2024 | 2023 | 2024 | 2023 | ||
Notes | €’000 | €’000 | €’000 | €’000 | |
ASSETS | |||||
Non-current assets | |||||
Property, plant and equipment | 5 | 704 | 720 | ||
Right-of-use assets | 6 | 22 | - | ||
Intangible assets | 7 | 47,016 | 48,553 | ||
Investment in subsidiaries | 8 | - | - | 19,722 | 19,722 |
Investment in associates | 9 | 1,582 | 1,582 | ||
Trade and other receivables | 11 | - | - | ||
Total non-current assets | 69,046 | 70,577 | |||
Current assets | |||||
Inventories | 10 | - | - | ||
Trade and other receivables | 11 | 2,677 | 11,749 | ||
Current tax assets | - | - | |||
Cash and cash equivalents | 12 | 4,937 | 735 | ||
Total current assets | 7,614 | 12,484 | |||
Total assets | 76,660 | 83,061 |
2024 | 2023 | 2024 | 2023 | ||
Notes | €’000 | €’000 | €’000 | €’000 | |
Revenue | 19 | 4,460 | 630 | ||
Cost of sales | 20 | ( | ( | (2,790) | (275) |
Gross profit | | 1,670 | 355 | ||
Administrative expenses | 20 | ( | ( | (629) | (560) |
Investment income | 23 | - | - | 7,846 | 7,693 |
Operating profit | 8,887 | 7,488 | |||
Analysed as follows: | |||||
EBITDA | 10,504 | 7,622 | |||
Depreciation and amortisation | 20 | ( | ( | (1,617) | (134) |
Operating profit | 8,887 | 7,488 | |||
Finance costs | 24 | ( | ( | (1,600) | (124) |
Profit before tax | 7,287 | 7,364 | |||
Tax expense | 25 | ( | ( | (3,174) | (2,693) |
Profit for the year – total comprehensive income for the year | 26 | 4,113 | 4,671 | ||
Attributable to: | |||||
Owners of the Company | 26 | 4,113 | 4,671 |
Earnings per share (€) | 26 | ||
Balance at 1 January 2024 | ( | ( | ||||
Comprehensive income | ||||||
Profit for the year – total comprehensive income for the year | ||||||
Transaction with owners | ||||||
Issuance of shares | 13 | |||||
Dividends | 27 | ( | ( | |||
Balance at 31 December 2024 | ( | ( |
2024 | 2023 | 2024 | 2023 | ||
Notes | €’000 | €’000 | €’000 | €’000 | |
Cash flows from operating activities | |||||
Cash generated from/(used in) operations | 28 | 5,537 | (1,589) | ||
Investment income | 23 | - | - | 5,000 | 5,000 |
Interest paid on lease liabilities | 24 | ( | ( | (1) | - |
Interest paid on borrowings | 24 | ( | ( | (1,469) | (124) |
Income tax paid | ( | ( | (2,763) | - | |
Net cash generated from operating activities | 6,304 | 3,287 | |||
Cash flows from investing activities | |||||
Purchase of property, plant and equipment | 5, 7 | ( | ( | - | (517) |
Purchase of intangible assets | 7 | ( | - | (30,884) | |
Net cash used in investing activities | ( | ( | - | (31,401) | |
Cash flows from financing activities | |||||
Net loan (repayments)/proceeds | 7,17 | ( | - | 29,784 | |
Dividends paid | 27 | ( | ( | (2,097) | (5,000) |
Principal elements of lease payments | 16 | ( | ( | (5) | - |
Net cash (used in)/generated from financing activities | ( | (2,102) | 24,784 | ||
Net movement in cash and cash equivalents | ( | 4,202 | (3,330) | ||
Cash and cash equivalents at beginning of year | 735 | 4,065 | |||
Cash and cash equivalents at end of year | 12 | 4,937 | 735 |
% | |
Buildings | 2 - 10 |
Improvements to premises | 6 - 10 |
Office furniture and equipment | 10 - 25 |
Data centre equipment | 4 - 20 |
Other equipment | 25 - 50 |
Passive network infrastructure | 6 - 14 |
Years | |
Intangible assets attributable to the Data centre operation | |
Brand names | 10 |
Customer relationships | 5 |
Intangible assets attributable to the Mobile network towers operation | |
Customer contract | 30 |
Portfolio of access contracts | 30 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Financial liabilities measured at amortised cost (at principal amounts) | ||||
Subject to floating rates | ||||
Bank loans | (30,000) | (30,000) | (30,000) | (30,000) |
(30,000) | (30,000) | (30,000) | (30,000) | |
Subject to fixed rates | ||||
Bank loans | (3,188) | (3,600) | - | - |
Loan from fellow subsidiary | (15,000) | (15,000) | (15,000) | (15,000) |
(18,188) | (18,600) | (15,000) | (15,000) | |
Total | (48,188) | (48,600) | (45,000) | (45,000) |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
Carrying amounts | ||||
Trade and other receivables (Note 11) | 2,956 | 1,802 | 2,144 | 2,998 |
Cash and cash equivalents (Note 12) | 6,026 | 3,752 | 4,937 | 735 |
8,982 | 5,554 | 7,081 | 3,733 |
Current to 30 days past due | 31 to 60days pastdue | 61 to 90days pastdue | 91 to 120days pastdue | 121 to 150days pastdue | +151 dayspastdue | Total | |
31 December 2024 | |||||||
Weighted average expected loss rate* | 1% | 3% | 3% | 5% | 10% | 67% | |
Gross carrying amount - trade receivables and | |||||||
contract assets (€’000) | 1,592 | 661 | 379 | 323 | 2 | 88 | 3,045 |
Loss allowance applied after netting off the deposits (€’000) | 8 | 20 | - | 1 | - | 60 | 89 |
31 December 2023 | |||||||
Weighted average expected loss rate* | 1% | 1% | 3% | 10% | 38% | 90% | |
Gross carrying amount - trade receivables and | |||||||
contract assets (€’000) | 1,218 | 315 | 13 | 39 | 18 | 64 | 1,667 |
Loss allowance applied after netting off the deposits (€’000) | 4 | 3 | - | 4 | 7 | 58 | 76 |
Group | ||
2024 | 2023 | |
€’000 | €’000 | |
Trade and other receivables | ||
Balance at 1 January | 76 | 77 |
Change in loss allowances recognised in profit or loss during the year | 13 | (1) |
Balance at 31 December | 89 | 76 |
Group | Carryingamount | Contractualcash flows | Within one year | Betweenone andtwo years | Betweentwo tofive years | More thanfive years |
€’000 | €’000 | €’000 | €’000 | €’000 | €’000 | |
31 December 2024 | ||||||
Borrowings | 47,943 | 62,342 | 2,292 | 3,378 | 25,095 | 31,577 |
Lease liabilities | 1,931 | 2,150 | 510 | 497 | 443 | 700 |
Other financial liabilities | 2,210 | 2,507 | 1,123 | 570 | 814 | - |
Trade and other payables | 9,211 | 9,211 | 8,921 | 169 | 121 | - |
61,295 | 76,210 | 12,846 | 4,614 | 26,473 | 32,277 | |
31 December 2023 | ||||||
Borrowings | 48,336 | 63,978 | 2,241 | 2,288 | 25,088 | 34,361 |
Lease liabilities | 2,311 | 2,591 | 484 | 488 | 794 | 825 |
Other financial liabilities | 3,007 | 3,447 | 553 | 562 | 1,736 | 596 |
Trade and other payables | 15,856 | 15,856 | 15,567 | 136 | 153 | - |
69,510 | 85,872 | 18,845 | 3,474 | 27,771 | 35,782 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | |
Borrowings (Note 17) | 47,943 | 48,336 | 44,795 | 44,784 |
Lease liabilities (Note 16) | 1,931 | 2,311 | 23 | - |
Less: Cash and cash equivalents (Note 12) | (6,026) | (3,752) | (4,937) | (735) |
Net debt | 43,848 | 46,895 | 39,881 | 44,049 |
Total equity | 12,756 | 10,778 | 27,572 | 25,649 |
Total capital | 56,604 | 57,673 | 67,453 | 69,698 |
Net debt ratio | 77% | 81% | 59% | 63% |
Mobile Network Towers | Data Centre | Total | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
€000 | €000 | €000 | €000 | €000 | €000 | |
Revenue from external customers | 3,988 | 328 | 29,616 | 28,338 | 33,604 | 28,666 |
EBITDA | 2,657 | (92) | 10,060 | 10,130 | 12,717 | 10,038 |
Reportable segment profit before tax | (559) | (351) | 7,780 | 8,002 | 7,221 | 7,651 |
Tax | (389) | - | (2,664) | (2,931) | (3,053) | (2,931) |
Results for reportable segments | (948) | (351) | 5,116 | 5,071 | 4,168 | 4,720 |
Information about profit or loss: | ||||||
Finance costs | (1,600) | (124) | (208) | (223) | (1,808) | (347) |
Depreciation and amortisation | (1,617) | (134) | (2,071) | (1,906) | (3,688) | (2,040) |
Reportable segment assets | 49,778 | 58,383 | 25,092 | 22,268 | 74,870 | 80,651 |
Capital expenditure | 58 | 49,407 | 2,279 | 706 | 2,337 | 50,113 |
Reportable segment liabilities | 48,118 | 56,272 | 13,996 | 13,601 | 62,114 | 69,873 |
Group | Land,buildings andimprovementsto premises | Datacentreequipment | Passivenetworkinfrastructure | Officefurniture &equipment | Total |
€’000 | €’000 | €’000 | €’000 | €’000 | |
At 1 January 2023 | |||||
Cost | 5,087 | 16,430 | - | 5,141 | 26,658 |
Accumulated depreciation and impairment charges | (804) | (12,321) | - | (4,459) | (17,584) |
Net book amount | 4,283 | 4,109 | - | 682 | 9,074 |
Year ended 31 December 2023 | |||||
Opening net book amount | 4,283 | 4,109 | - | 682 | 9,074 |
Additions | 19 | 497 | 727 | 190 | 1,433 |
Disposals and reversals | - | (116) | - | (7) | (123) |
Depreciation charge | (54) | (1,094) | (7) | (239) | (1,394) |
Depreciation released on disposals | - | 104 | - | 7 | 111 |
Closing net book amount | 4,248 | 3,500 | 720 | 633 | 9,101 |
At 31 December 2023 | |||||
Cost | 5,106 | 16,811 | 727 | 5,324 | 27,968 |
Accumulated depreciation and impairment charges | (858) | (13,311) | (7) | (4,691) | (18,867) |
Net book amount | 4,248 | 3,500 | 720 | 633 | 9,101 |
Year ended 31 December 2024 | |||||
Opening net book amount | 4,248 | 3,500 | 720 | 633 | 9,101 |
Additions | - | 2,104 | 58 | 175 | 2,337 |
Disposals and reversals | - | - | - | (1) | (1) |
Depreciation charge | (49) | (1,277) | (74) | (237) | (1,637) |
Depreciation released on disposals | - | - | - | 1 | 1 |
Closing net book amount | 4,199 | 4,327 | 704 | 571 | 9,801 |
At 31 December 2024 | |||||
Cost | 5,106 | 18,915 | 785 | 5,498 | 30,304 |
Accumulated depreciation and impairment charges | (907) | (14,588) | (81) | (4,927) | (20,503) |
Net book amount | 4,199 | 4,327 | 704 | 571 | 9,801 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
Cost of sales | 1,504 | 1,226 | 74 | 7 |
Administrative expenses | 133 | 168 | - | - |
1,637 | 1,394 | 74 | 7 |
Description by class based on highest and best use | Fair value at31 December 2024 | Valuationtechnique | Significantunobservableinput | Range of unobservableinputs |
€ | ||||
Current use as data centre | 4,200,000 | Discounted cashflows - rental streams approach | Rental streams | Rental value p.a. of €135/sqm - €160/sqm and applying discount rates of 5.75%* |
Group | |||||||
ROU asset | No. ofROUassets | Range of remaininglease term(years) | Averageremaininglease term(years) | Averageextensionoptionconsidered(years) | No. of leaseswithextensionoptions | No. ofleaseswithoption topurchase | No. of leases withterminationoptions |
Properties | 4 | 1 - 12 | 4 | 3 | 3 | - | 3 |
Motor vehicles | 3 | 1 - 5 | 3 | - | - | - | - |
IT equipment | 8 | 1 - 7 | 3 | - | - | - | - |
Group | |||||||
ROU asset | No ofROUassets | Range of remaininglease term(years) | Averageremaininglease term(years) | Averageextensionoptionconsidered(years) | No of leaseswithextensionoptions | No ofleaseswithoption topurchase | No of leases withterminationoptions |
Properties | 4 | 1 - 12 | 4 | 3 | 3 | - | 3 |
Motor vehicles | 3 | 1 - 8 | 2 | - | - | - | - |
IT equipment | 8 | 1 - 5 | 1 | - | - | - | - |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
Properties | 1,568 | 1,947 | - | - |
Motor vehicles | 44 | 32 | 22 | - |
IT equipment | 4 | 2 | - | - |
Total right-of-use assets | 1,616 | 1,981 | 22 | - |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
Depreciation charge of right-of-use assets | ||||
Properties | 497 | 497 | - | - |
Motor vehicles | 16 | 19 | 6 | - |
IT equipment | 1 | 3 | - | - |
514 | 519 | 6 | - | |
Interest expense (included in finance costs) | 68 | 78 | 1 | - |
Group | Brand names,customerrelationships and related assets | Goodwill | Customercontract | Portfolio of access contracts | Total |
€’000 | €’000 | €’000 | €’000 | €’000 | |
At 1 January 2023 | |||||
Cost | 11,427 | 3,203 | - | - | 14,630 |
Accumulated amortisation and impairment charges | (11,427) | - | - | - | (11,427) |
Net book amount | - | 3,203 | - | - | 3,203 |
Year ended 31 December 2023 | |||||
Opening net book amount | - | 3,203 | - | - | 3,203 |
Additions | - | - | 46,925 | 1,755 | 48,680 |
Amortisation charge | - | - | (122) | (5) | (127) |
Closing net book balance | - | 3,203 | 46,803 | 1,750 | 51,756 |
At 31 December 2023 | |||||
Cost | 11,427 | 3,203 | 46,925 | 1,755 | 63,310 |
Accumulated amortisation and impairment charges | (11,427) | - | (122) | (5) | (11,554) |
Net book amount | - | 3,203 | 46,803 | 1,750 | 51,756 |
Year ended 31 December 2024 | |||||
Opening net book amount | - | 3,203 | 46,803 | 1,750 | 51,756 |
Amortisation charge | - | - | (1,475) | (62) | (1,537) |
Closing net book balance | - | 3,203 | 45,328 | 1,688 | 50,219 |
At 31 December 2024 | |||||
Cost | 11,427 | 3,203 | 46,925 | 1,755 | 63,310 |
Accumulated amortisation and impairment charges | (11,427) | - | (1,597) | (67) | (13,091) |
Net book amount | - | 3,203 | 45,328 | 1,688 | 50,219 |
Transferred sites | BTS sites | Aggregate | |
€’000 | €’000 | €’000 | |
Intangible assets – Customer contract | 43,976 | 2,695 | 46,671 |
Intangible assets – Portfolio of access contracts | 1,653 | 102 | 1,755 |
Property, plant and equipment – passive network infrastructure (Note 5) | 517 | 210 | 727 |
Prepayments (Note 11) | 417 | - | 417 |
Aggregate consideration | 46,563 | 3,007 | 49,570 |
Average annual increase in EBITDA | Terminal valuegrowth rate | Post-taxdiscount rate | |
% | % | % | |
31 December 2024 | 1.0 | 1.0 | 12.5 |
31 December 2023 | 3.0 | 1.8 | 12.4 |
Registered office | Class of shares held | Percentage of shares held | ||
2024 | 2023 | |||
BM IT Limited | SCM02, Level 2,SmartCity Malta Ricasoli, Kalkara,Malta | Ordinary Sharesof €2.329373 each | 100% | 100% |
Bellnet Limited | SCM02, Level 2,SmartCity Malta Ricasoli, Kalkara,Malta | Ordinary Sharesof €2.33 each | 100% | 100% |
BM SupportServices Limited | SCM02, Level 2,SmartCity Malta Ricasoli, Kalkara,Malta | Ordinary Sharesof €2.329373 each | 100% | 100% |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
Years ended 31 December: | ||||
Opening cost and carrying amount | 1,582 | 1,582 | 1,582 | 1,582 |
Closing cost and carrying amount | 1,582 | 1,582 | 1,582 | 1,582 |
Associate | Registered office | Class of shares held | Percentage of shares held | |
2024 | 2023 | |||
EBO Ltd | Vision Exchange Building,Territorials Street, Zone 1,Central Business District,Birkirkara CBD 1070Malta | Ordinary shares | 15% | 15% |
EBO Ltd | ||
2024 | 2023 | |
€’000 | €’000 | |
Summarised statement of financial position | ||
Non-current assets | ||
Intangible assets | 3,539 | 2,635 |
Other non-current assets | 1,137 | 1,038 |
Total non-current assets | 4,676 | 3,673 |
Current assets | ||
Trade receivables | 975 | 1,480 |
Cash and cash equivalents | 103 | 266 |
Total current assets | 1,078 | 1,746 |
Non-current liabilities | (2,077) | (2,017) |
Current liabilities | (1,234) | (1,074) |
Net assets | 2,443 | 2,328 |
Reconciliation to carrying amounts: | ||
Opening net assets of investee on 1 January | 2,328 | 1,526 |
Profit for the year | 72 | 844 |
Other comprehensive income | 43 | (42) |
Closing net assets on 31 December | 2,443 | 2,328 |
Group’s share in % | 15% | 15% |
Group’s share of closing net assets | 366 | 349 |
Group’s share of closing net assets reflected in the financial statements | 263 | 263 |
Notional goodwill | 1,319 | 1,319 |
Carrying amount on 31 December | 1,582 | 1,582 |
EBO Ltd | ||
2024 | 2023 | |
€’000 | €’000 | |
Summarised statement of comprehensive income | ||
Revenue | 1,554 | 2,401 |
Profit from continued operations | 91 | 1,272 |
Profit after tax | 72 | 844 |
Other comprehensive income | 43 | (42) |
Total comprehensive income | 115 | 802 |
Group | ||
2024 | 2023 | |
€’000 | €’000 | |
Operating spares and consumables | 66 | 77 |
Goods held for resale | 73 | 70 |
139 | 147 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
Non-current | ||||
Costs incurred to fulfill contracts | 263 | 261 | - | - |
Prepayments | 30 | 60 | - | - |
Total non-current trade and other receivables | 293 | 321 | - | - |
Current | ||||
Trade receivables - gross | 2,165 | 1,193 | - | - |
Expected credit loss allowances | (89) | (76) | - | - |
Trade receivables - net | 2,076 | 1,117 | - | - |
Amounts due from immediate parent | - | 211 | - | 385 |
Amounts due from subsidiaries | - | - | 2,141 | 2,613 |
Costs incurred to fulfil contracts | 292 | 302 | - | - |
Indirect taxation | 70 | 8,315 | 70 | 8,315 |
Contract assets – accrued income | 880 | 474 | 3 | - |
Prepayments and advance payments | 1,258 | 1,228 | 463 | 436 |
Total current trade and other receivables | 4,576 | 11,647 | 2,677 | 11,749 |
Total trade and other receivables | 4,869 | 11,968 | 2,677 | 11,749 |
Group | ||
2024 | 2023 | |
€’000 | €’000 | |
At beginning of year | 563 | 1,080 |
Originations | 286 | 292 |
Recognition through profit or loss | (294) | (809) |
At end of year | 555 | 563 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
Cash at bank and in hand | 6,026 | 3,752 | 4,937 | 735 |
Group and Company | ||
2024 | 2023 | |
€’000 | €’000 | |
Authorised: | ||
300,000,000 Ordinary shares of €0.10 each | 30,000 | 30,000 |
Issued and fully paid: | ||
211,601,892 (31 December 2023: 203,595,310) Ordinary shares of €0.10 each | 21,160 | 20,360 |
Group and Company | ||
2024 | 2023 | |
€’000 | €’000 | |
Balance as at year-end | 2,010 | - |
Group | ||
2024 | 2023 | |
€’000 | €’000 | |
Adjustments relating to non-controlling interests | ||
Other reserves at beginning and end of year | (4,097) | (4,097) |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
Property, plant and equipment | 583 | 500 | 39 | - |
Credit loss allowances on trade receivables | (32) | (27) | - | - |
Lease liabilities | (661) | (809) | (3) | - |
Right-of-use assets | 556 | 693 | 2 | - |
Others | - | 6 | - | - |
At end of year | 446 | 363 | 38 | - |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
At beginning of year | 363 | 352 | - | - |
Charge to profit or loss (Note 25) | 83 | 11 | 38 | - |
At end of year | 446 | 363 | 38 | - |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
Non-current | ||||
Properties | 1,436 | 1,867 | - | - |
Motor vehicles | 35 | 22 | 18 | - |
IT equipment | - | - | - | - |
1,471 | 1,889 | 18 | - | |
Current | ||||
Properties | 445 | 408 | - | - |
Motor vehicles | 11 | 11 | 5 | - |
IT equipment | 4 | 3 | - | - |
460 | 422 | 5 | - | |
Total lease liabilities | 1,931 | 2,311 | 23 | - |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
€’000 | €’000 | €’000 | €’000 | |
Principal amount of borrowings as at beginning of the year | 48,600 | 3,600 | 45,000 | - |
Principal amount of borrowings taken out during the year | - | 45,000 | - | 45,000 |
Principal payments during the year | (412) | - | - | - |
Unamortised loan origination costs at end of year | (245) | (264) | (205) | (216) |
Carrying amount as at end of year | 47,943 | 48,336 | 44,795 | 44,784 |
Gross amount of loan origination costs | 297 | 297 | 217 | 217 |
Accumulated amortisation charges | (52) | (33) | (12) | (1) |
Unamortised loan origination costs at end of year | 245 | 264 | 205 | 216 |
Non-current borrowings | 47,385 | 47,818 | 44,795 | 44,784 |
Current borrowings | 558 | 518 | - | - |
Total borrowings | 47,943 | 48,336 | 44,795 | 44,784 |