Trademarks and domains |
10 years |
Relationship with clients |
5-7 years |
Other intangible assets |
3-7 years |
Buildings |
15-20 years |
Vehicles |
4-10 years |
Other |
3-6 years |
Adjusted operating profit | 2025 | 2024 |
(€ thousands) | (€ thousands) | |
Operating profit | 53,494 | 38,337 |
Acquired intangibles amortisation | 10,149 | 16,208 |
Adjusted Operating profit | 63,643 | 54,545 |
EBITDA | 2025 | 2024 |
(€ thousands) | (€ thousands) | |
Operating Profit | 53,494 | 38,337 |
Depreciation and amortisation 1 | 10,888 | 16,918 |
EBITDA | 64,382 | 55,255 |
EBITDA margin | 78% | 77% |
Adjusted net income | 2025 | 2024 |
(€ thousands) | (€ thousands) | |
Profit for the year | 44,756 | 32,048 |
Acquired intangibles amortisation | 10,149 | 16,208 |
Deferred tax effect of acquired intangibles amortisation | (518) | (1,434) |
CIT credit relating to 2021 2 | - | (1,830) |
Adjusted net income | 54,387 | 44,992 |
Adjusted basic EPS | 2025 | 2024 |
Adjusted net income (€ thousands) | 54,387 | 44,992 |
Weighted average number of ordinary shares (note 11) | 481,981,128 | 489,975,882 |
Adjusted basic EPS (€ cents) | 11.3 | 9.2 |
Net debt | 2025 | 2024 |
(€ thousands) | (€ thousands) | |
Bank loan principal amount (note 19) | 25,000 | 50,000 |
Customer credit balances (note 20) | 2,189 | 2,398 |
Total debt | 27,189 | 52,398 |
Cash and cash equivalents | (23,606) | (24,857) |
Net debt | 3,583 | 27,541 |
Leverage | 2025 | 2024 |
(€ thousands) | (€ thousands) | |
Net debt | 3,583 | 27,541 |
EBITDA | 64,382 | 55,255 |
Leverage | 0.06 | 0.50 |
Cash conversion | 2025 | 2024 |
(€ thousands) | (€ thousands) | |
EBITDA | 64,382 | 55,255 |
Acquisition of intangible assets and property, plant and equipment | (353) | (306) |
64,029 | 54,949 | |
Cash conversion | 99% | 99% |
Primary geographic markets |
2025 (€ thousands) |
2024 (€ thousands) |
Lithuania |
58,553 |
50,354 |
Estonia |
22,606 |
20,277 |
Latvia |
1,652 |
1,436 |
Total |
82,811 |
72,067 |
Key revenue streams |
2025 (€ thousands) |
2024 (€ thousands) |
Listings revenue |
74,512 |
64,612 |
- Listings revenue: B2C |
42,393 |
36,289 |
- Listings revenue: C2C |
32,119 |
28,323 |
Ancillary revenue 1 |
4,403 |
3,762 |
Advertising revenue |
3,896 |
3,693 |
Total |
82,811 |
72,067 |
Revenue by business lines |
2025 (€ thousands) |
2024 (€ thousands) |
Auto |
31,392 |
27,543 |
- Listings revenue: B2C |
14,899 |
12,954 |
- Listings revenue: C2C |
11,496 |
10,032 |
- Ancillary revenue |
4,070 |
3,512 |
- Advertising revenue |
927 |
1,045 |
Real Estate |
22,248 |
18,036 |
- Listings revenue: B2C |
13,295 |
10,688 |
- Listings revenue: C2C |
6,748 |
5,432 |
- Ancillary revenue |
101 |
45 |
- Advertising revenue |
2,104 |
1,871 |
Jobs & Services |
15,955 |
13,849 |
- Listings revenue: B2C |
12,732 |
11,214 |
- Listings revenue: C2C |
3,152 |
2,593 |
- Ancillary revenue |
- |
- |
- Advertising revenue |
71 |
42 |
Generalist |
13,216 |
12,639 |
- Listings revenue: B2C |
1,467 |
1,433 |
- Listings revenue: C2C |
10,723 |
10,266 |
- Ancillary revenue |
232 |
205 |
- Advertising revenue |
794 |
735 |
Total |
82,811 |
72,067 |
2025 | 2024 | |
(€ thousands) | (€ thousands) | |
Opening balance | 4,641 | 3,714 |
Recognised in revenue in the year | (10,097) | (6,637) |
Advance consideration received | 10,650 | 7,564 |
Closing balance | 5,194 | 4,641 |
2025 | 2024 | |
(€ thousands) | (€ thousands) | |
Operating profit is after charging the following: | ||
Labour costs | (12,570) | (11,326) |
Depreciation and amortisation | (10,888) | (16,918) |
Advertising and marketing services | (1,106) | (1,040) |
IT expenses | (864) | (837) |
Impairment loss on trade receivables and contract assets | (43) | (50) |
Other | (3,852) | (3,584) |
(29,323) | (33,755) |
2025 | 2024 | |
(€ thousands) | (€ thousands) | |
Fees payable for audit services: | ||
Audit of the Company and consolidated financial | ||
statements 1 | (501) | (532) |
Audit of the Company’s subsidiaries pursuant to legislation | (169) | (191) |
Total audit remuneration | (670) | (723) |
2025 | 2024 | |
(number) | (number) | |
Administration | 152 | 143 |
Key Management Personnel (note 23) | 7 | 7 |
Total | 159 | 150 |
2025 |
2024 |
|
(€ thousands) |
(€ thousands) |
|
Wages and salaries |
(9,377) |
(8,035) |
Social security costs |
(904) |
(812) |
(10,281) |
(8,847) |
|
Share-based payment costs (note 24) |
(1,877) |
(2,165) |
Total |
(12,158) |
(11,012) |
2025 |
2024 |
|
(€ thousands) |
(€ thousands) |
|
Interest income |
265 |
237 |
Other financial income |
- |
1 |
Total finance income |
265 |
238 |
Interest expenses |
(2,526) |
(3,516) |
Commitment and agency fees |
(79) |
(79) |
Other financial expenses |
(8) |
(16) |
Interest unwind on lease liabilities |
(46) |
(38) |
Total finance expenses |
(2,659) |
(3,649) |
Net finance costs recognised in profit or loss |
(2,394) |
(3,411) |
2025 |
2024 |
|
(€ thousands) |
(€ thousands) |
|
Current tax expense |
||
Current year |
(7,007) |
(5,928) |
Adjustments for current tax of prior periods 1 |
- |
1,834 |
Deferred tax expense |
||
Change in deferred tax 2 |
663 |
1,216 |
Tax expense |
(6,344) |
(2,878) |
2025 |
2024 |
|
(€ thousands) |
(€ thousands) |
|
Profit before tax |
51,100 |
34,926 |
Tax charge at weighted average rate (2025: 12%; 2024:11%) |
(5,514) |
(3,726) |
Increase in tax rate at which deferred tax is being provided |
(138) |
- |
Non-deductible expenses |
(258) |
(305) |
Current year losses for which no deferred tax asset is |
||
recognised |
(459) |
(332) |
Recognition of previously unrecognised / (derecognition of |
25 |
(349) |
previously recognised) deductible temporary differences |
||
Prior year adjustments 1 |
- |
1,834 |
(6,344) |
(2,878) |
2025 | 2024 | |
United Kingdom 1 | 25% | 25% |
Lithuania 2 | 15% | 15% |
Latvia 3 | 20% | 20% |
Estonia 3 | 22% | 20% |
Net balance at | Recognised in | Recognised in | Net balance at | Deferred tax | Deferred tax | ||
For the year ended | 30 April 2023 | profit or loss | equity 5 | Reclassification | 30 April 2024 | asset | liability |
30 April 2024: | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) |
Intangible assets | |||||||
amortisation | (4,827) | 1,434 | - | (102) | (3,495) | - | (3,495) |
Capitalised | |||||||
borrowing costs | (64) | 20 | - | - | (44) | - | (44) |
Tax losses | 153 | (153) | - | - | - | - | - |
Other temporary | |||||||
differences | 668 | (85) | (20) | 102 | 665 | 665 | - |
Tax assets | |||||||
(liabilities) before | (4,070) | 1,216 | (20) | - | (2,874) | 665 | (3,539) |
set-off | |||||||
Set-off of tax 4 | - | - | - | - | - | (665) | 665 |
Net tax assets | |||||||
(liabilities) | (4,070) | 1,216 | (20) | - | (2,874) | - | (2,874) |
Net balance at | Recognised in | Recognised | Net balance at | Deferred tax | Deferred tax | ||
For the year ended | 30 April 2024 | profit or loss | in equity 5 | Reclassification | 30 April 2025 | asset | liability |
30 April 2025: | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) |
Intangible assets | |||||||
amortisation | (3,495) | 518 | - | - | (2,977) | - | (2,977) |
Capitalised | |||||||
borrowing costs | (44) | 19 | - | - | (25) | - | (25) |
Tax losses | - | - | - | - | - | - | - |
Other temporary | |||||||
differences | 665 | 126 | - | - | 791 | 791 | - |
Tax assets | |||||||
(liabilities) before | (2,874) | 663 | - | - | (2,211) | 791 | (3,002) |
set-off | |||||||
Set-off of tax 4 | - | - | - | - | - | (791) | 791 |
Net tax assets | |||||||
(liabilities) | (2,874) | 663 | - | - | (2,211) | - | (2,211) |
2025 | 2024 | |||
(€ thousands) | (€ thousands) | |||
Gross amount | Tax effect | Gross amount | Tax effect | |
Tax losses | (20,915) | 3,504 | (16,911) | 2,652 |
(20,915) | 3,504 | (16,911) | 2,652 |
2025 | 2024 | |
(€ thousands) | (€ thousands) | |
Do not expire | (20,915) | (16,911) |
Total | (20,915) | (16,911) |
2025 | 2024 | |
Weighted average number of shares outstanding | 481,981,128 | 489,975,882 |
Dilution effect on the weighted average number of shares | 1,404,187 | 928,407 |
Diluted weighted average number of shares outstanding | 483,385,315 | 490,904,289 |
Profit for the year (€ thousands) | 44,756 | 32,048 |
Basic earnings per share (€ cents) | 9.3 | 6.5 |
Diluted earnings per share (€ cents) | 9.3 | 6.5 |
2025 | 2024 | |
Number of shares | Number of shares | |
Issued ordinary shares at 1 May less ordinary shares held | ||
by EBT | 485,588,745 | 493,363,165 |
Weighted effect of ordinary shares purchased by EBT | (631,233) | - |
Weighted effect of share-based incentives exercised | 775,583 | 196,255 |
Weighted effect of own shares purchased for cancellation | (3,751,967) | (3,583,538) |
Weighted average number of ordinary shares at 30 April | 481,981,128 | 489,975,882 |
Other |
|||||
Trademarks |
Relationship |
intangible |
|||
Goodwill |
and domains |
with clients |
assets |
Total |
|
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
|
Cost |
|||||
Balance at 30 April 2023 |
329,961 |
63,340 |
50,960 |
1,291 |
445,552 |
Disposals |
- |
- |
- |
(45) |
(45) |
Balance at 30 April 2024 |
329,961 |
63,340 |
50,960 |
1,246 |
445,507 |
Acquired through business combinations |
- |
700 |
300 |
- |
1,000 |
Acquisitions |
- |
15 |
- |
- |
15 |
Disposals |
- |
- |
- |
(22) |
(22) |
Balance at 30 April 2025 |
329,961 |
64,055 |
51,260 |
1,224 |
446,500 |
Accumulated amortisation and impairment losses |
|||||
Balance at 30 April 2023 |
- |
23,348 |
35,822 |
749 |
59,919 |
Amortisation |
- |
6,334 |
9,874 |
126 |
16,334 |
Disposals |
- |
- |
- |
(45) |
(45) |
Balance at 30 April 2024 |
- |
29,682 |
45,696 |
830 |
76,208 |
Amortisation |
- |
6,340 |
3,809 |
116 |
10,265 |
Disposals |
- |
- |
- |
(22) |
(22) |
Balance at 30 April 2025 |
- |
36,022 |
49,505 |
924 |
86,451 |
Carrying amounts |
|||||
Balance at 30 April 2023 |
329,961 |
39,992 |
15,138 |
542 |
385,633 |
Balance at 30 April 2024 |
329,961 |
33,658 |
5,264 |
416 |
369,299 |
Balance at 30 April 2025 |
329,961 |
28,033 |
1,755 |
300 |
360,049 |
2025 |
2024 |
|
(€ thousands) |
(€ thousands) |
|
Diginet LTU UAB |
228,515 |
228,515 |
AllePal OÜ |
82,297 |
82,297 |
Kinnisvaraportaal OÜ |
13,976 |
13,976 |
City24 SIA |
3,998 |
3,998 |
VIN Solutions OÜ |
1,175 |
1,175 |
329,961 |
329,961 |
Buildings | Vehicles | Other | Total | |
(€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | |
Cost | ||||
Balance as at 30 April 2023 | 1,654 | 189 | 44 | 1,887 |
Acquisitions | 89 | - | - | 89 |
Disposals | (8) | - | - | (8) |
Re-assessment | 489 | - | 21 | 510 |
Balance as at 30 April 2024 | 2,224 | 189 | 65 | 2,478 |
Acquisitions | - | - | - | - |
Disposals | - | - | - | - |
Re-assessment | 3 | 5 | - | 8 |
Balance as at 30 April 2025 | 2,227 | 194 | 65 | 2,486 |
Accumulated depreciation and impairment losses | ||||
Balance as at 30 April 2023 | 827 | 139 | 37 | 1,003 |
Depreciation | 283 | 26 | 18 | 327 |
Disposals | (5) | - | - | (5) |
Balance as at 30 April 2024 | 1,105 | 165 | 55 | 1,325 |
Depreciation | 264 | 19 | 10 | 293 |
Disposals | - | - | - | - |
Balance as at 30 April 2025 | 1,369 | 184 | 65 | 1,618 |
Carrying amounts | ||||
Balance at 30 April 2023 | 827 | 50 | 7 | 884 |
Balance at 30 April 2024 | 1,119 | 24 | 10 | 1,153 |
Balance at 30 April 2025 | 858 | 10 | - | 868 |
2025 | 2024 | |
(€ thousands) | (€ thousands) | |
Trade receivables | 4,280 | 4,071 |
Expected credit loss on trade receivables | (52) | (48) |
Prepayments | 244 | 225 |
Other short-term receivables | 268 | 224 |
Total | 4,740 | 4,472 |
(€ thousands) | |
Balance as at 30 April 2023 | (45) |
Recoveries | 57 |
Write offs | 47 |
Changes in allowance and allowance recognised for new financial assets originated | (107) |
Balance as at 30 April 2024 | (48) |
Recoveries | 67 |
Write offs | 42 |
Changes in allowance and allowance recognised for new financial assets originated | (113) |
Balance as at 30 April 2025 | (52) |
Share capital |
Share premium |
||
Number |
amount |
amount |
|
of shares |
(€ thousands) |
(€ thousands) |
|
Balance as at 30 April 2023 |
496,963,165 |
5,783 |
- |
Purchase and cancellation of own shares |
(8,018,738) |
(93) |
- |
Balance as at 30 April 2024 |
488,944,427 |
5,690 |
- |
Purchase and cancellation of own shares |
(4,591,748) |
(54) |
- |
Balance as at 30 April 2025 |
484,352,679 |
5,636 |
- |
Shares held by EBT |
||
Amount |
||
(€ thousands) |
Number |
|
Balance as at 30 April 2023 |
6,252 |
3,600,000 |
Exercise of share options |
(398) |
(244,318) |
Balance as at 30 April 2024 |
5,854 |
3,355,682 |
Purchase of shares for performance share plan |
2,363 |
800,000 |
Exercise of share options |
(1,657) |
(1,018,301) |
Balance as at 30 April 2025 |
6,560 |
3,137,381 |
2025 |
2024 |
|
(€ thousands) |
(€ thousands) |
|
2023 final dividend |
- |
8,359 |
2024 interim dividend |
- |
4,893 |
2024 final dividend |
10,105 |
- |
2025 interim dividend |
5,775 |
- |
Total |
15,880 |
13,252 |
2025 |
2024 |
|
(€ cents per share) |
(€ cents per share) |
|
2024 interim dividend |
- |
1.0 |
2024 final dividend |
- |
2.1 |
2025 interim dividend |
1.2 |
- |
2025 final dividend |
2.6 |
- |
Total |
3.8 |
3.1 |
2025 |
2024 |
|
(€ thousands) |
(€ thousands) |
|
Bank loan |
24,527 |
49,122 |
Lease liabilities |
563 |
819 |
25,090 |
49,941 |
|
2025 |
2024 |
|
Current liabilities |
(€ thousands) |
(€ thousands) |
Bank loan |
8 |
93 |
Lease liabilities |
262 |
263 |
270 |
356 |
Amount |
|||||
at the end of the year |
|||||
Year end |
Maturity |
Loan currency |
Effective interest rate |
(€ thousands) |
|
Bank Loan |
30 April 2024 |
2026 July |
€ |
5.59% |
49,215 |
Bank Loan |
30 April 2025 |
2026 July |
€ |
5.24% |
24,535 |
2025 |
2024 |
|
(€ thousands) |
(€ thousands) |
|
Group companies shares 1 |
332,227 |
332,227 |
332,227 |
332,227 |
Borrowings |
Lease liabilities |
Total |
|
(€ thousands) |
(€ thousands) |
(€ thousands) |
|
Balance as at 30 April 2023 |
68,896 |
797 |
69,693 |
Changes from financing cash flows |
|||
- Repayment of borrowings |
(20,000) |
- |
(20,000) |
- Payment of lease liabilities |
- |
(305) |
(305) |
Total changes from financing cash flows |
(20,000) |
(305) |
(20,305) |
Other liability related changes |
|||
- New leases and lease reassessments |
- |
593 |
593 |
- Lease disposal |
- |
(3) |
(3) |
- Interest expenses |
3,516 |
38 |
3,554 |
- Interest paid |
(3,197) |
(38) |
(3,235) |
Total other liability related changes |
319 |
590 |
909 |
Balance as at 30 April 2024 |
49,215 |
1,082 |
50,297 |
Balance as at 30 April 2024 | 49,215 | 1,082 | 50,297 |
Changes from financing cash flows | |||
- Repayment of borrowings | (25,000) | - | (25,000) |
- Payment of lease liabilities | - | (265) | (265) |
Total changes from financing cash flows | (25,000) | (265) | (25,265) |
Other liability related changes | |||
- New leases and lease reassessments | - | 8 | 8 |
- Interest expenses | 2,526 | 46 | 2,572 |
- Interest paid | (2,206) | (46) | (2,252) |
Total other liability related changes | 320 | 8 | 328 |
Balance as at 30 April 2025 | 24,535 | 825 | 25,360 |
2025 | 2024 | |
(€ thousands) | (€ thousands) | |
Trade payables | 408 | 399 |
Accrued expenses | 618 | 437 |
Payroll related liabilities | 1,293 | 1,134 |
Other tax | 1,818 | 1,668 |
Customer credit balances | 2,189 | 2,398 |
Other payables | 15 | 224 |
6,341 | 6,260 |
2025 | 2024 | ||
Note | (€ thousands) | (€ thousands) | |
Trade receivables | 14 | 4,228 | 4,023 |
Other short-term receivables | 14 | 268 | 224 |
Cash and cash equivalents | 15 | 23,606 | 24,857 |
28,102 | 29,104 |
30 April 2025 |
30 April 2024 |
|||||
Trade |
Impairment |
Trade |
Impairment |
|||
receivables |
allowance |
receivables |
allowance |
|||
ECL rate |
(€ thousands) |
(€ thousands) |
ECL rate |
(€ thousands) |
(€ thousands) |
|
Not past due |
(0.1%) |
3,434 |
(3) |
(0.1%) |
3,161 |
(3) |
1 – 30 days past due |
(0.4%) |
402 |
(1) |
(0.5%) |
492 |
(2) |
31 – 60 days past due |
(1.9%) |
110 |
(2) |
(2.1%) |
127 |
(3) |
61 – 90 days past due |
(5.0%) |
29 |
(1) |
(5.7%) |
48 |
(3) |
> 90 days past due |
(14.7%) |
305 |
(45) |
(15.4%) |
243 |
(37) |
(1.2%) |
4,280 |
(52) |
(1.2%) |
4,071 |
(48) |
Carrying |
Contractual |
More than |
||||
Financial |
amount |
cash flows |
Up to 1 year |
1-2 years |
2-5 years |
5 years |
liabilities |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
Bank loan |
24,535 |
(26,257) |
(1,041) |
(25,216) |
- |
- |
Lease liabilities |
825 |
(1,001) |
(299) |
(295) |
(407) |
- |
Trade payables |
408 |
(408) |
(408) |
- |
- |
- |
Other payables |
2,822 |
(2,822) |
(2,822) |
- |
- |
- |
28,590 |
(30,488) |
(4,570) |
(25,511) |
(407) |
- |
Financial |
Carrying |
Contractual |
More than |
|||
liabilities |
amount |
cash flows |
Up to 1 year |
1-2 years |
2-5 years |
5 years |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
|
Bank loan |
49,215 |
(56,371) |
(2,896) |
(2,881) |
(50,594) |
- |
Lease liabilities |
1,082 |
(1,313) |
(317) |
(294) |
(654) |
(48) |
Trade payables |
399 |
(399) |
(399) |
- |
- |
- |
Other payables |
2,622 |
(2,622) |
(2,622) |
- |
- |
- |
53,318 |
(60,705) |
(6,234) |
(3,175) |
(51,248) |
(48) |
2025 |
2024 |
|
Carrying amount |
(€ thousands) |
(€ thousands) |
Instruments with a variable interest rate |
||
Bank loan |
24,527 |
49,122 |
24,527 |
49,122 |
2025 |
Impact of financial instruments on profit before tax |
|||
Impact to finance costs |
Impact to finance costs |
|||
Financial instruments by class |
Increase |
(€ thousands) |
Decrease |
(€ thousands) |
Variable rate instruments |
+100 bp |
(250) |
-100 bp |
250 |
2024 |
Impact of financial instruments on profit before tax |
|||
Impact to finance costs |
Impact to finance costs |
|||
Financial instruments by class |
Increase |
(€ thousands) |
Decrease |
(€ thousands) |
Variable rate instruments |
+100 bp |
(500) |
-100 bp |
500 |
Carrying amount |
Level 1 |
Level 2 |
Level 3 |
Total |
|
2025 |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
Trade and other receivables |
4,496 |
- |
- |
- |
- |
Cash and cash equivalents |
23,606 |
- |
- |
- |
- |
Loans and borrowings |
(24,535) |
- |
(24,535) |
- |
(24,535) |
Trade and other payables |
(5,048) |
- |
- |
- |
- |
(1,481) |
- |
(24,535) |
- |
(24,535) |
Carrying amount |
Level 1 |
Level 2 |
Level 3 |
Total |
|
2024 |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
Trade and other receivables |
4,247 |
- |
- |
- |
- |
Cash and cash equivalents |
24,857 |
- |
- |
- |
- |
Loans and borrowings |
(49,215) |
- |
(49,215) |
- |
(49,215) |
Trade and other payables |
(5,126) |
- |
- |
- |
- |
(25,237) |
- |
(49,215) |
- |
(49,215) |
Share price |
||||||||
at grant |
Exercise |
Expected |
Vesting |
Risk-free |
Dividend |
Fair value |
||
Grant |
date |
price |
volatility |
period |
rate |
yield |
per option |
|
date |
Condition |
(€) |
(€) |
(%) |
(years) |
(%) |
(%) |
(€) |
27 July |
EPS performance condition, |
|||||||
2021 |
service condition |
2.62 |
0.01 |
53% |
3 |
(0.20)% |
0.78% |
2.56 |
12 July |
EPS performance condition, |
|||||||
2022 |
service condition |
1.49 |
0.01 |
69% |
3 |
1.37% |
1.96% |
1.40 |
5 July |
EPS performance condition, |
|||||||
2023 |
service condition |
2.22 |
0.01 |
40% |
3 |
2.54% |
1.12% |
2.14 |
8 July |
EPS performance condition, |
|||||||
2024 |
service condition |
2.95 |
0.01 |
45% |
3 |
2.75% |
1.05% |
2.85 |
2025 |
2024 |
|
(number) |
(number) |
|
Outstanding at 1 May |
3,353,487 |
2,484,217 |
Options granted in the year |
794,118 |
1,138,024 |
Options exercised in the year |
(1,018,301) |
(244,318) |
Options forfeited in the year |
- |
(24,436) |
Outstanding at 30 April |
3,129,304 |
3,353,487 |
Exercisable at 30 April |
- |
- |
Company name | Registered office | Registration | Activity | Share in | Held |
Number | capital | directly? | |||
Highdown House, Yeoman | |||||
Way, Worthing, West | Acquiring participa- | ||||
BCG Holdco Limited | Sussex, United Kingdom, | 13415193 | tions | 100% | Yes |
BN99 3HH | |||||
UAB Antler Group | V. Nagevičiaus 3, Vilnius, | Management and | |||
Lithuania | 305147427 | consulting services | 100% | No | |
UAB Diginet LTU | Saltoniškių 9B-1, Vilnius, | ||||
Lithuania | 126222639 | Online classifieds | 100% | No | |
OÜ AllePal | Pärnu mnt. 141, Tallinn, | ||||
Estonia | 12209337 | Online classifieds | 100% | No | |
OÜ Kinnisvaraportaal | Pärnu mnt. 141, Tallinn, | 10680295 | Online classifieds | 100% | No |
Estonia | |||||
OÜ VIN Solutions | Pärnu mnt. 141, Tallinn, | ||||
Estonia | 14071883 | Information services | 100% | No | |
OÜ Baltic Classifieds Group | Pärnu mnt. 141, Tallinn, | ||||
Estonia | 14608656 | Online classifieds | 100% | No | |
SIA City24 | Gustava Zemgala 78 - 1, | ||||
Rīga, Latvia | 40003692375 | Online classifieds | 100% | No |
Consideration | € thousands |
Cash | 1,000 |
Total consideration transferred | 1,000 |
Acquisition related costs | € thousands |
Acquisition related costs (legal and due diligence costs) are included in other expenses for the | |
year ended 30 April 2025 | 13 |
€ thousands | |
Domains | 700 |
Relationships with clients | 300 |
Total identifiable net assets | 1,000 |
UEL |
€ thousands |
|
Internet domains |
10 years |
700 |
Contracts and relationships |
5 years |
300 |
Total identifiable intangible assets |
1,000 |
€ thousands |
|
Consideration transferred |
1,000 |
Fair value of identifiable net assets |
(1,000) |
Goodwill |
- |
€ thousands |
|
Consideration in cash |
1,000 |
Less cash and cash equivalents of the acquiree |
- |
Net cash flow on acquisition |
1,000 |
2025 |
2024 |
||
Notes |
(€ thousands) |
(€ thousands) |
|
Fixed assets |
|||
Investments |
4 |
513,278 |
511,796 |
Current assets |
|||
Debtors: amounts falling due within one year |
5 |
76,528 |
103,691 |
Cash at bank or in hand |
6 |
3,097 |
3,062 |
Creditors: amounts falling due within one year |
|||
Amounts due to subsidiary undertakings |
7 |
(46,831) |
(43,635) |
Other creditors |
7 |
(358) |
(510) |
Net current assets |
32,436 |
62,608 |
|
Total assets less current liabilities |
545,714 |
574,404 |
|
Capital and reserves |
|||
Called up share capital |
10 |
5,636 |
5,690 |
Retained earnings |
546,452 |
574,436 |
|
Capital redemption reserve |
186 |
132 |
|
Own shares held |
11 |
(6,560) |
(5,854) |
Total Capital and reserves |
545,714 |
574,404 |
Called up share |
Capital |
||||
capital |
Own shares held |
redemption reserve |
Retained earnings |
Total equity |
|
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
|
Balance at 30 April 2023 |
5,783 |
(6,252) |
39 |
602,493 |
602,063 |
Profit for the period |
- |
- |
- |
2,867 |
2,867 |
Other comprehensive income |
- |
- |
- |
- |
- |
Total comprehensive income |
- |
- |
- |
2,867 |
2,867 |
Transactions with owners: |
|||||
Share-based payments |
- |
- |
- |
2,165 |
2,165 |
Exercise of share options |
- |
398 |
- |
(395) |
3 |
Purchase of shares for cancellation |
(93) |
- |
93 |
(19,442) |
(19,442) |
Dividends paid |
- |
- |
- |
(13,252) |
(13,252) |
Balance at 30 April 2024 |
5,690 |
(5,854) |
132 |
574,436 |
574,404 |
Profit for the period |
- |
- |
- |
1,217 |
1,217 |
Other comprehensive income |
- |
- |
- |
- |
- |
Total comprehensive income |
- |
- |
- |
1,217 |
1,217 |
Transactions with owners: |
|||||
Share-based payments |
- |
- |
- |
1,877 |
1,877 |
Exercise of share options |
- |
1,657 |
- |
(1,645) |
12 |
Acquisition of treasury shares |
- |
(2,363) |
- |
- |
(2,363) |
Purchase of shares for cancellation |
(54) |
- |
54 |
(13,553) |
(13,553) |
Dividends paid |
- |
- |
- |
(15,880) |
(15,880) |
Balance at 30 April 2025 |
5,636 |
(6,560) |
186 |
546,452 |
545,714 |
Set aside for dividends declared after |
|||||
the reporting period |
(12,500) |
(12,500) |
|||
Total |
533,952 |
533,214 |