course of business.For Envipco specifically, we identified a fraud risk related to revenue recognition, which is further detailed in the next paragraph. |
| Our audit approach and observations: | In response to the assessed fraud risk of management override of controls, our audit procedures included, amongst others, the following:•We made enquiries with management and the board and obtained written representations regarding any actual, suspected, or alleged instances of management override of controls.•We inspected the minutes of meetings of those charged with governance to identify any discussions or decisions relevant to the risk of management override.•Where relevant to the audit, we evaluated the design and implementation of internal control measures in processes related to the preparation of the financial statements, the generation and processing of journal entries and elimination entries, and the estimation process. These evaluations were performed assuming a risk of management override of controls in these processes.•We selected and tested manual journal entries based on risk criteria, with particular focus on entries related to revenue recognition. Substantive audit procedures were performed on these entries.•We tested the material adjustment entries made during the consolidation process by reviewing supporting documentation to ensure their validity.•We performed audit procedures on significant management estimates, including evaluating the processes and assumptions underlying these estimates.•We assessed the adequacy and accuracy of the disclosures in the notes to the financial statements.Our audit procedures did not reveal any specific indications of fraud or suspicions of fraud related to management override of controls, that could result in material misstatements. |
| Description: | We addressed the risk of fraud in revenue recognition for which we refer to the key audit matter ‘revenue recognition’, as set out in the section ‘Our key audit matters’ of this report. |
| Our audit approach and observations: | For the audit work performed in response to the assessed fraud risk, we refer to the key audit matter ‘revenue recognition’, as set out in the section ‘Our key audit matters’ of this report. |
| Description: | Envipco and its group companies operate in countries with a low Corruption Perceptions Index (CPI) and jurisdictions where specific anti-bribery and corruption laws are applicable. Furthermore, the group engages in contracts with government entities or government-related companies, which amplifies the risk of exposure to corruption. Despite these elevated risk factors, we observed that management has not implemented a formalized written corruption risk assessment or an anti-bribery and corruption policy to mitigate these risks. Therefore, in our audit, we pay attention to the risk of non-compliance with anti-bribery and corruption laws. |
| Our audit approach and observations: | For the audit work performed in response to the assessed fraud risk, we refer to the key audit matter ‘non-compliance with anti-bribery and corruption laws’, as set out in the section ‘Our key audit matters’ of this report. |
| Description: | The Group incurs a significant volume of expenses, which gives rise to an inherent risk of material misstatement due to errors or fraudulent activity in the accounting for these expenses. The risk is heightened by the potential for payments being made to incorrect creditors or bank accounts, particularly due to weaknesses in the purchase-to-pay process.Given the volume of expenses, as well as the potential for fraudulent payments, we identified the risk of overstating expenses and unauthorised payments as key area of focus in our audit. |
| Description: | For the year ended 31 December 2024, the Group recognised revenue amounting to € 114.0 million from contracts with customers, relating to sales of goods, services, and leasing, as disclosed in Note 6 of the financial statements.Revenue is a key performance indicator for the Group, and its significance as the largest item in the financial statements makes it a critical area of focus. Additionally, the Group conducts a high volume of transactions with several major customers, which increases the complexity to revenue recognition and its associated risks.We identified the existence of revenues as a significant risk, with a particular focus on the risk of overstatement due to premature revenue recognition or fictitious revenues. Such risks may arise from management override of controls to meet market expectations or shareholders’ targets.As outlined in the section ‘Audit approach fraud risks’ of this report, our audit focused on specific fraud risks related to revenue recognition, including the cut-off of revenue, the validity of sales invoices, the recognition of revenue in the correct accounting period, and the risk of inappropriate manual journal entries. |
| Description: | On 14 August 2024, Envipco completed the acquisition of 100% of Sensibin Limited, an Ireland-based supplier of innovative Reverse Vending Machines (RVMs). As disclosed in Note 13 to the financial statements, €6.6 million was capitalized as acquired technology as part of this transaction. The acquisition has been accounted for as the purchase of a group of assets and liabilities.The accounting for this acquisition is inherently complex, as it requires significant judgement by management to determine how the structure and substance of the transaction align with the requirements of EU-IFRS. Specific areas of judgement include the identification of acquired assets and liabilities, the allocation of the purchase price to these assets and liabilities, and the determination of whether the acquisition constitutes a business combination under IFRS 3 or an asset acquisition.Given the magnitude of the transaction and the significant judgement and complexity involved, the accounting for the acquisition of Sensibin Limited has been identified as a key audit matter in our audit. |
| Description: | The Company is required to comply with anti-bribery and corruption laws and regulations. Non-compliance with these regulations could result in significant fines, penalties, or reputational damage. The board of directors has emphasized the importance of compliance in the paragraph ‘Compliance risks’ within the Risk management and appetite section on page 16 of the annual report. This area is of particular importance in our audit due to the inherent fraud risks associated with non-compliance, especially in group companies operating in countries with a low Corruption Perceptions Index (CPI) or in jurisdictions where specific anti-bribery and corruption laws apply. Additionally, group companies with contracts involving government entities or government-related companies pose a heightened risk.Given the potential financial and reputational implications, combined with the inherent complexity of ensuring compliance across diverse jurisdictions, we have identified compliance with anti-bribery and corruption laws and regulations as a key audit matter. |
| Description: | During our first year as Envipco's external auditor, we observed that the company's control environment is still in the process of maturing. This is reflective of its current stage of growth and evolving operational complexity. Our audit identified a relatively large number of deficiencies in internal controls, which indicates a need for further development to support the company's expanding operations and future growth objectives. The control environment plays a critical role in ensuring accurate financial reporting and maintaining strong governance. Deficiencies in internal controls increase the risk of a material misstatement in the financial statements. As a result, we identified the maturing control environment as a key audit matter in our audit of the financial statements. |
| Our audit approach: | Our audit approach included an assessment of the internal control environment that management relies on for financial reporting. This was conducted through an interim audit, the primary objective of which was to evaluate the maturity and effectiveness of Envipco’s internal controls. We engaged IT specialists to perform detailed testing of IT general controls, focussing on the complexity of Envipco’s IT environment. The procedures included evaluating the design and implementation of controls over program development and changes, access to programs and data, and IT operations. Additionally, we held discussions with the board of directors to understand their evaluation of the evolving control environment. We assessed the |