For the year ended 31 December | |||
2024 | 2023 | ||
In thousands of euros | Note | ||
Continuing operations | |||
Revenue | 7 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Selling, general and administrative expenses | ( | ( | |
Impairment of goodwill | 16 | ( | |
Research and development expenses | ( | ( | |
Other operating expenses | 8 | ( | ( |
Other income | 9 | ||
Operating loss | ( | ( | |
Finance income | 13 | ||
Finance expenses | 13 | ( | ( |
Net finance expenses | ( | ( | |
Foreign currency exchange losses | ( | ( | |
Loss before tax | ( | ( | |
Tax credit | 18 | ||
(Loss)/Profit from continuing operations | ( | ||
Loss on sale of discontinued operation, net of tax | 34 | ( | |
(Loss)/Profit for the period | ( | ||
Other comprehensive income | |||
Items that may be reclassified subsequently to profit or loss: | |||
Foreign currency translation differences | |||
Other comprehensive income for the year | |||
Total comprehensive (loss)/income attributable to equity holders | ( | ||
Earnings per ordinary share | |||
Basic earnings per share (euro) | 28 | ( | |
Diluted earnings per share (euro) | 28 | ( |
For the year ended 31 December | |||
In thousands of euros | Note | 2024 | 2023 |
ASSETS | |||
Non-current assets | |||
Property, plant and equipment | 14 | ||
Right-of-use assets | 24 | ||
Other intangible assets | 15 | ||
Goodwill | 16 | ||
Financial assets | 17 | ||
Deferred tax assets | 18 | ||
Trade and other receivables due after more than one year | 7, 20 | ||
Contract assets due after more than one year | 7 | ||
Other assets due after more than one year | |||
Total non-current assets | |||
Current assets | |||
Inventories | 19 | ||
Current tax assets | |||
Trade and other receivables | 7, 20 | ||
Contract assets | 7 | ||
Other current assets | 21 | ||
Prepayments | |||
Cash and cash equivalents | 22 | ||
Total current assets | |||
TOTAL ASSETS | |||
EQUITY AND LIABILITIES | |||
Equity attributable to owners of the Parent | |||
Share capital | 23 | ||
Share premium | 23 | ||
Merger reserve | 23 | ||
Treasury shares | 23 | ( | ( |
Retained earnings | |||
Foreign currency translation reserve | ( | ( | |
Total equity | |||
Non-current liabilities | |||
Deferred tax liabilities | 18 | ||
Lease liabilities | 24 | ||
Retirement benefit obligations | |||
Accrued liabilities | |||
Loans & borrowings | 26 | ||
Other liabilities | 25 | ||
Contract liabilities | 7, 27 | ||
Total non-current liabilities | |||
Current liabilities | |||
Current tax liabilities | |||
Trade and other payables | |||
Lease liabilities | 24 | ||
Accrued liabilities | |||
Loans & borrowings | 26 | ||
Other liabilities | 25 | ||
Contract liabilities | 7,27 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
Foreign | ||||||||
currency | ||||||||
Share | Share | Merger | Treasury | Retained | translation | Total | ||
In thousands of euros | Note | capital | premium | reserve | shares | earnings | reserve | equity |
Balance at 31 December 2022 | ( | ( | ||||||
Total comprehensive income for the year | ||||||||
Net profit for the year | ||||||||
Foreign currency translation differences | ||||||||
Total comprehensive income for the year | ||||||||
Transactions with owners | ||||||||
Share-b ased payment transactions | 23 | ( | ||||||
Own shares re-purchased | 23 | ( | ( | |||||
Total transactions with owners | ( | ( | ( | |||||
Balance at 31 December 2023 | ( | ( | ||||||
Total comprehensive loss for the year | ||||||||
Net loss for the year | ( | ( | ||||||
Foreign currency translation differences | ||||||||
Total comprehensive loss for the year | ( | ( | ||||||
Transactions with owners | ||||||||
Share-based payment transactions | 23 | ( | ||||||
Own shares re-purchased | 23 | ( | ( | |||||
Total transactions with owners | ( | ( | ( | |||||
Balance at 31 December 2024 | ( | ( |
For the year ended 31 December | |||
2024 | 2023 | ||
In thousands of euros | Note | ||
Cash flows from operating activities: | |||
Net (loss)/profit for the year | ( | ||
Adjustments to reconcile net profit to net cash: | |||
- Impairment of goodwill | 16 | ||
- Amortisation and impairment of intangible fixed assets | 15 | ||
- Depreciation of right-of-use-assets | 24 | ||
- Depreciation and impairment of property, plant & equipment | 14 | ||
- Loss/(Gain) on disposal of tangible fixed assets | ( | ||
- Net finance expense | 13 | ||
- Net foreign currency exchange losses | |||
- Tax credit | 18 | ( | ( |
- Loss on sale of discontinued operation, net of tax | 34 | ||
- Other items | ( | ||
Total adjustments to net profit | |||
Change in operating assets and liabilities: | |||
- Financial assets | 17 | ( | |
- Inventories | 19 | ( | |
- Trade and other receivables | 20 | ( | |
- Contract assets | ( | ||
- Other current assets | 21 | ( | |
- Prepayments | ( | ||
- Retirement benefit obligations | |||
- Trade and other payables | ( | ||
- Accrued liabilities | ( | ( | |
- Contract liabilities | 27 | ( | |
Total change in operating assets and liabilities | ( | ||
Cash generated from operating activities | |||
Interest received | 13 | ||
Interest paid | 13 | ( | ( |
Taxes paid | ( | ( | |
Net cash flow from operating activities | |||
Cash flows from investing activities: | |||
Capital expenditures on property, plant & equipment | 14 | ( | ( |
Capital expenditures on other intangible assets | 15 | ( | |
Capitalisation of development expenses | 15 | ( | ( |
Proceeds on disposal of property, plant & equipment | |||
Proceeds on disposal of discontinued operations | 34 | ||
Net cash flow used in investing activities | ( | ( | |
Cash flows from financing activities: | |||
Repayment against loans and borrowings | 26 | ( | ( |
Deferred consideration paid | 25 | ( | ( |
Contingent consideration paid | 25 | ( | ( |
Net payments on lease liabilities | ( | ( | |
Own shares re-purchased | 23 | ( | ( |
Net cash flow used in financing activities | ( | ( | |
Net increase in cash | |||
Cash and cash equivalents at 1 January | |||
Effect of exchange rate fluctuations on cash at 1 January | |||
Cash and cash equivalents at 31 December |
Company name | Functional currency |
Hybrid Software Group PLC | Euro (EUR) |
Global Graphics (UK) Limited | Pound sterling (GBP) |
Global Graphics Software Limited | Pound sterling (GBP) |
Global Graphics Software Incorporated | United States dollar (USD) |
Global Graphics Kabushiki Kaisha | Japanese yen (JPY) |
Meteor Inkjet Limited | Pound sterling (GBP) |
Xitron, LLC | United States dollar (USD) |
HYBRID Software Group S.à r.l. | Euro (EUR) |
HYBRID Software Development NV | Euro (EUR) |
HYBRID Integration LLC | United States dollar (USD) |
HYBRID Software UK Limited | Pound sterling (GBP) |
HYBRID Software NV | Euro (EUR) |
HYBRID Software France SAS | Euro (EUR) |
HYRBID Software Iberia S.L.U. | Euro (EUR) |
HYBRID Software Italy SRL | Euro (EUR) |
HYBRID Software GmbH | Euro (EUR) |
HYBRID Software China Co. Limited | Chinese yuan (CNY) |
HYBRID Software Australia Pty Limited | Australian dollar (AUD) |
Printing | Printhead | Enterprise | |||
In thousands of euros | Software | Solutions | Software | Group | Total |
Revenue from external customers | 16,666 | 11,593 | 23,242 | - | 51,501 |
Inter-segment revenue | 418 | - | 381 | - | 799 |
Segment revenue | 17,084 | 11,593 | 23,623 | - | 52,300 |
Segment operating profit/(loss) after tax | 4,336 | 1,176 | 3,441 | (1,446) | 7,507 |
Included in the operating profit/(loss) after tax are: | |||||
Interest income | 114 | 53 | 37 | 28 | 232 |
Interest expense | (302) | (25) | (101) | (65) | (493) |
Depreciation and amortisation | (2,572) | (798) | (990) | - | (4,360) |
Tax credit/(charge) | 282 | - | (143) | - | 139 |
Segment EBITDA | 6,814 | 1,946 | 4,638 | (1,409) | 11,989 |
Printing | Printhead | Enterprise | |||
In thousands of euros | Software | Solutions | Software | Group | Total |
Revenue from external customers | 14,937 | 11,293 | 21,813 | - | 48,043 |
Inter-segment revenue | 322 | - | 1,012 | - | 1,334 |
Segment revenue | 15,259 | 11,293 | 22,825 | - | 49,377 |
Segment operating profit/(loss) after tax | 158 | 753 | 5,416 | (1,126) | 5,201 |
Included in the operating profit/(loss) after tax are: | |||||
Interest income | 140 | 23 | 11 | - | 174 |
Interest expense | (59) | (20) | (294) | (41) | (414) |
Depreciation and amortisation | (2,398) | (703) | (873) | - | (3,974) |
Tax (charge)/credit | (257) | 43 | 2,323 | - | 2,109 |
Segment EBITDA | 2,732 | 1,410 | 4,249 | (1,085) | 7,306 |
In thousands of euros | 2024 | 2023 |
Segment total operating profit after tax | 7,507 | 5,201 |
Impairment of goodwill | (6,280) | - |
Amortisation of acquired intangible assets | (4,569) | (4,760) |
Tax effect of above-mentioned items | 514 | 878 |
Consolidated (loss)/profit after tax | (2,828) | 1,319 |
Printhead | Enterprise | |||||||
Printing Software | Solutions | Software | Total | |||||
In thousands of euros | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Revenue type | ||||||||
Licence royalties | 13,349 | 11,514 | 899 | 872 | 9,412 | 8,582 | 23,660 | 20,968 |
Maintenance and after-sale support | 1,945 | 1,903 | 61 | 66 | 9,237 | 8,817 | 11,243 | 10,786 |
Services | 453 | 488 | 276 | 383 | 4,479 | 4,266 | 5,208 | 5,137 |
Printer hardware and consumables | 893 | 984 | 126 | 146 | 51 | 59 | 1,070 | 1,189 |
Driver electronics | - | - | 10,204 | 9,809 | - | - | 10,204 | 9,809 |
Other items | 26 | 48 | 27 | 17 | 63 | 89 | 116 | 154 |
Total revenue | 16,666 | 14,937 | 11,593 | 11,293 | 23,242 | 21,813 | 51,501 | 48,043 |
Primary geographical markets | ||||||||
United Kingdom | 330 | 499 | 304 | 495 | 1,483 | 1,400 | 2,117 | 2,394 |
Europe, excluding United Kingdom | 2,268 | 4,939 | 2,408 | 2,306 | 11,765 | 10,684 | 16,441 | 17,929 |
North & South America | 5,671 | 6,177 | 2,583 | 2,318 | 8,550 | 8,296 | 16,804 | 16,791 |
Asia | 8,397 | 3,322 | 6,298 | 6,174 | 1,444 | 1,433 | 16,139 | 10,929 |
Total revenue | 16,666 | 14,937 | 11,593 | 11,293 | 23,242 | 21,813 | 51,501 | 48,043 |
Timing of revenue recognition | ||||||||
Recognised at a point in time | 14,720 | 13,032 | 11,532 | 11,227 | 11,801 | 11,666 | 38,053 | 35,925 |
Recognised over time | 1,946 | 1,905 | 61 | 66 | 11,441 | 10,147 | 13,448 | 12,118 |
Total revenue | 16,666 | 14,937 | 11,593 | 11,293 | 23,242 | 21,813 | 51,501 | 48,043 |
In thousands of euros | next 12 months | 12-24 months | after 24 months | Total |
After-sale support | 1,863 | 197 | 169 | 2,229 |
Products and services | 1,702 | 10 | 2 | 1,714 |
Total | 3,565 | 207 | 171 | 3,943 |
In thousands of euros | 2024 | 2023 |
Trade receivables (see note 20) | 6,045 | 5,431 |
Contract assets | 10,015 | 8,593 |
Contract liabilities (see note 27) | (3,854) | (4,845) |
In thousands of euros | 2024 | 2023 |
Loss on disposal of tangible fixed assets | 70 | 5 |
Other operating expenses | - | 6 |
Total other operating expenses | 70 | 11 |
In thousands of euros | 2024 | 2023 |
Gain on disposal of tangible fixed assets | 28 | 18 |
Government grants | 23 | 63 |
Other income | 99 | 115 |
Total other income | 150 | 196 |
In thousands of euros | 2024 | 2023 |
Employee benefit expense | 26,426 | 26,473 |
Depreciation of property, plant & equipment (see note 14) | 687 | 769 |
Depreciation of right-of-use assets (see note 24) | 740 | 763 |
Impairment of goodwill (see note 16) | 6,280 | - |
Capitalisation of R&D expenses (see note 15) | (3,451) | (3,824) |
Amortisation of intangible assets (see note 15) | 7,492 | 7,194 |
Auditor’s remuneration | 387 | 402 |
Other operating expenses, net of other operating income | 8,032 | 8,756 |
Total operating expenses, net of other operating income | 46,593 | 40,533 |
2024 | 2023 | |
By activity | ||
Research and development | 93 | 99 |
Sales, maintenance and support | 142 | 139 |
General and administrative | 36 | 39 |
Total average number of people employed | 271 | 277 |
In thousands of euros | 2024 | 2023 |
Wages and salaries | 23,606 | 22,970 |
Social security contributions | 2,758 | 2,856 |
Medical insurance contributions | 423 | 437 |
Pension contributions to defined contribution plans | 771 | 773 |
Other employee related expenses | 777 | 1,048 |
Total employee benefit expenses | 28,335 | 28,084 |
In thousands of euros | 2024 | 2023 |
Interest income | 127 | 41 |
Finance income on net investment in leases | 25 | 18 |
Total interest income | 152 | 59 |
Other financial income | 80 | 115 |
Total finance income | 232 | 174 |
Interest expense | (1) | (1) |
Interest expense on loan from related undertaking (see note 31) | (207) | (235) |
Interest on lease liabilities (see note 24) | (120) | (127) |
Remeasurement of deferred consideration on ColorLogic GmbH acquisition | (65) | (41) |
Other financial charges | (100) | (10) |
Total finance expenses | (493) | (414) |
Net finance expenses | (261) | (240) |
Leasehold | Computer | Office | Motor | ||
In thousands of euros | improvements | equipment | equipment | vehicles | Total |
Cost | |||||
At 31 December 2022 | 1,014 | 2,142 | 1,510 | 765 | 5,431 |
Additions | 9 | 272 | - | 354 | 635 |
Transfers | - | 678 | (678) | - | - |
Disposals | - | (97) | (36) | (84) | (217) |
Effect of movement in exchange rates | 17 | 46 | (6) | 3 | 60 |
At 31 December 2023 | 1,040 | 3,041 | 790 | 1,038 | 5,909 |
Additions | - | 222 | 1 | 306 | 529 |
Transfers | - | 17 | (17) | - | - |
Disposals | (19) | (795) | (50) | (86) | (950) |
Effect of movement in exchange rates | 42 | 146 | 25 | 9 | 222 |
At 31 December 2024 | 1,063 | 2,631 | 749 | 1,267 | 5,710 |
Depreciation | |||||
At 31 December 2022 | 807 | 1,687 | 1,147 | 88 | 3,729 |
Charge for the year | 83 | 376 | 95 | 215 | 769 |
Transfers | - | 656 | (656) | - | - |
Disposals | - | (92) | (32) | (43) | (167) |
Effect of movement in exchange rates | 15 | 20 | (5) | 1 | 31 |
At 31 December 2023 | 905 | 2,647 | 549 | 261 | 4,362 |
Charge for the year | 52 | 331 | 65 | 239 | 687 |
Transfers | - | 7 | (7) | - | - |
Disposals | (19) | (786) | (50) | (16) | (871) |
Effect of movement in exchange rates | 41 | 141 | 21 | 5 | 208 |
At 31 December 2024 | 979 | 2,340 | 578 | 489 | 4,386 |
Net book value | |||||
At 31 December 2023 | 135 | 394 | 241 | 777 | 1,547 |
At 31 December 2024 | 84 | 291 | 171 | 778 | 1,324 |
Customer | |||||||
Software | relation- | Trade- | Know- | Driver | |||
In thousands of euros | technology | ships | Patents | marks | how | electronics | Total |
Cost | |||||||
At 31 December 2022 | 85,951 | 20,782 | 2,735 | 586 | 1,404 | 4,133 | 115,591 |
Additions – purchased | 5 | - | - | - | - | - | 5 |
Additions – internally developed | 3,301 | - | - | - | - | 523 | 3,824 |
Effect of movement in exchange rates | 1,761 | 256 | 54 | 12 | (3) | 90 | 2,170 |
At 31 December 2023 | 91,018 | 21,038 | 2,789 | 598 | 1,401 | 4,746 | 121,590 |
Additions – internally developed | 2,820 | - | - | - | - | 631 | 3,451 |
Effect of movement in exchange rates | 2,361 | 663 | 128 | 28 | 42 | 233 | 3,455 |
At 31 December 2024 | 96,199 | 21,701 | 2,917 | 626 | 1,443 | 5,610 | 128,496 |
At 31 December 2022 | 48,205 | 15,536 | 2,608 | 586 | 1,309 | 3,388 | 71,632 |
Charge for the year | 5,875 | 871 | 10 | - | 95 | 353 | 7,204 |
Effect of movement in exchange rates | 1,751 | 259 | 59 | 12 | (3) | 69 | 2,147 |
At 31 December 2023 | 55,831 | 16,666 | 2,677 | 598 | 1,401 | 3,810 | 80,983 |
Charge for the year | 6,091 | 889 | 11 | - | - | 511 | 7,502 |
Effect of movement in exchange rates | 2,218 | 661 | 124 | 28 | 42 | 186 | 3,259 |
At 31 December 2024 | 64,140 | 18,216 | 2,812 | 626 | 1,443 | 4,507 | 91,744 |
Net book value | |||||||
At 31 December 2023 | 35,187 | 4,372 | 112 | - | - | 936 | 40,607 |
At 31 December 2024 | 32,059 | 3,485 | 105 | - | - | 1,103 | 36,752 |
In thousands of euros | 2024 | 2023 |
Cost of sales | 10 | 10 |
Selling, general and administrative expenses | 889 | 966 |
Research and development expenses | 6,603 | 6,228 |
Total amortisation charge | 7,502 | 7,204 |
In thousands of euros | Remaining amortisation period | 2024 | 2023 |
Cloudflow | 8 to 11.5 years | 15,243 | 16,342 |
ColorLogic | 0.3 to 6.8 years | 2,148 | 2,439 |
EDL | 0.3 to 2.7 years | 196 | 252 |
Harlequin RIP | 0.2 to 2.7 years | 1,654 | 1,927 |
iC3D | 7.25 to 9.5 years | 1,258 | 1,300 |
Other software | 1 to 5 years | 86 | 120 |
Packz | 8 to 11.5 years | 10,877 | 11,826 |
Xitron | 0.2 to 2.8 years | 597 | 981 |
Total software technology | 32,059 | 35,187 | |
Customer relationships | 2 to 6.8 years | 3,485 | 4,372 |
Patents | 10 years | 105 | 112 |
Driver electronics | 0.2 to 4.8 years | 1,103 | 936 |
In thousands of euros | GGS | MET | XIT | L&P | Brandz | Color | Total |
Cost | |||||||
At 31 December 2022 | 12,472 | 2,195 | 1,857 | 51,110 | - | 1,202 | 68,835 |
Effect of movement in exchange | 117 | 43 | (64) | - | - | - | 97 |
rates | |||||||
At 31 December 2023 | 12,589 | 2,238 | 1,793 | 51,110 | - | 1,202 | 68,932 |
Transfers | - | - | - | (1,578) | 1,578 | - | - |
Effect of movement in exchange | 702 | 103 | 109 | - | - | - | 914 |
rates | |||||||
At 31 December 2024 | 13,291 | 2,341 | 1,902 | 49,532 | 1,578 | 1,202 | 69,846 |
Amortisation or impairment | |||||||
At 31 December 2022 | 5,750 | - | - | - | - | - | 5,750 |
Effect of movement in exchange | 55 | - | - | - | - | - | 55 |
rates | |||||||
At 31 December 2023 | 5,805 | - | - | - | - | - | 5,805 |
Impairment | - | - | - | 4,750 | 910 | 620 | 6,280 |
Effect of movement in exchange | 329 | - | - | - | - | - | 329 |
rates | |||||||
At 31 December 2024 | 6,134 | - | - | 4,750 | 910 | 620 | 12,414 |
Net book value | |||||||
At 31 December 2023 | 6,784 | 2,238 | 1,793 | 49,532 | 1,578 | 1,202 | 63,127 |
At 31 December 2024 | 7,157 | 2,341 | 1,902 | 44,782 | 668 | 582 | 57,432 |
In thousands of euros | GGS | MET | XIT | L&P | Brandz | Color |
WACC 2023 pre tax | 19.64% | 19.60% | 19.30% | 11.44% | 11.44% | 20.30% |
WACC 2024 pre tax | 17.82% | 17.93% | 17.18% | 10.30% | 10.30% | 17.74% |
Change required for carrying amount to equal | ||
recoverable | ||
2024 | 2023 | |
Revenue growth rate | (124bps) | (44bps) |
Discount rate | 642bps | 41bps |
Headroom | ||
Update parameter | %-change | |
Revenue growth rate lowered with 1% | 8.26% | (21.13%) |
Discount rate increased with 1% | 11.30% | (20.19%) |
Headroom | ||
Update parameter | %-change | |
Revenue growth rate lowered with 1% | 10.10% | (76.41%) |
Discount rate increased with 1% | 11.30% | (31.55%) |
Headroom | ||
Update parameter | %-change | |
Revenue growth rate lowered with 1% | 9.77% | (51.42%) |
Discount rate increased with 1% | 18.74% | (26.71%) |
In thousands of euros | 2024 | 2023 |
Rent and other deposits | 30 | 32 |
Financial assets not classified as cash or cash equivalent | 900 | 803 |
Non-current finance lease receivables (see note 24) | 90 | 112 |
Total financial assets | 1,020 | 947 |
In thousands of euros | 2024 | 2023 |
Current tax | ||
Current year charge | (152) | (500) |
Withholding tax | - | - |
Credit related to previous periods | 237 | 49 |
Total current tax | 85 | (451) |
Deferred tax | ||
Arising from amortization of acquired intangibles | 486 | 3,510 |
Arising from the capitalisation and amortisation of development expenses | 66 | (47) |
Recognition of previously unrecognised tax losses | 16 | (26) |
Total deferred tax | 568 | 3,437 |
Total tax credit | 653 | 2,986 |
In thousands of euros | 2024 | 2023 |
Loss before tax on continuing and discontinued operations | (3,481) | (1,667) |
Expected tax credit at the Company's tax rate of 25% (2023: 23.5%) | 870 | 392 |
Effect of differences in tax rates in foreign jurisdictions | 49 | 200 |
Effect of expenses not deductible and items not taxable | 677 | 1,156 |
Deferred tax not recognised | (1,397) | (1,713) |
Impact of rate change | - | 2,445 |
Effect of R&D enhanced expenditure | 455 | 498 |
Effect of withholding tax | (16) | (16) |
Recognition of previously unrecognised tax asset | 15 | 24 |
Total tax credit recognised | 653 | 2,986 |
In thousands of euros | 2024 | 2023 |
Deferred tax assets | ||
Capital allowances | 1,827 | 1,756 |
Unused tax losses | 1,072 | 1,085 |
Total recognised deferred tax assets before set-off | 2,899 | 2,841 |
Deferred tax set-off | (1,592) | (1,208) |
Net deferred tax assets | 1,307 | 1,633 |
Deferred tax liabilities | ||
Capitalised development expenses | 941 | 966 |
As a result of business combinations | 2,163 | 2,643 |
Total recognised deferred tax liabilities before set-off | 3,104 | 3,609 |
Deferred tax set-off | (1,592) | (1,208) |
Net deferred tax liabilities | 1,512 | 2,401 |
In thousands of euros | 2024 | 2023 |
Deferred tax assets | ||
Balance as at 1 January | 2,841 | 2,786 |
Amounts credited/(charged) to profit & loss | 16 | (26) |
Foreign currency translation differences recognised in other comprehensive income | 42 | 81 |
Total recognised deferred tax assets before set-off as at 31 December | 2,899 | 2,841 |
Deferred tax liabilities | ||
Balance as at 1 January as previously reported | 3,609 | 9,381 |
Prior year adjustment | - | (2,368) |
Balance as at 1 January as restated | 3,609 | 7,013 |
Amounts credited to profit & loss | (552) | (3,463) |
Foreign currency translation differences recognised in other comprehensive income | 47 | 59 |
Total recognised deferred tax liabilities before set-off as at 31 December | 3,104 | 3,609 |
In thousands of euros | 2024 | 2023 |
Finished goods | 1,838 | 1,823 |
Components | 1,610 | 2,089 |
Total inventories | 3,448 | 3,912 |
In thousands of euros | 2024 | 2023 |
Trade receivables | 6,501 | 6,024 |
Allowance for doubtful debts | (456) | (593) |
Total trade and other receivables | 6,045 | 5,431 |
In thousands of euros | 2024 | 2023 |
Under 90 days | 5,283 | 4,970 |
Over 90 days and provided for | 456 | 461 |
Over 90 days but not provided for | 306 | - |
Total trade receivables | 6,045 | 5,431 |
In thousands of euros | 2024 | 2023 |
At 1 January | 593 | 336 |
(Credit) / Charge during the year | (137) | 257 |
At 31 December | 456 | 593 |
In thousands of euros | 2024 | 2023 |
VAT receivable | 283 | 260 |
Current finance lease receivables (see note 24) | 123 | 60 |
Other items | 62 | 55 |
Total other current assets | 468 | 375 |
In thousands of euros | 2024 | 2023 |
Cash at bank and in hand | 9,513 | 7,079 |
Total cash and cash equivalents | 9,513 | 7,079 |
2024 | 2023 | |||
In thousands of euros, except number of shares | Number | Value | Number | Value |
As at 1 January | 58,584 | 179 | 58,996 | 161 |
Disbursement of shares to employees | (9,106) | (40) | (19,000) | (54) |
Own shares re-purchased | 14,344 | 54 | 18,588 | 72 |
As at 31 December | 63,822 | 193 | 58,584 | 179 |
Land and | Motor | ||
In thousands of euros | buildings | vehicles | Total |
Balance at 31 December 2022 | 2,834 | 78 | 2,912 |
Additions | - | 45 | 45 |
Depreciation charge for the year | (694) | (69) | (763) |
Effect of movement in exchange rates | 8 | (1) | 7 |
Balance at 31 December 2023 | 2,148 | 53 | 2,201 |
Additions | - | 85 | 85 |
Depreciation charge for the year | (701) | (39) | (740) |
Effect of movement in exchange rates | 45 | - | 45 |
Balance at 31 December 2024 | 1,492 | 99 | 1,591 |
In thousands of euros | 2024 | 2023 |
Current | 940 | 824 |
Non-current | 1,051 | 1,777 |
Total lease liabilities | 1,991 | 2,601 |
In thousands of euros | 2024 | 2023 |
Interest on lease liabilities | 120 | 127 |
Expenses relating to short-term leases | 50 | 93 |
Total recognised in profit or loss | 170 | 220 |
In thousands of euros | 2024 | 2023 |
Lease liability interest | 120 | 127 |
Principal payments | 883 | 753 |
Additions | (216) | (84) |
Disposals | - | 59 |
Effect of movement in exchange rates | (56) | 65 |
Total cash outflow for leases | 731 | 920 |
In thousands of euros | 2024 | 2023 |
Within 1 year | 1,014 | 953 |
Between 1 and 2 years | 606 | 911 |
Between 2 and 3 years | 208 | 547 |
Between 3 and 4 years | 161 | 164 |
Between 4 and 5 years | 160 | 160 |
After 5 years | - | 160 |
Total undiscounted lease liabilities at 31 December | 2,149 | 2,895 |
In thousands of euros | 2024 | 2023 |
Income received from subleasing right-of-use assets | 120 | 96 |
Finance income on net investment in leases | (25) | (18) |
Total amount recognised in profit or loss | 95 | 78 |
In thousands of euros | 2024 | 2023 |
Within 1 year | 138 | 72 |
Between 1 and 2 years | 80 | 72 |
Between 2 and 3 years | 17 | 52 |
Between 3 and 4 years | 2 | - |
Between 4 and 5 years | - | - |
After 5 years | - | - |
Total undiscounted lease payments receivable | 237 | 196 |
Unearned finance income | (25) | (24) |
Net investment in the lease | 232 | 172 |
In thousands of euros | 2024 | 2023 |
Current (see note 21) | 123 | 60 |
Non-current (see note 17) | 90 | 112 |
Total finance lease receivable | 213 | 172 |
In thousands of euros | 2024 | 2023 |
Contingent consideration | - | 233 |
Deferred consideration | 417 | 662 |
Other liabilities | 64 | - |
Total other liabilities | 481 | 895 |
In thousands of euros | 2024 | 2023 |
Current | 369 | 543 |
Non-current | 112 | 352 |
Total other liabilities | 481 | 895 |
In thousands of euros | 2024 | 2023 |
Current | 2,500 | - |
Non-current | 4,000 | 7,800 |
Total loans and borrowings | 6,500 | 7,800 |
In thousands of euros | 2024 | 2023 |
Customer advances | 579 | 1,477 |
Deferred revenue | 3,275 | 3,368 |
Total contract liabilities | 3,854 | 4,845 |
In thousands of euros | 2024 | 2023 |
Current | 3,477 | 4,368 |
Non-current | 377 | 477 |
Total contract liabilities | 3,854 | 4,845 |
In thousands of euros unless otherwise stated | 2024 | 2023 |
Weighted average number of shares (basic), in thousands of shares | 32,851 | 32,852 |
(Loss)/Profit for the period | (2,828) | 1,319 |
Basic earnings per share, in euros | (0.09) | 0.04 |
Diluted earnings per share, in euros | (0.09) | 0.04 |
As at 31 December | As at 31 December | |||||
2023 | Granted | Exercised | Withdrawn | Lapsed | 2024 | |
Number | Number | Number | Number | Number | Number | |
SIP matching shares | 15,274 | - | (1,991) | - | - | 13,283 |
Free shares granted | 20,000 | - | (6,045) | (4,955) | - | 9,000 |
35,274 | - | (8,036) | (4,955) | - | 22,283 |
Pounds | Japanese | Canadian | Chinese | Australian | |||
In thousands of euros | Euros | US dollars | sterling | yen | dollars | yuan | dollars |
At 31 December 2024 | |||||||
Trade and other receivables | 2,051 | 2,740 | 1,013 | 170 | - | 14 | 57 |
Contract assets | 1,318 | 1,215 | 678 | 1,039 | 31 | 109 | 26 |
Other current assets | 98 | - | 306 | 7 | - | 57 | - |
Loans & borrowings | (2,500) | - | - | - | - | - | - |
Trade and other payables | (2,169) | (397) | (1,231) | (31) | - | (30) | (24) |
Accrued liabilities | (483) | (65) | (833) | - | - | (26) | (3) |
Other liabilities | (346) | (20) | (3) | - | - | - | - |
Net exposure | (2,031) | 3,473 | (70) | 1,185 | 31 | 124 | 56 |
At 31 December 2023 | |||||||
Trade and other receivables | 1,688 | 2,664 | 836 | 160 | - | 45 | 16 |
Contract assets | 1,646 | 1,415 | 899 | 56 | 40 | 121 | 8 |
Other current assets | 171 | - | 161 | 9 | - | 34 | - |
Trade and other payables | (1,904) | (636) | (924) | (31) | - | - | (7) |
Accrued liabilities | (925) | (76) | (894) | (19) | - | (24) | (2) |
Other liabilities | (276) | (34) | (233) | - | - | - | - |
Net exposure | 400 | 3,333 | (155) | 175 | 40 | 176 | 15 |
Pounds | Japanese | Canadian | Chinese | Australian | |||
In thousands of euros | Euros | US dollars | sterling | yen | dollars | yuan | dollars |
At 31 December 2024 | |||||||
Trade and other receivables | - | - | - | - | - | - | - |
Contract assets | 1,080 | 607 | 1,820 | 1,976 | 52 | 64 | - |
Other non-current assets | 9 | 6 | - | - | - | - | 2 |
Retirement benefit obligations | (1,068) | - | - | - | - | - | - |
Loans & borrowings | (4,000) | - | - | - | - | - | - |
Accrued liabilities | (36) | - | - | - | - | - | - |
Other liabilities | (112) | - | - | - | - | - | - |
Net exposure | (4,127) | 613 | 1,820 | 1,976 | 52 | 64 | 2 |
At 31 December 2023 | |||||||
Trade and other receivables | - | 22 | - | - | - | - | - |
Contract assets | 1,930 | 1,052 | 1,309 | 13 | 104 | - | - |
Other non-current assets | 8 | 8 | - | - | - | - | 2 |
Retirement benefit obligations | (982) | - | - | - | - | - | - |
Loans & borrowings | (7,800) | - | - | - | - | - | - |
Accrued liabilities | (52) | - | - | - | - | - | - |
Other liabilities | (352) | - | - | - | - | - | - |
Net exposure | (7,248) | 1,082 | 1,309 | 13 | 104 | - | 2 |
Average rate for | Rate at 31 December | |||
2024 | 2023 | 2024 | 2023 | |
US dollar | 0.9236 | 0.9261 | 0.9611 | 0.9060 |
Pound sterling | 1.1791 | 1.1497 | 1.2058 | 1.1527 |
Japanese yen | 0.0061 | 0.0066 | 0.0062 | 0.0064 |
Canadian dollar | 0.6313 | 0.5934 | 0.6698 | 0.5928 |
Chinese yuan | 0.1293 | 0.1316 | 0.1317 | 0.1279 |
Australian dollar | 0.6100 | 0.6156 | 0.5975 | 0.6165 |
In thousands of euros | 2024 | 2023 |
Equipment manufacturers | 1,873 | 1,891 |
Resellers and end users | 4,172 | 3,540 |
Total trade receivables | 6,045 | 5,431 |
Between 1 and | |||
In thousands of euros | Within 1 year | 10 years | Total |
At 31 December 2024 | |||
Retirement benefit obligations | - | 1,068 | 1,068 |
Loans & borrowings | 2,500 | 4,000 | 6,500 |
Trade payables | 3,882 | - | 3,882 |
Other liabilities | 369 | 112 | 481 |
Accrued liabilities | 1,410 | 36 | 1,446 |
Total | 8,161 | 5,216 | 13,377 |
At 31 December 2023 | |||
Retirement benefit obligations | - | 982 | 982 |
Loans & borrowings | - | 7,800 | 7,800 |
Trade payables | 3,502 | - | 3,502 |
Other liabilities | 543 | 352 | 895 |
Accrued liabilities | 1,940 | 52 | 1,992 |
Total | 5,985 | 9,186 | 15,171 |
In thousands of euros | 2024 | 2023 |
Capital | ||
Total equity | 116,507 | 111,947 |
Less cash and cash equivalents | 9,513 | 7,079 |
106,994 | 104,868 | |
Overall financing | ||
Total equity | 116,507 | 111,947 |
Plus borrowings | 6,500 | 7,800 |
123,007 | 119,747 | |
Capital to overall financing ratio | 1:1.15 | 1:1.14 |
Carrying amount | Fair value | ||||
Financial | |||||
assets at | Other financial | ||||
In thousands of euros | FVTPL | amortised cost | liabilities | Total | Level 2 |
At 31 December 2024 | |||||
Financial assets not measured at fair value | |||||
Financial assets (see note 17) | - | 1,020 | - | 1,020 | 1,020 |
Trade and other receivables (see notes 20) | - | 6,045 | - | 6,045 | 6,045 |
Cash and cash equivalents (see note 22) | - | 9,513 | - | 9,513 | 9,513 |
- | 16,578 | - | 16,578 | 16,578 | |
Financial liabilities measured at fair value | |||||
Deferred consideration (see note 25) | 417 | - | - | 417 | 417 |
Unsecured loan from related party (see note 26) | 6,500 | - | - | 6,500 | 6,500 |
6,917 | - | - | 6,917 | 6,917 | |
Financial assets not measured at fair value | |||||
Trade and other payables | - | - | 3,882 | 3,882 | 3,882 |
- | - | 3,882 | 3,882 | 3,882 | |
At 31 December 2023 | |||||
Financial assets not measured at fair value | |||||
Financial assets (see note 17) | - | 947 | - | 947 | 947 |
Trade and other receivables (see notes 20) | - | 5,431 | - | 5,431 | 5,431 |
Cash and cash equivalents (see note 22) | - | 7,079 | - | 7,079 | 7,079 |
- | 13,457 | - | 13,457 | 13,457 | |
Financial liabilities measured at fair value | |||||
Contingent consideration (see note 25) | 233 | - | - | 233 | 233 |
Deferred consideration (see note 25) | 662 | - | - | 662 | 662 |
Unsecured loan from related party (see note 26) | 7,800 | - | - | 7,800 | 7,800 |
8,695 | - | - | 8,695 | 8,695 | |
Financial assets not measured at fair value | |||||
Trade and other payables | - | - | 3,502 | 3,502 | 3,502 |
- | - | 3,502 | 3,502 | 3,502 |
In thousands of euros | 2024 | 2023 |
Short-term employee benefits | 3,578 | 3,089 |
Post-employment benefits | 107 | 136 |
Termination payments | - | 115 |
Shares sold to Hybrid Software Group PLC | 11 | 22 |
Total key management personnel expenses | 3,696 | 3,362 |
Country of | Ownership interest % | |||||
Company name | Registered office address | incorporation | 2024 | 2023 | ||
Global Graphics (UK) | 2030 | Cambourne Business Park, Cambourne, CB23 | United Kingdom | 100% | 100% | |
Limited | 6DW, UK | |||||
Global Graphics Software | 2030 | Cambourne Business Park, Cambourne, CB23 | United Kingdom | 100% | 100% | |
Limited* | 6DW, UK | |||||
Global Graphics Software | 6601 | S.Tamiami Trail, Suite 176, Sarasota, FL 34231, | United States of | 100% | 100% | |
Incorporated* | USA | America | ||||
Global Graphics | 610 | AIOS Nagatacho Bldg, 2-17-17 Nagatacho, | Japan | 100% | 100% | |
Kabushiki Kaisha* | Chiyoda-ku, Tokyo 100-0014, Japan | |||||
Meteor Inkjet Limited | Harston Mill, Royston Road, Harston, Cambridge, | United Kingdom | 100% | 100% | ||
CB22 7GG, UK | ||||||
Xitron, LLC* | 4750 | Venture Drive, Suite 200A, Ann Arbor, Michigan | United States of | 100% | 100% | |
HYBRID Software Group | 48108, | USA | America | |||
S.à r.l. | Guldensporenpark 18, Block B, 9820 Merelbeke, | 19-21 route d’Arlon, LU-8009 Strassen, Luxembourg | Luxembourg | 100% | 100% | |
eXplio NV*” | Belgium | Belgium | - | 100% | ||
HYBRID Software | Guldensporenpark 18, Block B, 9820 Merelbeke, | Belgium | 100% | 100% | ||
Development NV* | Belgium | |||||
HYBRID Integration LLC* | One South State Street, Newtown, Pennsylvania | United States of | 100% | 100% | ||
18940 | , USA | America | ||||
HYBRID Software NV* | Guldensporenpark 18, Block B, 9820 Merelbeke, | Belgium | 100% | 100% | ||
Belgium | ||||||
HYBRID Software China | Room | 2504 | , 25 th Floor, Building 2, No. 900 Yishan | China | 100% | 100% |
Co. Limited* | Road, Xuhui District, Shanghai, China | |||||
HYBRID Software GmbH* | Uhlandstrabe 9, 79102 Freiburg, Germany | Germany | 100% | 100% | ||
HYBRID Software Italy | Viale Sondrio 2, IT-20124 Milano, Italy | Italy | 100% | 100% | ||
SRL* | ||||||
HYBRID Software France | 15 Rue Marsollier, F-75002 Paris, France | France | 100% | 100% | ||
SAS* | ||||||
HYBRID Software UK | 2030 | Cambourne Business Park, Cambourne, CB23 | United Kingdom | 100% | 100% | |
Limited* | 6DW, UK | |||||
HYBRID Software | Suite 2, Level 14, 9 Castlereagh Street, Sydney, NSW | Australia | 100% | 100% | ||
Australia Pty Limited* | 2000, | Australia | ||||
HYBRID Software Iberia | Riera dels Frares, 8 – E08907 L’Hospitalet, Barcelona, | Spain | 100% | 100% | ||
S.L.U.* | Spain | |||||
ColorLogic GmbH ~ | Landersumer Weg 40, D-48431 Rheine | Germany | - | 100% |
In thousands of euros | Lease liabilities | Other liabilities | Total |
Balance at 31 December 2023 | 2,601 | 8,695 | 11,296 |
Loan repayment | - | (1,300) | (1,300) |
Deferred consideration paid | - | (310) | (310) |
Contingent consideration paid | - | (236) | (236) |
Principal payments of lease liabilities | (1,003) | - | (1,003) |
Other debts | - | 64 | 64 |
Total cashflows | (1,003) | (1,782) | (2,785) |
Deferred consideration fair value adjustment | - | 65 | 65 |
Contingent consideration fair value adjustment | - | 3 | 3 |
Recognition of new lease liabilities | 216 | - | 216 |
Other non-cash items* | 120 | - | 120 |
Exchange rate effects | 57 | - | 57 |
Total non-cash items | 393 | 68 | 461 |
Balance at 31 December 2024 | 1,991 | 6,981 | 8,972 |
In thousands of euros | Lease liabilities | Other liabilities | Total |
Balance at 31 December 2022 | 3,394 | 9,812 | 13,206 |
Loan repayment | - | (293) | (293) |
Deferred consideration paid | - | (310) | (310) |
Contingent consideration paid | - | (367) | (367) |
Principal payments of lease liabilities | (880) | - | (880) |
Total cashflows | (880) | (970) | (1,850) |
Contingent consideration fair value adjustment | - | 41 | 41 |
Recognition of new lease liabilities | 84 | - | 84 |
Disposal of expired lease liabilities | (59) | - | (59) |
Other non-cash items* | 127 | (235) | (108) |
Exchange rate effects | (65) | 47 | (18) |
Total non-cash items | 87 | (147) | (60) |
Balance at 31 December 2023 | 2,601 | 8,695 | 11,296 |