xbrli:sharesiso4217:EURxbrli:pureiso4217:EURxbrli:shares635400RXTO5QHJ78MD902022-01-012022-12-31635400RXTO5QHJ78MD902021-01-012021-12-31635400RXTO5QHJ78MD902022-12-31635400RXTO5QHJ78MD902021-12-31635400RXTO5QHJ78MD902021-01-01ifrs-full:IssuedCapitalMember635400RXTO5QHJ78MD902021-01-01hiliproperties:LossOffsetReserveMember635400RXTO5QHJ78MD902021-01-01hiliproperties:LegalReserveMember635400RXTO5QHJ78MD902021-01-01ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember635400RXTO5QHJ78MD902021-01-01ifrs-full:RetainedEarningsMember635400RXTO5QHJ78MD902021-01-01ifrs-full:EquityAttributableToOwnersOfParentMember635400RXTO5QHJ78MD902021-01-01ifrs-full:NoncontrollingInterestsMember635400RXTO5QHJ78MD902021-01-01635400RXTO5QHJ78MD902021-01-012021-12-31ifrs-full:RetainedEarningsMember635400RXTO5QHJ78MD902021-01-012021-12-31ifrs-full:EquityAttributableToOwnersOfParentMember635400RXTO5QHJ78MD902021-01-012021-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember635400RXTO5QHJ78MD902021-01-012021-12-31ifrs-full:IssuedCapitalMember635400RXTO5QHJ78MD902021-01-012021-12-31ifrs-full:SharePremiumMember635400RXTO5QHJ78MD902021-01-012021-12-31ifrs-full:OtherReservesMember635400RXTO5QHJ78MD902021-01-012021-12-31ifrs-full:NoncontrollingInterestsMember635400RXTO5QHJ78MD902021-01-012021-12-31hiliproperties:LegalReserveMember635400RXTO5QHJ78MD902022-01-01ifrs-full:IssuedCapitalMember635400RXTO5QHJ78MD902022-01-01hiliproperties:LossOffsetReserveMember635400RXTO5QHJ78MD902022-01-01hiliproperties:LegalReserveMember635400RXTO5QHJ78MD902022-01-01ifrs-full:OtherReservesMember635400RXTO5QHJ78MD902022-01-01ifrs-full:SharePremiumMember635400RXTO5QHJ78MD902022-01-01ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember635400RXTO5QHJ78MD902022-01-01ifrs-full:RetainedEarningsMember635400RXTO5QHJ78MD902022-01-01ifrs-full:EquityAttributableToOwnersOfParentMember635400RXTO5QHJ78MD902022-01-01635400RXTO5QHJ78MD902022-01-012022-12-31ifrs-full:RetainedEarningsMember635400RXTO5QHJ78MD902022-01-012022-12-31ifrs-full:EquityAttributableToOwnersOfParentMember635400RXTO5QHJ78MD902022-01-012022-12-31ifrs-full:NoncontrollingInterestsMember635400RXTO5QHJ78MD902022-01-012022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember635400RXTO5QHJ78MD902022-01-012022-12-31hiliproperties:LegalReserveMember635400RXTO5QHJ78MD902022-12-31ifrs-full:IssuedCapitalMember635400RXTO5QHJ78MD902022-12-31hiliproperties:LossOffsetReserveMember635400RXTO5QHJ78MD902022-12-31hiliproperties:LegalReserveMember635400RXTO5QHJ78MD902022-12-31ifrs-full:OtherReservesMember635400RXTO5QHJ78MD902022-12-31ifrs-full:SharePremiumMember635400RXTO5QHJ78MD902022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember635400RXTO5QHJ78MD902022-12-31ifrs-full:RetainedEarningsMember635400RXTO5QHJ78MD902022-12-31ifrs-full:EquityAttributableToOwnersOfParentMember635400RXTO5QHJ78MD902022-12-31ifrs-full:NoncontrollingInterestsMember

 

Hili Properties p.l.c.

 

Report & Financial Statements

 

31 December 2022

 

 

 

Contents

 

 

Directors, officer and other information

Chairman’s Statement

Statement by the Managing Director

Directors' report

Statement of directors' responsibilities

Corporate governance statement

Remuneration Policies

Disclosure in terms of the Capital Market Rules

Statement of Directors pursuant to Capital Market Rule 5.68

Statements of profit or loss and other comprehensive income

Statements of financial position

Statement of changes in equity - Group

Statement of changes in equity - Holding company

Statements of cash flows

Notes to the financial statements

Independent auditor's report

 

 

1

Directors, officer and other information

 

Directors:

Pier Luca Demajo

Georgios Kakouras

David Aquilina

Peter Hili

Eddy Vermeir

Laragh Cassar

Secretary:

Melanie Miceli Demajo (resigned on 31 January 2022)

Laragh Cassar (appointed 31 January 2022, resigned 25 July 2022)

Adrian Mercieca (appointed 25 July 2022)

Registered office:

Nineteen Twenty -Three,

Valletta Road,

Marsa MRS 3000

Malta.

Country of incorporation:

Malta

Company registration

number:

 

C 57954

 

 

Auditor:

Grant Thornton,

Fort Business Centre

Triq L-Intornjatur, Zone 1,

Central Business District,

Birkirkara CBD 1050,

Malta

Bankers:

Bank of Valletta p.l.c.,

BOV Centre,

St. Venera,

Malta

 

HSBC Bank Malta p.l.c.,

HSBC Head Office,

Mill Street,

Qormi,

Malta

 

Swedbank AB,

Balasta dambis 1A,

LV-1048 Riga,

Latvia

 

Luminor Bank AS,

Skanstes iela 12,

Vidzemes priekšpilsēta,

LV-1013 Riga,

Latvia

 

MeDirect Bank (Malta) p.l.c.

The Centre, Tigné Point,

Sliema,

Malta

 

Banca Comerciala Romana

Calea Plevnei nr.159,

Business Garden Bucharest

Building A, floor 6, District 6

060013, Bucharest

Romania

 

BRD – Groupe Société Générale S.A.

Bdul Ion Mihalache nr. 1-7,

0111171, Bucharest

Romania

 

Erste Group Bank AG

Am Belvedere 1 1100

Vienna, Austria

 

SEB banka AS,

Meistaru iela 1, Vadlauči, 

Ķekava parish, Ķekava district,

LV-1076, Latvia

Legal advisor:

GVZH Advocates,

192, Old Bakery Street,

Valletta,

Malta

 

2

Chairman’s Statement

For the year ended 31 December 2022

 

It gives me great pleasure to report that 2022 was another successful year for Hili Properties p.l.c.

After the Initial Public Offering of November 2021, the Company focussed its efforts on the acquisition of new assets, the improvement of our existing ones, and the maximization of existing and new revenues. This was done whilst delivering real value to our tenants, thus ensuring long-term stability.

As planned, we have continued to progress in our strategic objective which remains the acquisition and management of diversified low-risk real-estate assets, to provide stable returns to shareholders through long-term contracted cash flows and asset appreciation.

During 2022, we have increased diversification by completing acquisitions across various asset classes. We have expanded our footprint in our existing markets, by investing in 2 high-quality properties which now generate strong returns for the company. This was achieved in a shorter timeframe than expected, allowing us to surpass the targets published in our IPO Forecast.


The year also presented several challenges. The initial 6 months were marked by the tail end of COVID, which continued to concern our tenants. We mitigated this through individual constant attention, and a strong focus on the long-term value of our customers. February was then marked by the invasion of Ukraine which prompted the subsequent growth of financial markets throughout the region. By the end of 2022, a high inflation was witnessed, and major central banks have increased interest rates as a countermeasure for inflation, consequently this adversely influenced the cost of borrowing to the group.  

Again, a close relationship with all stakeholders allowed us to maintain stable revenues and will prove of great value in 2023.

During 2022 the company’s portfolio grew from Eur124,627,723 to Eur232,298,000 – a growth of 86%. In order to provide timely and efficient decision making, frequent meetings as well as meeting of the Audit committee were required. Due importance was given to ensure that proper Governance was applied throughout.

 

Our strategic objectives remain unchanged as we navigate the challenges and opportunities that 2023 has brought. We recognize that sustainability as well as social responsibility is a critical component of our business, and we remain committed to promoting sustainable practices in all our operations.

 

I would like to take this opportunity to thank our shareholders for their continued support, our employees for their dedication and contribution, and our partners for their trust in our capabilities.

Pier Luca Demajo

 

26 th April 2023

 

3

Statement by the Managing Director

For the year ended 31 December 2022

 

Overview

I am pleased to report that our company had a record performance in 2022, the first full year following our Initial Public Offering. We remained committed to our mission of investing in high-quality assets to generate attractive returns for our shareholders over the long term.

Throughout the year, we continued to focus on expanding our reach in key cities in Europe’s most exciting markets while maintaining our commitment to exceptional property management and customer service to all our tenants operating from our properties. Our teams worked tirelessly to ensure that we leave a positive impact on the communities in which our properties are based, and we were able to enhance our reputation as a trustworthy and reliable commercial real estate owner in the industry.

Financial Performance

In 2022, we generated a record Eur12.2 million in revenues – compared with around Eur8.2million over the previous year. The performance of our portfolio was very strong, resulting in EBITDA of around Eur8.4 million – compared with Eur4.8 million in 2021, while profit before tax reached to Eur6.8 million – compared with Eur3.7 million in 2021.


Portfolio

In the past year, we have seen steady growth in our portfolio of properties, with new acquisitions driving our overall success.

In January, we undertook the management of 19,000 square metres of industrial property in Lithuania that was acquired in end of 2021. It is developed in a 50,000 square metres land plot in Lithuania’s largest free economic zone and the property is leased to REHAU, a leading international provider of solutions to the construction, automotive and industrial industries and a member of the 50 Sustainability and Climate Leaders.

In March, a 7,863 square metres shopping centre was acquired in Riga, Latvia, built on 21,580 square metres of land. The property is situated in one of Riga’s most densely populated residential areas. A top-brand RIMI hypermarket as well as other successful retail operators operate from the shopping centre.

In April, we concluded the full 100% acquisition of 92,000 squares meters parcel of land comprising a number of sites at Benghajsa next to Malta Freeport.

In August, we acquired in Bucharest, Romania, our biggest asset to date, 75% of the MIRO, a newly built A Class mixed-use property developed in the Baneasa area, with approx. 23,000 square metre of leasable area spread out over 5 levels and with a 1,700 square metre outdoor plaza. The remaining 25% has been agreed to be acquired in 2024. MIRO hosts extensive list of reputable companies, such as KPMG Romania, Rovere, COS, Cegeka, Eaton, Neoclinique, Speedwell, Stradale/Mitzu, Jura and Hisky.

In parallel in 2022 we sold three of our real estate shopping centres in Riga, Latvia, in line with our strategy to optimise our portfolio, and introduce more sustainable properties. 

For another consecutive year all our properties have been revalued by independent valuators recording a portfolio value of around Eur232million for our 22 investment properties.

Our ESG journey

We also made significant progress in our sustainability efforts, implementing new green technologies and initiatives that helped us contribute to a more sustainable future. Our company offices across the countries in which we operate are housed in sustainable buildings. Electric vehicle charging stations have been installed in our Malta head-office, while recycling stations were installed in our RIMI shopping centres in Latvia. Solar panel installations are currently underway in MIRO, Romania and our shopping centre DOLE in Latvia. In DOLE shopping centre we also developed and granted facilities to Youth Centre, a non-profit organisation providing emotional support to children aged up to 18 through individual, family, and group sessions with therapists, mentors, clinical psychologists and other specialists.

Our industrial property REHAU in Lithuania holds a BREEAM certification for its sustainability features while MIRO in Romania has achieved both BREEAM “Excellent” and WELL “Platinum” certifications. MIRO is one of the only 248 Platinum certifications issued worldwide and one of the first in Romania, verifying its high standards in employee health, well-being, job satisfaction, and engagement, as well as environmental protections.

Looking ahead

Looking ahead, we will put everything in place to continue building on our success and deliver value to our shareholders. Irrespective of the challenges that commercial real estate currently faces with rising interest rates that result in increased financing costs and affect value of the properties, we own a solid portfolio of property assets which provide strong cash flows.

Committed to our core values of integrity, care, ambition, innovation, and impact for good, we will continue to monitor market conditions and identify sales or acquisitions of assets that will build further resilience for our company, with a long-term view of delivering sustainable value to our shareholders.

I would like to thank our dedicated team of employees, whose hard work and commitment have been instrumental in our success. I would also like to express my gratitude to our shareholders and partners for their ongoing support and confidence in our company.

 

Georgios Kakouras

 

26 th April 2023

 

4

Directors' report

Year ended 31 December 2022

 

The directors present their report and the audited financial statements of the Hili Properties p.l.c. group and holding company for the year ended 31 December 2022.

Principal activities

The principal activity of the Hili Properties plc. group is to hold and rent immovable property. Hili Properties p.l.c. also acts as a holding company. The details of subsidiaries of the holding company are listed in note 20.

Performance review

2022 is the first full year for the group following the successful IPO issue in October 2021. As already stated in the Chairman’s and Statement by the Managing Director, the current year has significantly surpassed all expectations both in terms of results and also in terms of acquisitions made.

As a result, the current year group results significantly exceed the reported figures in the previous year. In fact, operating profit for the year ended December 2022 is almost double that reported in the previous year, reaching Eur8,399,022 as compared to Eur4,856,825 in the preceding year. The increase in profitability is attributable to the full year of operations of subsidiaries acquired in 2021 together with the results of our newly acquired subsidiaries in 2022.

In connection with the IPO listing of the group towards the end of 2021, the group has once again engaged external independent valuators for the assessment of all the investment properties in its portfolio. Following this valuation, the group registered net investment income of Eur3,041,205 (2021:  Eur2,124,055) .

The group registered a profit before tax from continuing operations of Eur6,798,302 (2021: Eur3,759,648 ). The net assets of the group at the end of 2022 amounted to Eur124,929,650 (2021: Eur110,880,921 ).

During 2022, the company registered a loss before tax of Eur2,369,104 (2021: profit before tax of Eur9,081,823 ). No dividends were paid in the current year by the subsidiaries to the company, explaining the significant movement in results.

The net assets of the company at the end of the year amounted to Eur91,845,836 (2021: Eur94,261,840 ).

Financial performance

The group measures the achievement of its objectives through the use of the following other key performance indicators:

The group measures its performance based on EBITDA, which is defined as the group’s profit before depreciation and amortisation, finance income/costs, net investment income/losses and taxation. The EBITDA for the year under review was Eur8,447,778 (representing 69% of revenues) as compared to Eur4,903,707(representing 60% of revenues) in the previous year. The increase in EBITDA in the current year arises primarily from EBITDA generated through the full year operation of the Lithuanian subsidiary acquired in December last year, together with acquisitions made in 2022.

 

Interest cover for the group is at 1.8 times in 2022 (2021: 1.4 times).

The gearing ratio of the group is monitored on an ongoing basis. The group’s gearing ratio, defined as total debt less cash divided by total equity, stands at 46% compared to 31% in the previous year.

Non-financial performance

With reference to our properties held for rental, occupancy was at 99% as of 31 December 2022 (2021: 99%). This refers to the ratio of leased investment properties in square meters to the total owned rental properties in square meters. The WALT (Weighted Average Lease Term) for the whole portfolio stands at 9.6 years (2021: 8.9 years).

Listing and IPO Issue in 2021

Hili Properties plc, as the parent company of the Hili Properties plc group, was successfully listed on the Malta Stock Exchange on the 26th of October 2021, with the first trading day of its ordinary shares being on 22 December 2021 (“IPO”).

The IPO has resulted in the listing of the Company’s equity and an increase of the issued share capital, with the total number of shares issued of 100,892,700. All shares of the Company are ordinary shares, with a nominal value of Eur0.20 each, and all have the same shareholders’ rights.

The authorised share capital of the Company was increased from Eur60,000,000 to Eur120,000,000 and the issued and called up share capital of the Company was increased from Eur40,400,000 to Eur60,000,000.

Result and dividends

The result for the year ended 31 December 2022 is shown in the statement of profit or loss and other comprehensive income on page 37. The group registered a profit after tax of Eur5,972,270 (2021: Eur3,169,199 ). The holding company registered a loss after tax of Eur2,416,005 (2021: profit after tax Eur8,371,462 ). No dividends were declared by the Company during the years ended 31 December 2022 and 2021.

Effects of Ukraine Conflict

The invasion of Ukraine by the Russian Federation just over a year ago has undermined the stability of Europe whilst adversely impacting food and energy security throughout the world. These stresses come just as economies are navigating their way out of the fiscal and demographic issues endemic to the Covid-19 pandemic. Although based on available insights to date, the Company and the Group are not expected to be directly negatively impacted by the ongoing invasion, the global inflation and interest rate risks associated with the conflict are liable to negatively impact the Company and the Group’s profitability and ability to finance.

 

Based on the available insights to date, the Company and the Group are not expected to be directly negatively impacted by the ongoing conflict in Ukraine, considering that the Company and the Group hold a portfolio of prime real estate assets.

 

The fact that all assets reside in NATO countries provides extra safeguards, however, management together with the directors, continue to actively monitor all developments taking place internationally in order to take any action that might be necessary in the eventuality that developments in the conflict, start to impact the company’s turnover and business activity.

Likely future business developments

The directors consider that the year-end financial position was satisfactory and that the group and the holding company are well placed to sustain the present level of activity in the foreseeable future.


Principal risks and uncertainties

Successful management of risk is essential to enable the group to achieve its objectives. The ultimate responsibility for risk management rests with the company’s directors, who evaluate the group’s risks on a regular basis and identify actions to prevent the risk or remediate the impact. The principal risks and uncertainties facing the group and the mitigating factors are included below:

Dependence on tenants

The Group is dependent on tenants fulfilling their obligations under their lease agreements. The business, revenue and projected profits of the Group would be negatively impacted if tenants failed to honour their respective lease obligations. There can be no assurance that the tenants will honour their obligations, for different reasons such as insolvency, market or economic downturns, operational failure or other reasons which are beyond the Group’s control. Such failure may negatively affect the financial condition of the Group.

The Group is subject to termination of lease agreements.

The Group is subject to the risk that tenants may terminate or elect not to renew their respective lease, either due to the expiration of the lease term or due to an early termination of the lease. In cases of early termination by tenants prior to the expiration of the lease term there is a risk of loss of rental income if the tenant is not replaced in a timely manner and/or on similar conditions which in turn could have a material negative effect on the Group’s results of operations.

 

The Group is subject to increases in operating and other expenses.

At present, operating expenses incurred by the Group are partially recharged to the tenants occupying the Group’s properties. Nonetheless, in future, the Group’s operating and other expenses could increase without a corresponding increase in revenue, especially provided the current inflationary environment surrounding the operations of the group.

The factors which could materially increase operating and other expenses include: (i) unforeseen increases in the costs of maintaining the property; and (ii) material increases in operating costs driven by inflation or other parameters that may not be fully recoverable from tenants.

The Group may be impacted by changes in laws and regulations.

Changes in laws and regulations relevant to the Group’s business and operations could have an adverse impact on the Group’s business and results of operations.

Market and competition

The Group is exposed to risks inherent in the commercial real estate market and particularly to changes in market conditions in the commercial real estate market in the Baltics, Romania, Malta and any other market where the Group might invest going forward. Such risks may lead to an oversupply of space or a reduction in tenant demand for a particular type of property. Risks inherent in the commercial real estate market may also have an impact on the quality of property available; the ability of the Group to maintain its service charges and other expenditure and to control the cost of these items; the Company being able to buy, sell, operate or lease existing or new properties on favourable terms; and/or the potential illiquidity of property investments, particularly in times of economic downturn. All of the aforesaid risks may have a material adverse impact on the revenues of the Company, its financial performance and its overall financial condition.

Cybersecurity risk

Failures or breaches of the electronic systems of the Company, its advisers and other service providers have the ability to cause disruptions, negatively impact the Company’s business operations and/or potentially result in financial losses to the Company. Irrespective of the business continuity plans and risk management systems in place that address system breaches or failures, there are inherent limitations in such plans and systems. Furthermore, the Company cannot control the cybersecurity plans and systems of any of the Company’s advisers and other service providers.

Fluctuations in property values

The Group is involved in the acquisition and disposal of immovable property. Property values are affected by and may fluctuate, inter alia, as a result of changing demand, changes in general economic conditions, changing supply within a particular area of competing space and attractiveness of real estate relative to other investment choices. The value of the Group’s property portfolios may also fluctuate as a result of other factors outside the Group’s control, such as changes in regulatory requirements and applicable laws (including in relation to taxation and planning), political conditions, the condition of financial markets, potentially adverse tax consequences, interest and inflation rate fluctuations and higher accounting and control expenses. The Group’s operating performance could be adversely affected by a downturn in the property market in terms of capital values.  

The valuation of property and property-related assets is inherently subjective. Moreover, all property valuations are made on the basis of assumptions which may not prove to reflect the true position. There is no assurance that the valuations of the properties and property-related assets will reflect actual market process.  

International exposure risk

The group operates in many countries with differing economic, social and political conditions. Changes in current conditions may adversely affect the tenant’s business performance, portfolio fair value, results of operations, financial conditions, or prospects. The group manages such risks by incorporating this risk into its business strategy, i.e., diversification in terms of geography as well as type of industries/sectors.

Real estate investments are illiquid.

As property is a relatively illiquid asset, such illiquidity may affect the Group’s ability to vary its portfolio or dispose of or liquidate part thereof in a timely manner and at satisfactory prices in response to changes in economic, banking, real estate market or other conditions or the exercise by tenants of their contractual rights such as those which enable them to vacate properties occupied by them prior to, or at, the expiration of the lease term. These factors could have an adverse effect on the Group’s financial condition and results.

Risks relating to the potential inability to conclude real estate investments, and/or sales.

The Group operates in a competitive environment and therefore the Company’s financial performance and future growth is partly dependent on the Group’s ability to acquire, sell and operate its assets on attractive and sustainable commercial terms. There can be no assurance that the Group will continue to be able to identify and acquire target assets on attractive commercial terms or even at all. Timing of deals is also critical, together with the ability to secure attractive financing. The above may have a material adverse impact on the Company’s future growth and prospects, as well as on its financial performance and its overall financial condition.

 

The Group’s level of debt

The Group’s ability to implement its respective business strategies is dependent upon, amongst other things, their ability to generate sufficient funds internally and to access continued financing at acceptable costs.

Issuer’s dependence on payments due from Subsidiaries may be affected by factors beyond the Issuer’s control

The Issuer is primarily a holding company and, as such, its assets consist primarily of loans granted to and investments held in Subsidiaries. Consequently, the Issuer is largely dependent on income derived from dividends from Subsidiaries and the receipt of interest and loan repayments from Subsidiaries. In this respect, the operating results of the Subsidiaries have a direct effect on the Issuer’s financial position and therefore the risks intrinsic in the business and operations of the Subsidiaries have a direct effect on the financial prospects of the Issuer.

The dividends, interest payments and loan repayments to be affected by Subsidiaries are subject to certain risks. More specifically, the ability of Subsidiaries to effect payments to the Issuer will depend on the cash flows and earnings of the Subsidiaries, which may be restricted by changes in applicable laws and regulations, by the terms of agreements to which they are or may become party, including the indenture governing their existing indebtedness, if any, or by other factors beyond the control of the Issuer

Significant judgement and estimates

Note 3 to the financial statements provides details in connection with the inherent uncertainties that surround the preparation of the financial statements which requires significant estimates and judgements.

 

 

Non-Financial Statement

Environmental matters

The group is committed to environmental responsibility, and all subsidiaries within the group has a role to play in living up to that commitment. Efforts are made in areas where the group can have significant impact on critical environmental issues, including climate change, natural resource conservation and waste management. The group invests in innovations that can improve our environmental footprint, besides collaborating with other organizations to raise environmental awareness and work with key suppliers to promote environmentally responsible practices in their operations.

 

Employee matters

The group provides opportunity, nurtures talent, develops leaders and rewards achievement. The group believes that a team of individuals with diverse backgrounds and experiences, working together in an environment that fosters respect and drives high levels of engagement, is essential to its continuing business success. Performance evaluation systems are employed across the group, using multistage training systems to monitor individual’s development, and set training requirements.

Each of the group’s employees deserves to be treated with fairness, respect, and dignity, providing equal opportunity for employees and applicants. All the group’s employees have the right to work in a place that is free from harassment, intimidation, or abuse, sexual or otherwise, or acts or threats of physical violence. It is committed to diversity and equal opportunities for everyone, respecting the unique attributes and perspectives of every employee, and rely on these diverse perspectives to help the group build and improve the relationships with customers and business partners. The group embraces the diversity of its employees, customers and business partners, and works hard to make sure everyone within the group feels welcome.

The group provides equal treatment and equal employment opportunity without regard to race, colour, religion, sex, age, national origin, disability, sexual orientation, gender identity or any other basis protected by law. In addition, it is committed to providing a safe and healthful working environment for its employees, requiring all employees to abide by safety rules and practices and to take the necessary precautions to protect themselves and their fellow employees. For everyone’s safety, employees must immediately report accidents and unsafe practices or conditions to their immediate supervisors.

Respect for human rights

The group conducts its activities in a manner that respects human rights, taking the responsibility seriously to act with due diligence to avoid infringing on the human rights of others and addressing any impact on human rights if they occur. The group’s commitment to respect human rights is defined in the code of business conduct, which applies to all employees of the group.

The group is committed to provide a safe work environment that fosters respect, fairness, and dignity.  Group employees are trained annually on the standard of business conduct.

Anti-corruption and bribery matters

The group’s employees must comply with the group Code of Conduct and Whistle-blower Policy to ensure that all employees are discouraged from any corrupt practices or bribery as well as are incentivized to report any such activities in a direct line with the responsible group supervisor, without fearing reprisals.  Every employee is introduced to these policies upon employment and are mandatory to be adhered to it.

 

The group prohibits all forms of bribery or kickbacks as detailed in the Code of Conduct. All employees, representatives and business partners must fully comply with anti-bribery legislation. To comply with the group policy and anti-bribery laws, no employee should ever offer, directly or indirectly, any form of gift, entertainment, or anything of value to any government official or his or her representatives.

 

The group is committed to complying with the applicable laws in all countries where it does business. It adopts a Global Anti-Corruption Policy which sets forth its commitment to ensuring that it carries out business in an ethical manner and abides by all applicable anti-bribery and anti-corruption laws in the countries in which it operates by, among other things, prohibiting the giving or receiving of improper payments in the conduct of the business, and by discouraging such behaviour by its business partners.

Post balance sheet events.

There were no post balance sheet events which merit mention in the directors’ report.

Auditors

Grant Thornton Malta have expressed their willingness to continue in office and a resolution for their reappointment will be proposed at the Annual General Meeting.

Directors

The directors that served during the period were

 

Pier Luca Demajo (Chairman)

Georgios Kakouras

David Aquilina

Peter Hili

Laragh Cassar

Eddy Vermeir

 

In accordance with the holding company’ articles of association, all directors are to remain at office.

 

Going Concern Statement Pursuant to Capital Markets Rule 5.62

 

As required by rule 5.62 upon reviewing the Group’s and Company’s performance and statement of financial position post to year end and also by reviewing in detail the Group’s and the Company’s budgets and forecasts, the directors confirm the Group’s and the Company’s ability to continue operating as a going concern in the foreseeable future.

 

Statement of Responsibility Pursuant to Capital Markets Rules5.68

The Directors declare that to the best of their knowledge, the financial statements included in the Annual Report are prepared in accordance with the requirements of International Financial Reporting Standards as adopted by the European Union and as amended from time to time and these statements give in all material aspects a true and fair view of the assets, liabilities, financial position and results of the Group and that this report includes a fair review of the development and performance of the business and position of the Group, together with a description of the principal risks and uncertainties that it faces.

Approved by the board of directors and signed on its behalf on 26 th April 2023 by Pier Luca Demajo (Chairman) and Georgios Kakouras (Director) as per the Directors' Declaration on ESEF Annual Financial Report submitted in conjunction with the Annual Financial Report.

 

5

Statement of directors' responsibilities

Year ended 31 December 2022

 

The directors are required by the Companies Act (Cap. 386) to prepare financial statements in accordance with generally accepted accounting principles and practices which give a true and fair view of the state of affairs of the company and its group at the end of each financial year and of the profit or loss of the company and its group for the year then ended.

 

In preparing the financial statements, the directors should:

adopt the going concern basis unless it is inappropriate to presume that the company and the group will continue in business;

select suitable accounting policies and then apply them consistently;

make judgements and estimates that are reasonable and prudent;

account for income and charges relating to the accounting period on the accruals basis;

value separately the components of asset and liability items; and

report comparative figures corresponding to those of the preceding accounting period.

The directors are responsible for ensuring that proper accounting records are kept which disclose with reasonable accuracy at any time the financial position of the company and the group and which enable the directors to ensure that the financial statements comply with the Companies Act (Cap. 386). This responsibility includes designing, implementing and maintaining such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. The directors are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

 

Approved by the board of directors and signed on its behalf on 26 th April 2023 by Pier Luca Demajo (Chairman) and Georgios Kakouras (Director) as per the Directors' Declaration on ESEF Annual Financial Report submitted in conjunction with the Annual Financial Report.

 

Corporate Governance Statement

 

Introduction

Pursuant to the Capital Market Rules as issued by the Malta Financial Services Authority, Hili Properties p.l.c. (the ‘ Company’ ) is hereby reporting on the extent of its adoption of the Code of Principles of Good Corporate Governance (the ‘Code’ or the ‘ Principles’ ) contained in Appendix 5.1 of the Capital Market Rules.

The adoption of the Code is not mandatory in nature. This notwithstanding, the Directors are strongly of the opinion that the adoption of the Code is in the best interest of the Company, its shareholders and other stakeholders since it provides the necessary framework to ensure that the directors, management, and employees of the company work towards the right set of principles and ethical standards.

The Company currently has a corporate decision-making and supervisory structure that is tailored to suit the Company’s requirements and designed to ensure the existence of adequate checks and balances, whilst retaining an element of flexibility, particularly in view of the size and nature of its business. Generally speaking, the Company adheres to the Code, except for those identified instances where there exist particular circumstances that, in the view of the Directors are excessive to the nature and size of the Company. 

 

Principle 1: The Board

Principle 3: Composition of the Board

 

The Board of Directors

The Board of Directors is responsible for the overall long-term direction of the Company, in particular being actively involved in overseeing the systems of control and financial reporting and that the Company communicates effectively with the market. 

The Board of Directors meets regularly, with a minimum of four times annually, and is currently composed of six members. Three of the members, being Mr Pier Luca Demajo, Mr David Aquilina and Dr Laragh Cassar are independent from the Company or any other related companies.

The members of the board are the following:

Pier Luca Demajo

Independent Non-Executive Director

David Aquilina

Independent Non-Executive Director

Laragh Cassar

Independent Non-Executive Director

Peter Hili 

Non-Executive Director

Eddy Vermeir

Non-Executive Director

Georgios Kakouras

Executive Director

 

The Board considers that its size is appropriate, taking into account the size of the Company and its operations. Furthermore, the Board is of the view that it has the required diversity of knowledge, judgment and experience to properly complete its tasks. The competencies of the Directors ranges from industry, financial and legal expertise.

As above set out, the Board is composed of a mix of executive and non-executive directors. The presence of Non-Executive Directors on the Board serves to, inter alia, constructively challenge the Executive Directors and management of the Company, and particular focus is made on strategy and the integrity of financial performance and management.

Each presently appointed non-executive director has declared to the Board as stipulated under the Code Provision 3.4 undertaking:

 

(a)

to maintain in all circumstances his/her independence of analysis, decision and action;

(b)

not to seek or accept any unreasonable advantages that could be considered as compromising his/her independence; and

(c)

to clearly express his/her opposition in the event that he/she finds that a decision of the board may harm the Company.

 

Principle 2: Chairman and Managing Director

The Chairman of the Company (presently, Mr Pier Luca Demajo) leads the Board and sets its agenda and works closely with the Company Secretary. In addition, the Chairman ensures that the directors receive precise, timely and objective information so that they can take sound decisions and effectively monitor the performance of the Company and that effective communication with shareholders is maintained. The Chairman also encourages active engagement by all directors for discussion of complex or contentious issues. Working hand in hand with the Chairman is the Managing Director, (Mr Georgios Kakouras) who leads the executive management of the Company.

 

Principle 4: The Responsibilities of the Board

The Board has the first level responsibility for executing the four basic roles of Corporate Governance, namely accountability, monitoring, strategy formulation and policy development. The Board has established a clear internal and external reporting system so that it has access to accurate, relevant and timely information and ensures that management constantly monitor performance and report to its satisfaction. The Board, at least on a quarterly basis, evaluates management’s implementation of corporate strategy and financial objectives by reference to a number of criteria, including projected earnings and other anticipated criteria.

 

The Board has not developed a formal succession plan for its Managing Director and the directors themselves however is in the process of discussing a manner in which a succession planning process can be implemented.

 

Principle 5: Board Meetings

Each of the directors has applied the necessary time and attention for the performance of his/her duties to the Company. During 2022, the Board met on six (6) occasions:

 

Director

Attendance

Pier Luca Demajo

6 out of 6 meetings

David Aquilina

6 out of 6 meetings

Laragh Cassar

2 out of 6 meetings

Eddy Vermeir

6 out of 6 meetings

Peter Hili 

6 out of 6 meetings

Georgios Kakouras

6 out of 6 meetings

 

As a matter of practice, each Board meeting to be held throughout the year is scheduled well in advance of their due date and each director is provided with detailed Board papers relating to each agenda item in good time prior to the actual meetings. Board meetings concentrate mainly on strategy, operational performance and financial performance of the Company. After each Board meeting and before the next, Board minutes that faithfully record attendance, key issues and decisions are sent to the directors.

 

Audit Committee

The Terms of Reference of the Audit Committee are modelled on the principles set out in the Capital Market Rules, including the roles set out in Capital Market Rules 5.127 to 5.130. In addition, unless otherwise dealt with in any other manner prescribed by the Capital Market Rules, the Audit Committee has the responsibility to, inter alia, monitor and scrutinise, and, if required, approve Related Party Transactions, if any, falling within the ambits of the Capital Market Rules and to make its recommendations to the Board of any such proposed Related Party Transactions. The Audit Committee establishes internal procedures and monitors these on a regular basis.  The Committee also has the authority to summon any person to assist it in the performance of its duties, including the Company’s external auditors.

Whilst the Company does not have a permanent internal auditor function within its organisational structure, the Audit Committee has engaged the services of external audit firms to carry out specific internal audit checks.

The Audit Committee, is currently composed of the following individuals:

David Aquilina

Chair & Independent Non-Executive Director

Laragh Cassar

Independent Non-Executive Director

Peter Hili 

Non-Executive Director

 

This satisfies the requirement established by the Capital Market Rules that the Audit Committee is composed of non-executive directors, the majority of which being independent.     

The Board of Directors assessed the independence of these members and unanimously agreed that in line with good corporate governance, David Aquilina, Peter Hili and Laragh Cassar conduct themselves in an independent and professional manner satisfying the Capital Market Rules.

Furthermore, the Board of Directors considers the Audit Committee, as a whole, to have the relevant experience in the real estate sector, David Aquilina being considered to be an expert in the real estate business and competent in accounting and/or auditing in terms of the Capital Market Rules. The Chief Financial Officer of the Company and the Managing Director is also present during the Audit Committee meetings.

The Audit Committee met four (4) times during 2022.

David Aquilina

4 out of 4 meetings

Laragh Cassar

1 out of 4 meetings

Peter Hili 

4 out of 4 meetings

 

Communication with and between the Company Secretary, top level management and the Committee is ongoing and considerations that required the Committee’s attention were acted upon between meetings and decided by the Members (where necessary) through electronic circulation and correspondence.

Principle 6: Information and Professional Development

Appointments and changes to senior management are the responsibility of the Managing Director and are approved by the Board. The Board actively considers the professional and technical development of the Board itself, all senior management and staff members.  The Managing Director also has systems in place to monitor management and staff morale.  Management prepares detailed reviews for each Board meeting covering all aspects of the Company’s business.

On joining the Board, a new director is provided with the opportunity to consult with the executive directors and senior management of the Company in respect of the operations of the Group. Each director is made aware of the Company’s on-going obligations in terms of the Companies Act, the Capital Market Rules and other relevant legislation. Directors have access to the advice and services of the Company Secretary and to the legal counsel of the Company.

 

The Company is also prepared to bear the expense incurred by the directors requiring independent professional advice should they deem it necessary to discharge their responsibilities as directors.

Principle 7: Evaluation of the Board’s Performance

With respect to the year under review, the Board undertook an evaluation of its own performance, the Chairman’s performance and that of its Committees. The Board did not per se appoint a Committee to carry out this performance evaluation but the evaluation exercise was conducted through a questionnaire, copies of which were sent to the Chairman of the Audit Committee and the results were reported to the Chairman of the Board. [No material changes were made to the Company’s structures as a result of the Board evaluation.]

Principle 8: Committees

The required disclosures on the remuneration structure of the Company are found in the annual report under ‘Remuneration Statement’.

Furthermore, reference is made to the Non-Compliance section hereunder where disclosure of the non-compliance with the appointment of a remuneration committee and a nomination committee is made.

Principle 9: Relations with Shareholders and with the Market & Principle 10: Institutional Investors

The Company engages in dialogue with the market through a number of measures, including the issuance of timely and information announcements to the market, the holding of meetings with the local stockbroking community and the issuance of press releases. Until the initial public offering of the Company in Q4 of 2021, the Company’s share capital was held privately and therefore it is only after its successful listing of its equity securities, that communication with its shareholders took place in a more formal manner. The Company intends to ensure that all communications are effectively and through additional channels, such as through its annual general meetings, where shareholders will be given the opportunity to have their questions raised and answered.

Principle 11: Conflicts of Interest

The directors are aware that their primary responsibility is always to act in the interest of the Company and its shareholders as a whole irrespective of who appointed them to the Board. Acting in the interest of the Company includes an obligation to avoid conflicts of interest. In such instances, the Company has strict policies in place which allow it to manage such conflicts, actual or potential, in the best interest of the Company. Each director’s service contract contains provisions which require the director to:

(a)

ensure that his/her personal interests do not conflict with the interests of the Company;

(b)

not carry on, directly or indirectly, business in competition with the Company;

(c)

not make personal gains or profits from his post without the consent of the Company, or from confidential information;

(d)

not use any property, information or opportunity of the Company for his own benefit or for the benefit of any third party,

(e)

not obtain any benefit in connection with the exercise of his powers, except with the consent of the Company in general meeting.

 

Furthermore, any director that has a conflict (actual or potential) is required to disclose and record the conflict in full and in time to the Board and is also precluded from participating in a discussion concerning matters in such conflicted matters. Under no circumstance is the conflicted director, permitted to vote on the matter. This requirement is reflected in Article 87.3 of the Company’s Articles of Association. Subject to the provisions of the law, the company may in general meeting, by ordinary resolution, suspend or relax the said provisions of the Articles of Association to any extent or ratify any transaction not duly authorised by reason of a contravention of the said provision.

Principle 12: Corporate Social Responsibility

The Directors also seek to adhere to accepted principles of corporate social responsibility in their management practices of the Company in relation to the Group’s workforce and the community in general.

Environmental, Social and Governance Standards Commitment

Hili Properties plc is committed to environmental, social and governance principles and is actively working to optimize its portfolio’s performance, reduce energy consumption and carbon emissions.  Its strategy is focused on the acquisition and development of sustainable buildings. The company is dedicated to supporting and enhancing communities in which it operates as it increases shareholder value and pursue long-term success.  Therefore, a range of ESG initiatives are implemented to benefit tenants and the broader community. Considerable efforts are made to reduce energy consumption, carbon emissions, improve sustainability and promote social responsibility:

Reaching out to the community, tenants support

Hili Properties plc has supported the opening of Pusaudzu Resursu Centrs: a non-profit organization helping children and families by providing support through therapy. The group provided the necessary space for the activities of this organization to be set up, in one of the shopping centres in Riga. The facilities provided include floor space of 95 square metres, with reception area, two rooms for individual therapist consultations and a third room for sessions.

Caring for the Environment

In its commitment to sustainability, Hili Properties plc has launched an electric vehicle charging project for their office building in Malta. In September 2022, the supply, assembly, and installation of an electrical infrastructure system for electric vehicle charging was completed. The result of such installation, there are now 16 electric vehicle charging stations available for employee’s use. These charging stations will help the company reduce carbon emissions, improve public health, and minimise ecological damage, while maintaining a low carbon footprint.

As the continuation of its commitment, Hili Properties plc has already been recognised for efforts made towards acquisitions targeted for properties holding a sustainable footprint, as in the case of the Rehau industrial plant in Lithuania and the most recent acquisition being our MIRO offices in Romania.

 

Hili Properties’ Rehau industrial plant, located in Lithuania was granted a BREEAM certification for its sustainability features and it has also won a gold medal at the Lithuanian Product of the Year 2022 event organised by the Lithuanian Confederation of Industrialists (LPK). The award, received by YIT Lietuva, the Finnish urban developer responsible for the design and construction of the plant, recognises its commitment to safety, innovation and sustainability. Our tenant Rehau is also a member of the 50 Sustainability and Climate Leaders.

On MIRO office building in Bucharest, Romania - the most recent acquisition of Hili Properties plc - the installation of 400 kWp photovoltaic panels is in progress which not only contributes to reduction of the carbon footprint but also serves as cost saving solution for the tenants. MIRO office building has also received the highest level of WELL certificate – the Platinum certificate. The first property in Romania to earn this prestigious rating with only 248 Platinum certificates issued worldwide, MIRO office building is at the forefront of sustainable design and commitment to promoting health and well-being.

Non-compliance with the Code

Principle 4 Responsibilities of the Board: Succession Planning

The Board has not developed a formal succession plan for its Managing Director and the directors themselves however is in the process of discussing a manner in which a formal succession plan can be implemented.

Principle 7: Evaluation of the board’s performance

With respect to the year under review, the Board undertook an evaluation of its own performance, the Chairman’s performance and that of its committees. The Board did not per se appoint a committee to carry out this performance evaluation, but the evaluation exercise was conducted through a questionnaire, copies of which were sent to the Chairman of the Audit Committee and the results were reported to the Chairman of the Board. No material changes were made to the Company’s structures as a result of the Board evaluation.

Principle 8: Committees

Under the present circumstances the Board does not consider it necessary to appoint a remuneration committee and a nomination committee as decisions on these matters are taken at shareholder level.

 

Internal Control

Organisation

The Company operates through the Board of directors with clear reporting lines and delegation of powers. The Board is responsible for the company’s internal controls as well as their effectiveness and the authority to operate such controls are delegated to the Managing Director.

Control environment

The Company is committed to the highest standards of business conduct and seeks to maintain these standards across all its subsidiaries.

The Company has an appropriate organisational structure for planning, executing, and controlling and monitoring business operations to achieve objectives. Lines of responsibility and delegation of authority are documented.

The Group and the individual companies comprising it have implemented control procedures designed to ensure complete and accurate accounting for financial transactions and to limit the potential exposure to loss of assets or fraud. Measures taken include physical control, segregation of duties and reviews by management and external auditors.

Although the Company has not appointed an internal auditor,  the Board of Directors believes that the combination of checks and balances on the finance function of the Company, including the remit and responsibilities of the Audit Committee the Company’s finance policies and procedures, as well as the Company’s statutory and legal obligations as a listed entity together of the engagement of independent external auditors, provide adequate and suitable controls that are commensurate with the size and complexity of its business and operations. The Board of Directors will retain this matter under review in the coming year.

Risk identification and assessment

Group management and the Board of Directors are responsible for the identification and evaluation of key risks applicable to their areas of business. These risks are assessed on a continual basis and may be associated with a variety of internal or external sources including control breakdowns, disruption in information systems, competition, natural catastrophe, and regulatory requirements.

Information and communication

Group companies participate in periodic strategic reviews, which include consideration of long-term financial projections and the evaluation of business alternatives. 

Monitoring and corrective action

There are clear and consistent procedures in place for monitoring the system of internal financial controls. The Audit Committee plans in advance and meets regularly during the year and, within its terms of reference as approved by the MFSA, reviews the effectiveness of the Group’s systems of internal financial controls. The Audit Committee receives reports from management and the independent external auditors.

 

General Meetings and Shareholders’ Rights

Conduct of general meetings

It is only shareholders whose details are entered into the register of members on the record date that are entitled to participate in the general meeting and to exercise their voting rights. In terms of the Capital Market Rules, the record date falls 30 days immediately preceding the date set for the general meeting to which it relates. The establishment of a record date and the entitlement to attend and vote at general meeting does not, however, prevent trading in the shares after the said date.

In order for business to be transacted at a general meeting, a quorum must be present. In terms of the Articles of Association, 50% of the total voting rights constitutes a quorum. If within half an hour, a quorum is not present, if convened by or upon requisition of the shareholders, the meeting will be dissolved. In any other case, it shall be adjourned to such time and place as determined by the Chairman (not being less than 14 days nor more than 28 days). If at the adjourned meeting, a quorum is not present within thirty minutes, the members present (being not less than two persons) shall constitute quorum. The company is required to give not less than ten (10) clear days’ notice and the notice is required to specify that the Members present as aforesaid shall form a quorum. At any general meeting, a resolution put to a vote shall be determined and decided by a show of hands, unless a poll is demanded before or on the declaration of the result of a show of hands by;

(i)

the Chairman of the meeting; or

(ii)

by at least three (3) members present in person or by proxy; or

(iii)

any member or members present in person or by proxy and representing not less than one tenth of the total voting power of all members having the right to vote at that meeting; or

(iv)

a member or members present in person or by proxy holding equity securities conferring a right to vote at the meeting, being equity securities on which an aggregate sum has been paid up equal to not less than one-tenth of the total sum paid up on all the equity securities conferring that right.

 

Unless a poll be so demanded, a declaration by the Chairman that a resolution has on a show of hands been carried or carried unanimously, or by a particular majority, or lost and an entry to that effect in the book containing the minutes of the proceedings of the Company shall be conclusive evidence of the fact without proof of the number or proportion of the votes recorded in favour of or against such resolution: PROVIDED that where a resolution requires a particular majority in value, the resolution shall not be deemed to have been carried on a show of hands by the required majority unless there be present at that meeting, whether in person or by proxy, a number of members holding in the aggregate the required majority as aforesaid.  A demand for a poll may be withdrawn.

A poll demanded on the election of a chairman or on a question of adjournment shall be taken forthwith. 

A poll demanded on any question shall be taken either immediately, at any time during the meeting, or at such subsequent time (not being more than thirty days after the date of the Meeting or adjourned Meeting at which the poll is demanded) and place as the Chairman may direct.  No notice need be given of a poll not taken immediately.  Any business other than that upon which a poll has been demanded may be proceeded with pending the taking of the poll.  The demand for a poll may be withdrawn.  If a poll is duly demanded it shall be taken in such manner (including the use of ballot or voting papers or ticket) as the Chairman of the Meeting directs, and the result of the poll shall be deemed to be the resolution of the meeting at which the poll was demanded.

In the case of an equality of votes, whether on a show of hands or on a poll, the Chairman of the Meeting at which the show of hands takes place or at which the poll is demanded, shall be entitled to a second or casting vote.

Where a poll is taken at a general meeting of the Company and a request is made by a Shareholder for a full account of the poll, the Company is required to publish the following information on its website by not later than fifteen (15) days after the day of the general meeting at which the voting result was obtained: 

a.

the date of the meeting; 

b.

the text of the resolution or, as the case may be, a description of the subject matter of the poll;

c.

the number of shares for which votes have been validly cast; 

d.

the proportion of the Company’s issued share capital at close of business on the day before the meeting represented by those votes; 

e.

the total number of votes validly cast; and 

f.

the number of votes cast in favour of and against each resolution and, if counted, the number of abstentions. 

 

Where no Shareholder requests a full account of the voting at a general meeting, it shall be sufficient for the Company to establish the voting results only to the extent necessary to ensure that the required majority is reached for each resolution.  

Where voting on a particular item or resolution is conducted by a show of hands rather than by a poll, it shall not be necessary in the case where a Shareholder requests a full account of the voting at a general meeting for the Company to publish the information required by the Capital Markets Rules and it shall be sufficient for the chairman of the meeting to publish a statement indicating: 

a.

the total number of Shareholders entitled to vote present at the meeting; 

b.

that upon a show of hands at the meeting it appeared that the resolution had either been carried or rejected. 

 

Proxy

The instrument appointing a proxy shall be in writing under the hand of the appointor or of his attorney duly authorised in writing, or if the appointor is a person other than a natural person, the hand of an officer or attorney duly authorised.  The signature on such instrument need not be witnessed nor must a proxy be a Member of the Company.  A Member may not appoint more than one proxy to attend on the same occasion unless such Member is holding shares for and on behalf of third parties in which case he shall be entitled to grant a proxy to each of his clients or to any third party designated by a client. Such Member shall be entitled to cast votes attaching to some of the Shares differently from the others. Proxy forms shall be designed by the Company to allow such split voting. 

 

Deposit of an instrument of proxy shall not preclude a Member from attending and voting in person at the Meeting or any adjournment thereof. 

An instrument appointing or revoking a proxy and the power of attorney or other authority, if any, under which it is signed, or a notarially certified copy of that power or authority shall either (i) be deposited at the Office or at such other place (if any) in Malta as is specified for that purpose in or by way of note to the notice convening the Meeting, or (ii) be transmitted electronically to an electronic address as is specified for that purpose in or by way of note to the notice convening the Meeting, in each case not less than forty-eight hours before the time for holding the Meeting or, if the Meeting be adjourned, not less than forty-eight hours (or such lesser period as the Chairman who adjourned the Meeting may in his discretion determine) before the time for holding the adjourned Meeting, at which the person named in the instrument proposes to vote, or, in the case of a poll taken otherwise than at or on the same day as the Meeting or adjourned Meeting, not less than twenty-four hours before the time appointed for the taking of the poll at which it is to be used, and in default the instrument of proxy shall not be treated as valid.  

An instrument appointing a proxy shall, unless the contrary is stated thereon, be valid as well for any adjournment of the Meeting to which it relates.  No instrument of proxy shall be valid after the expiration of twelve months from the date of its execution except at an adjourned Meeting or on a poll demanded at a Meeting or adjourned Meeting in cases where the Meeting was originally held within twelve months from that date.  

The instrument appointing a proxy shall be deemed to confer authority to demand or join in demanding a poll. 

A vote given in accordance with the terms of an instrument of proxy shall be valid notwithstanding the previous death or interdiction of the principal or revocation of the proxy or of the authority under which the proxy was executed, or the transfer of the share in respect of which the proxy is given, provided that no intimation in writing of such death, interdiction, revocation or transfer shall have been received by the Company at the Office or such other place (if any) as is specified for depositing the instrument of proxy an hour at least before the commencement of the Meeting or adjourned Meeting or the holding of a poll subsequently thereto at which such vote is given.  

Any person which is not a natural person and is a Member of the Company may by resolution of its directors or other governing body authorise such person as it thinks fit to act as its representative at any Meeting of the Company or of any class of Members of the Company, and the person so authorised shall be entitled to exercise the same powers on behalf of the Member which he represents as that Member could exercise if it were an individual Member of the Company. 

Including items on the agenda

A shareholder or shareholders holding not less than 5% of the issued share capital may include items on the agenda of the general meeting and table draft resolutions for items included on the agenda of a general meeting. Such right must be exercised by the shareholder at least 46 days before the date set for the general meeting to which it relates.

 

Questions

Shareholders have the right to ask questions which are pertinent and related to the items on the agenda. The Company may provide one overall answer to questions having the same content. An answer to a question is not required where: 

 

a.

to give an answer would interfere unduly with the preparation for the meeting, involve the disclosure of confidential information or cause prejudice to the business interests of the Company; 

b.

the answer has already been given on the Company’s website in the form of an answer to a question; 

c.

it is not in the interests of good order of the meeting that the question be answered; or 

d.

the Company is unable to provide an immediate reply, provided that such reply is subsequently posted on the website of the Company.

 

Electronic voting

In terms of the Articles of Association of the Company, a ll General Meetings of the Company may be held virtually in accordance with applicable law and, where applicable, the Capital Markets Rules. The means used for the virtual meeting and the procedure of how Members shall be entitled to attend and vote, and participate in the discussion shall be determined prior to every General Meeting and shall be communicated to all Members in the relevant notice convening such General Meeting.

Further details on the conduct of a general meeting and shareholders’ rights are contained in the Memorandum and Articles of Association of the Company and in line with chapter 12 of the Capital Market Rules.

Signed on behalf of the Board of Directors on the 26 th April 2023 by:

 

 

_______________________________

David Aquilina

Director and Chairman of Audit Committee

 

7

Remuneration Policies

 

In accordance with Capital Market Rule 12.26A, the Company is required to establish a ‘remuneration policy in respect of its directors’ and to grant the right to shareholders to vote on the remuneration policy at the Annual General Meeting (AGM). The Capital Market Rules also require the Company to draw up a remuneration report in accordance with the ‘remuneration policy in respect of its directors’ and with the criteria in Appendix 12.1 ‘Information to be provided in the Remuneration Report’ of the said Capital Market Rules.

Remuneration Policy - Directors

In the absence of a remuneration committee, the Board determines the framework of the remuneration policy for the members of the Board as a whole. The Board is composed of Executive and Non-Executive Directors.

As at the date hereof, the non-executive Directors are party to a director services contract with the Company, pursuant to which their respective role, responsibilities, duties and the applicable remuneration is set out.

The term of such service contracts commences from the date of entry into the said contract and continues in force thereafter until the next annual general meeting of the Company at which the Directors shall be eligible for re-election, or until such time as the Director resigns or until such time as such Director is removed from office.

None of the service contracts contain provisions for termination payments and other payments linked to early termination.

The maximum annual aggregate emoluments that may be paid to the directors is approved by the shareholders in General Meeting. The Board may approve changes to the fees within the aggregate amount approved by Shareholders at the Annual General Meeting. The total fees paid to non-executive directors (in their role as director) is to be entirely represented by a fixed remuneration.

Directors’ emoluments are designed to reflect the directors’ knowledge of the business and time committed as directors to the Company’s affairs.

None of the Non-Executive Directors in their capacity as Non-Executive Directors of the Company shall be entitled to profit sharing, share options, pension benefits, variable remuneration or any other remuneration or related payments from the Company.

Remuneration Policy – Senior Executives

For the purposes of this policy, the senior executives of the Company shall refer to the Managing Director, the Chief Finance Officer (CFO) and the Properties Project Manager (PPM).

The Board shall determine the framework of the overall remuneration policy and individual remuneration arrangements for its senior executives. The Board considers that these remuneration packages, inclusive of a variable and non-variable payment, should be designed to reflect market conditions and to attract appropriate quality executives to ensure the efficient management of the Company. The Board acknowledges that the payment of a variable remuneration has become increasingly important in attracting and maintaining quality staff. 

 

The terms and conditions of employment of each individual within the senior executive team are set out in their respective contracts of employment with the Company.  The contracts of employment of the senior executive are made on an indefinite basis. The Managing Director is entitled to a to a fixed-based salary together with a variable discretionary performance bonus, based on a pre-defined percentage of the audited consolidated net profit before taxation of the Company. Such bonus scheme is driven by the crucial role of the Managing Director in the oversight of the day-to-day business, and the growth of the Company and its underlying business clusters.

 

In the case of the CFO and the PPM, additional performance criteria are considered in the entitlement to a bonus. Additionally, the senior executives are entitled to medical insurance cover, an expensed mobile phone and laptop. Moreover, share options are currently not part of the Company’s remuneration package available to employees of the Company.

During the year, the Directors received the following fees:

Director

Fixed Remuneration

Variable Remuneration

Other

Pier Luca Demajo

€40,000

None

None

David Aquilina

€18,245

None

None

Laragh Cassar

€12,173

None

None

Eddy Vermeir

€12,000

None

None

*Peter Hili 

None

None

None

Georgios Kakouras (Managing Director)

a.       directors’ fees

b.       salary as Managing Director

 

€2,796

€150,000

 

None

€115,324

 

None

€1,135

Total

€ [235,214]

€ [115,324]

€ [1,135]

 

The amount paid as directors’ fees is within the limit of €112,000 approved by the Annual General Meeting of the 28 th June 2022.

*Mr Peter Hili did not receive any remuneration in respect of their office of director of the Company.

2022 Senior Executives Remuneration

During the course of 2022, the total remuneration paid to the members of the executive management team was €188,089 (excluding the above referred salary paid to the Managing Director).

 

 

_________________________

Pier Luca Demajo

Chairman

 

26 th April 2023

 

 

8

Disclosure in terms of the Capital Market Rules

 

Share capital structure.

The Company’s authorised share capital is Eur120,000,000 divided into one 600,000,000 ordinary shares of Eur0.20 per share. The Company’s issued share capital is Eur80,178,540 divided into 400,892,700 ordinary shares of Eur0.20 per share.  All of the issued shares of the Company form part of one class of ordinary shares in the Company, which shares are listed on the Malta Stock Exchange.  All shares in the Company have the same rights and entitlements and rank pari passu between themselves.

The following are highlights of the rights attaching to the shares:

 

Dividends:

The shares carry the right to participate in any distribution of dividend declared by the Company;

Voting rights:

Each share shall be entitled to one vote at meetings of shareholders;

Pre-emption rights:

In accordance with Article 88 of the Act, should shares of the Company be proposed for allotment for consideration in cash, those shares must be offered on a pre-emptive basis to shareholders in proportion to the share capital held by them immediately prior to the new issue of shares. A copy of any offer of subscription on a pre-emptive basis indicating the period within which this right must be exercised must be delivered to the Registrar of Companies for registration. Provided that such registration shall not be required as long as all the Shareholders of the Company are informed in writing of the offer of subscription on a pre-emptive basis and of the period within which this right shall be exercised. The right of pre-emption may be withdrawn by an extraordinary resolution of the general meeting, in which case, the directors will be required to present to that general meeting a written report indicating the reasons for restriction/withdrawal of the said right and justifying the issue price;

Capital distributions:

The shares carry the right for the holders thereof to participate in any distribution of capital made whether on a winding up or otherwise;

Transferability:

The shares are freely transferable in accordance with the rules and regulations of the Malta Stock Exchange, applicable from time to time;

Other:

The shares are not redeemable and not convertible into any other form of security;

Mandatory takeover bids:

Chapter 11 of the Capital Market Rules, implementing the relevant Squeeze-Out and Sell-Out Rules provisions of Directive 2004/25/EC of the European Parliament and of the Council of 21 April 2004, regulates the acquisition by a person or persons acting in concert of the control of a company and provides specific rules on takeover bids, squeeze-out rules and sell-out rules.  The shareholders of the Company may be protected by the said Capital Market Rules in the event that the Company is subject to a Takeover Bid (as defined therein).  The Capital Market Rules may be viewed on the official website of the Malta Financial Services Authority - www.mfsa.com.mt ;

Holdings in excess of 5% of the share capital

On the basis of the information available to the Company as at the 31 December 2022, the following persons hold 5% or more of its issued share capital:

Shareholder

%

No of Ordinary Shares

Hili Ventures Limited

74.83%

299,999,990

Calamatta Cuschieri Investment Services Limited (in its own name and/or for the benefit of its clients)

7.03%

28,173,308

 

As far as the Company is aware, no other person holds any direct or indirect shareholding in excess of 5% of its total issued share capital.

Appointment/Replacement of Directors

In terms of the memorandum and articles of association of the Company, the directors of the Company shall be appointed by the shareholders in the annual general meeting as follows:

(a)         Shareholders are granted a period of at least fourteen (14) days to nominate candidates for appointment as Directors. Such notice may be given by the publication of an advertisement in at least two (2) daily newspapers. All such nominations, including the candidate’s acceptance to be nominated as director, shall on pain of disqualification be made on the form to be prescribed by the Directors from time to time.

(b)         In the event that there are either less nominations than there are vacancies on the board or if there are as many nominations made as there are vacancies on the Board, then each person so nominated shall be automatically appointed a director.

(c)         The chairman of the Company is appointed by the single largest shareholder (provided such member holds not less than 50% of the issued share capital having voting rights in the Company)

(d)         Any member holding separately not less than 15% of the total voting rights of the Company shall be entitled to appoint a director for each 15% of the voting rights held by such shareholder; Where the chairman has been appointed by such member, 15% of the member’s voting rights shall be deducted and the balance can be utilised by the member for the purposes of appointing directors on the board;

(e)         Any remaining vacancies on the board (after the appointment of the directors set out above) shall be elected a general meeting. Voting shall take place on the basis that one share entitles the holder to vote for only one candidate for election. The Chairman of the Company shall declare elected those candidates who obtained the highest number of votes.

(f)          Subject to the above, any vacancy among the directors may be filled by the co-option of another person to fill such vacancy at an extraordinary general meeting and the same procedure for the appointment of directors shall apply. Additionally, if the director causing the causal vacancy was appointed pursuant to para (d) above, the vacancy shall be filled in the same manner (provided the shareholder still holds the required number of voting rights).

(g)         A casual vacancy may also be filled by the board of directors and the said director will hold office under the next annual general meeting and will be eligible for re-election.

(h)         Any director may be removed, at any time, by the Member or Members by whom he was appointed. The removal may be made in the same manner as the appointment.

(i)          Any director may be removed at any time by the Company in general meeting pursuant to the provisions of section 140 of the Act provided that if the director so removed was appointed pursuant to para (d) above, the process set out in para (f) shall apply.

Amendment to the Memorandum and Articles of Association

In terms of the Companies Act, Cap 386 of the laws of Malta, the Company may by extraordinary resolution at a general meeting alter or add to its memorandum or articles of association.  An extraordinary resolution is one where:

(a)           it has been taken at a general meeting of which notice specifying the intention to propose the text of the resolution as an extraordinary resolution and the principle purpose thereof has been duly given;

(b)           it has been passed by a shareholder or shareholders having the right to attend and vote at the meeting holding in the aggregate not less than seventy-five per cent (75%) in nominal value of the shares issued by the Company represented and entitled to vote at the meeting and at least fifty-one per cent (51%) in nominal value of all the shares issued by the Company and entitled to vote at the meeting.

If one of the aforesaid majorities is obtained but not both, another meeting shall be duly convened within 30 days to take a fresh vote on the proposed resolution.  At the second meeting the resolution may be passed by a shareholder or shareholders having the right to attend and vote at the meeting holding in the aggregate not less than 75% in nominal value of the shares issued by the Company represented and entitled to vote at the meeting.  However, if more than half in nominal value of all the shares issued by the Company having the right to vote at the meeting is represented at that meeting, a simple majority in nominal value of such shares so represented shall suffice.

Board Members’ Powers

The Directors are vested with the management of the Company, and their powers of management and administration emanate directly from the memorandum and articles of association and the law.  The Directors are empowered to act on behalf of the Company and in this respect have the authority to enter into contracts, sue and be sued in representation of the Company.  In terms of the memorandum and articles of association they may do all such things that are not by the memorandum and articles of association reserved for the Company in general meeting.

In particular, the Directors are authorised to issue shares in the Company with such preferred, deferred or other special rights or such restrictions, whether in regard to dividend, voting, return of capital or otherwise as the Directors may from time to time determine, as long as such issue of Equity Securities falls within the authorised share capital of the Company. 

Any increase in the issued share capital of the Company shall be decided upon an Ordinary Resolution of the Company. This notwithstanding, the board of directors is authorised to issue shares up to the authorised capital of the Company, subject to the aforementioned pre-emption rights where shares are to be allotted for consideration in cash.

 

Save as otherwise disclosed herein, the provisions of Capital Market Rules 5.64.2, 5.64.4 to 5.64.7 and 5.64.11 are not applicable to the Company. There are no disclosures to be made in terms of Capital Market Rule 5.64.10.

 

Pursuant to Capital Market Rule 5.70.1

Pursuant to an agreement entered into on the 1 January 2014, the Company entered into a management consultancy agreement with Hili Ventures Limited, the major shareholder in the Company. Pursuant to this agreement, Hili Ventures Limited provides consultancy, legal, GDPR, marketing and PR, administrative, IT, HR and other services to the Company. Mr Peter Hili, is a director of the Company and is an indirect shareholder of Hili Ventures Limited. During the year ended 31 December 2022, Hili Ventures Limited received Eur700,000 in fees as compensation for the services rendered.

 

Pursuant to Capital Market Rule 5.70.2

Company Secretary:

Mr. Adrian Mercieca

Registered Office of Company:

Nineteen Twenty Three

Valletta Road

Marsa MRS 3000

Malta

Registration No of Company:

C 57954

Telephone:

(+356) 2568 1200

Email Address :               

[email protected]

 

Approved by the board of directors and signed on its behalf on 26 th April 2023 by Pier Luca Demajo (Chairman) and Georgios Kakouras (Director) as per the Directors' Declaration on ESEF Annual Financial Report submitted in conjunction with the Annual Financial Report.

 

 

 

9

Statement of Directors pursuant to Capital Market Rule 5.68

 

To the best of the knowledge of the directors:

 

(i)

the financial statements, prepared in accordance with the applicable accounting standards, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Issuer and the undertakings included in the consolidation taken as a whole; and

(ii)

the Directors’ report includes a fair review of the performance of the business and the position of the Company and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face.

 

Signed on its behalf on 26 th April 2023 by Pier Luca Demajo (Chairman) and Georgios Kakouras (Director) as per the Directors' Declaration on ESEF Annual Financial Report submitted in conjunction with the Annual Financial Report.

10

Statements of profit or loss and other comprehensive income

Year ended 31 December 2022

 

 

 

Group

Holding company

 

 

2022

2021

2022

2021

 

Notes

Eur

Eur

Eur

Eur

 

 

 

 

 

 

Continuing operations

 

 

 

 

 

Revenue

6

12 249 138

8 240 539

159 500

159 500

Cost of sales

 

(674 038)

(484 370)

-

-

Other operating income

7

276 877

209 957

-

-

Other operating expenses

 

(161 516)

(128 045)

-

-

Administrative expenses

 

(3 291 439)

(2 981 256)

(1 897 076)

(1 856 964)

Operating profit/(loss)

 

8 399 022

4 856 825

(1 737 576)

(1 697 464)

 

 

 

 

 

 

Investment income

8

4 975 612

2 918 725

25 000

11 911 059

Investment losses

9

(1 934 407)

(794 670)

(184 371)

-

Net investment income/(loss)

 

3 041 205

2 124 055

(159 371)

11 911 059

Finance income

10

107 633

313 654

1 568 381

961 050

Finance costs

11

(4 749 558)

(3 534 886)

(2 040 538)

(2 092 821)

Profit/(loss) before tax

12

6 798 302

3 759 648

(2 369 104)

9 081 824

Income tax expense

15

(826 032)

(590 449)

( 46 901 )

(710 362)

Profit/(loss) for the year from continuing operations

 

5 972 270

3 169 199

(2 416 005)

8 371 462

Other comprehensive income/(expense)

 

 

 

 

 

Exchange differences on translation of foreign operations

 

15 847

(25 859)

-

-

 

 

 

 

 

 

Total comprehensive income/(expense) for the year

 

5 988 117

3 143 340

(2 416 005)

8 371 462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

2021

 

 

 

 

Eur

Eur

 

 

Profit attributable to:

 

 

 

 

 

Owners of the company

 

5 322 508

3 169 199

 

 

Non-controlling interests

 

649 762

-

 

 

 

 

5 972 270

3 169 199

 

 

 

 

 

 

 

 

Total comprehensive income attributable to

 

 

 

 

 

Owners of the company

 

5 335 750

3 143 340

 

 

Non-controlling interests

 

652 367

-

 

 

 

 

5 988 117

3 143 340

 

 

 

 

 

Statements of financial position

31 December 2022

 

 

 

Group

Holding company

 

 

2022

2021

2022

2021

 

Notes

Eur

Eur

Eur

Eur

 

 

 

 

 

 

ASSETS AND LIABILITIES

 

 

 

 

 

Non-current assets

 

 

 

 

 

Intangible assets

16

15 673

15 688

15 665

15 665

Property, plant, and equipment

17

109 588

75 392

1 535 

2 415

Investment property

19

232 298 000

124 625 723

2 525 000

2 500 000

Property held for sale

23

3 700 000

11 970 000

3 700 000

3 700 000  

Investment in subsidiaries

20

79 096 407

29 979 939

Deposit on acquisition of investments

21

-

24 500 000

-

24 500 000

Loans and receivables

22

547 413

1 225 136

22 073 795

34 919 408

Trade and other receivables

24

2 037 978

127 254

Derivative financial instruments

22

862 586

-

-

-

Deferred tax assets

30

563 808

295 687

Right-of-use asset

18

275 103

114 312

-

Restricted cash

32

1 971 836

1 803 507

 

 

242 381 985

164 752 699

  107 412 402

95 617 427

Current assets

 

 

 

 

 

Loans and receivables

22

27 778

3 089 432

36 656 611

21 794 056

Trade and other receivables

24

2 786 276

3 439 797

372 934

2 385 730

Current tax assets

 

190 302

220 655

174 733

219 940  

Cash in bank and on hand

32

10 982 981

37 193 295

2 033 896

26 714 686

 

 

13 987 337

43 943 179

39 238 174

51 114 412

Total assets

 

256 369 322

208 695 878

146 650 576

146 731 839

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Trade and other payables

25

4 143 003

3 299 242

1 557 644

1 921 507

Other financial liabilities

26

36 533

721 802

2 522 299

2 706 106

Lease liability

28

35 523

32 864

Bank loans

27

14 834 335

4 796 331

Current tax liability

 

624 660

481 809

-

 

 

19 674 054

9 332 048

4 079 943

 4 627 613

Non-current liabilities

 

 

 

 

 

Other financial liabilities

26

14 114

62 682

13 374 276

10 570 184

Bank loans

27

66 847 513

47 703 593

Other payables

25

2 213 241

509 929

Debt securities in issue

29

36 786 082

36 709 455

36 786 082

36 709 455

Lease liability

28

245 452

84 945

Deferred tax liabilities

30

5 659 216

3 412 305

564 440

562 747

 

 

111 765 618

88 482 909

  50 724 798

47 842 386

 

 

 

 

 

 

Total liabilities

 

131 439 672

97 814 957

  54 804 741

 52 469 999

 

 

 

 

 

 

Net assets

 

124 929 650

110 880 921

91 845 835

94 261 840 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

Share capital

31

80 178 540

80 178 540

80 178 540

80 178 540

Legal reserve

 

173 174

151 385

 - 

Other reserves

 

(496 331)

(496 331)

(496 331)

(496 331) 

Share premium

 

6 973 027

6 973 027

6 973 027

6 973 027

Loss offset reserve

 

748 427

748 427

748 427

748 427

Foreign exchange reserve

 

(273 000)

(286 242)

 - 

Retained earnings

 

28 934 623

23 612 115

4 442 172

6 858 177

Equity attributable to owners of the company

 

116 238 460

110 880 921

91 845 835

 94 261 840

Non-controlling interests

 

8 691 190

 -

 - 

Total equity

 

124 929 650

110 880 921

 91 845 835

94 261 840

 

The financial statements were approved and authorised for issue by the Board of Directors on 26 April 2023. The financial statements were signed on behalf of the Board of Directors by Pier Luca Demajo (Chairman) and Georgios Kakouras (Director) as per the Directors’ Declaration on ESEF Annual Financial Report submitted in conjunction with the Annual Financial Report.

 


Statement of changes in equity

Year ended 31 December 2022

 

Group

 

 

 

 

 

 

 

 

 

 

 

Share capital

Loss offset reservPrincie

Legal reserve

Other reserves

Share premium

Foreign exchange reserve

Retained earnings

Equity

Attributable to owners of the parent

Non-controlling interests

Total

 

 Eur

 Eur

 Eur

 Eur

Eur

 Eur

 Eur

 Eur

 Eur

 Eur

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2021

41 592 000

748 427

144 938

-

-

(260 383)

20 054 995

62 279 977

395 105

62 675 082

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

-

-

-

-

-

-

3 169 199

3 169 199

 -

3 169 199

Other comprehensive expense

-

-

-

-

-

(25 859)

-  

(25 859)

-  

(25 859)

Issue of shares

38 586 540

-

-

-

6 973 027

-

-

45 559 567

 -

45 559 567

Other equity

 

-

-

(496 331)

-

-

-

(496 331)

 

(496 331)

Dividends paid

-

-

-

-

-

-

-

-

(7 184)

(7 184)

Transfer to legal reserve

-

-

6 447

-

-

-

-

6 447

-

6 447

Transfer of minority interest during the year

-

-

-

-

-

-

387 921

387 921

(387 921)

-

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2022

80 178 540

748 427

151 385

(496 331)

6 973 027

(286 242)

23 612 115

110 880 921

-

110 880 921

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

-

-

-

-

-

-

5 322 508

5 322 508

649 762

5 972 270

Other comprehensive income

-

-

-

-

-

13 242

-

13 242

2 605

15 847

Non-controlling interest acquired (note 34)

 

-

-

-

-

-

-

 -

8 038 823

8 038 823

Transfer to legal reserve

-

-

21 789

-

-

-

-

21 789

-

21 789

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2022

80 178 540

748 427

173 174

(496 331)

6 973 027

(273 000)

28 934 623

116 238 460

8 691 190

124 929 650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Holding company

 

 

 

 

 

 

 

 

 

 

 

Share capital

Other reserves

Share premium

Loss offset reserve

(Accumulated loss)/ Retained Earnings

Total

 

 

 

 

 

 Eur

 Eur

 Eur

 Eur

 Eur

 Eur

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2021

 41 592 000 

-

-

748 427

 (1 513 285)

 40 827 142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issued share capital

 38 586 540

-

6 973 027

-

-  

45 559 567

 

 

 

 

Other reserves

-

(496 331)

-

-

-

(496 331)

 

 

 

 

Total comprehensive income for the year

-

-

-

-

8 371 462

8 371 462

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 January 2022

  80 178 540 

(496 331) 

6 973 027 

748 427

6 858 177

 94 261 840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive loss for the year

-

-

-

-  

(2 416 005)

(2 416 005)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2022

 80 178 540

(496 331)

 6 973 027

 748 427

 4 442 172

91 845 835

 

 

 

 

 

Statements of cash flows

Year ended 31 December 2022

 

 

 

Group

Holding company

 

 

2022

2021

2022

2021

 

Note

Eur

Eur

Eur

Eur

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

Profit/(loss) before tax

 

6 798 302

3 759 648

(2 369 104)

9 081 824

Adjustments for:

 

 

 

 

 

Unrealised exchange losses

 

16 886

76 065

Bad debts written off

 

9 310

1 969

Depreciation of property, plant and equipment

 

12 314

12 256

880

880

Depreciation on right-of-use-asset

 

36 442

34 626

Amortisation of bond issue costs

 

76 627

76 627

76 627

76 627

Amortisation of derivative financial instrument

 

68 277

-

-

-

Amortisation of intangible assets

 

-

309

Interest expense

 

4 587 768

3 382 194

1 963 911

2 016 193

Interest income

 

(61 438)

(313 654)

(1 568 381)

(961 049)

Increase in fair value of investment property

 

(4 523 292)

(2 918 725)

(25 000)

(750 000)

Gain on disposal of investment property

 

(452 320)

-

-

-

Dividends received

 

-

(11 161 059) 

Decrease in fair value of investment property

 

1 540 835

555 860

Other fair value movements

 

221 300

81 702

-

-

Derivative financial instruments

 

-

(25 298)

Loss on acquisition of shares

 

-

122 668

 

 

1 532 709

1 086 599

 448 037

 (10 778 408)

Movement in trade and other receivables

 

3 457 772

212 683

12 797

195 368

Movement in trade and other payables

 

1 358 065

398 460

392 300

177 230

Cashflows from operations

 

13 146 848

5 457 390

(1 515 970)

(1 323 986)

 

 

 

 

 

 

Income tax paid

 

(404 116)

(964 885)

-

(327 951)

Interest paid

 

(4 299 609)

(3 316 004)

(1 665 000)

(1 665 000)

Net cash flows from (used in) operating activities

 

8 443 123

1 176 501

(3 180 970)

(3 316 937)

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

Proceeds from the sale of investment property

 

8 800 000

-

Additions to investment property

 

(529 229)

(16 573 789)

-

-

Security deposit received

 

-

301 511

Proceeds from disposal of intangible assets

 

15

-

-

-

Purchase of property, plant and equipment

 

(46 510)

(10 951)

-

-

Purchase of investment in subsidiary

 

(35 288 913)

(4 028 423)

(24 616 468)

-

Interest received

 

61 438

231 952

-

85 479

Net cash flows (used in) from investing activities

 

(27 003 199)

(20 079 700)

(24 616 468)

85 479

Cash flows from financing activities

 

 

 

 

 

Proceeds from the issue of share capital

 

-

44 844 643

-

44 844 643 

Proceeds from banks

 

-

15 173 739

Repayment of bank loans

 

(7 993 390)

(3 466 029)

Derivative financial instruments

 

(932 360)

-

-

-

Transfer of restricted cash

 

(168 329)

(221 326)

Proceeds from ultimate parent company

 

1 982 726

-

2 000 000

-

Payments to division companies

 

1 116 648

(15 528 486)

Payments to related parties

 

(554 732)

(3 230 157)

-

Payments to third parties

 

 -

(36 900)

Net cash flows (used in) from financing activities

 

(7 666 085)

53 063 970

3 116 648

29 316 157

Net movement

 

(26 226 161)

34 160 771

(24 680 790)

26 084 699

Foreign exchange on cash and cash equivalents

 

15 847

(25 859)

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the year

 

37 193 295

3 058 382

26 714 686

629 986

 

 

 

 

 

 

Cash and cash equivalents at the end of the year

32

10 982 981

37 193 295

2 033 896

26 714 686

 

 

Notes to the financial statements

31 December 2022

 

1.                Company information and basis of preparation

Hili Properties p.l.c. (‘the holding company’ or ‘the company’) is a public limited company incorporated and domiciled in Malta with registration number C57954. The principal activity of Hili Properties p.l.c. and its subsidiaries (‘the group’) is to hold and rent immovable property. As disclosed in note 29, the company has issued bonds which are listed on the Malta Stock Exchange. The registered address of the company is Nineteen Twenty-Three, Valletta Road, Marsa.

 

The financial statements of the holding company and the consolidated financial statements of the group have been prepared on an accrual basis and under the historical cost convention, except for investment properties which are carried at their fair values, and in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB) and as adopted by the European Union (EU), and in accordance with the Companies Act, Cap 386. They have been prepared under the assumption that the group operates on a going concern basis.

The financial statements are presented in euro (€), which is also the functional currency of the company and the group.

 

2.                Significant accounting policies.

Effects of Ukraine Conflict

The invasion of Ukraine by the Russian Federation just over a year ago has undermined the stability of Europe whilst adversely impacting food and energy security throughout the world. These stresses come just as economies are navigating their way out of the fiscal and demographic issues endemic to the Covid-19 pandemic. Although based on available insights to date, the Company and the Group are not expected to be directly negatively impacted by the ongoing invasion, the global inflation and interest rate risks associated with the conflict are liable to negatively impact the Company and the Group’s profitability and ability to finance.

 

The fact that all assets reside in NATO countries provides extra safeguards, however, management together with the directors, continue to actively monitor all developments taking place internationally in order to take any action that might be necessary in the eventuality that developments in the conflict, start to impact the company’s turnover and business activity.

 

The significant accounting policies adopted by the holding company and the group are set out below.

Basis of consolidation

Acquisition of subsidiaries

The group's consolidated financial statements consolidate those of the parent company and all of its subsidiaries as of 31 December 2022. The parent controls a subsidiary if it is exposed, or has rights, to variable returns from its involvement with the subsidiary and has the ability to affect those returns through its power over the subsidiary. The subsidiaries have a reporting date of 31 December.

All transactions and balances between group companies are eliminated on consolidation, including unrealised gains and losses on transactions between group companies. Where unrealised losses on intra-group asset sales are reversed on consolidation, the underlying asset is also tested for impairment losses from the group perspective.

Amounts reported in the financial statements of subsidiaries have been adjusted where necessary to ensure consistency with the accounting policies adopted by the group.

Profit or loss and other comprehensive income of subsidiaries acquired or disposed of during the year are recognised from the effective date of acquisition, or up to the effective date of disposal, as applicable.

The group attributes total comprehensive income or loss of subsidiaries between the owners of the parent and the non-controlling interests based on their respective ownership interests. 

Business combinations

The group applies the acquisition method in accounting for business combinations. The consideration transferred by the group to obtain control of a subsidiary is calculated as the sum of the acquisition-date fair values of assets transferred, liabilities incurred, and the equity interests issued by the group, which includes the fair value of any asset or liability arising from a contingent consideration arrangement. Acquisition costs are expensed as incurred.

The group recognises identifiable assets acquired and liabilities assumed in a business combination regardless of whether they have been previously recognised in the acquiree’s financial statements prior to the acquisition. Assets acquired and liabilities assumed are generally measured at their acquisition-date fair values. 

Investment in subsidiaries

A subsidiary is an entity that is controlled by the company. The company controls an investee when the company is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee.

Investment in subsidiaries, in the company’s financial statements are stated at cost less any accumulated impairment losses. Dividends from the investments are recognised in profit or loss.

At each reporting date, the company reviews the carrying amount of its investment in subsidiaries to determine whether there is any indication of impairment and, if any such indication exists, the recoverable amount of the investment is estimated.  An impairment loss is the amount by which the carrying amount of an investment exceeds its recoverable amount.  The recoverable amount is the higher of fair value less costs to sell and value in use.  An impairment loss that has been previously recognised is reversed if the carrying amount of the investment exceeds its recoverable amount.

An impairment loss is reversed only to the extent that the carrying amount of the investment does not exceed the carrying amount that would have been determined if no impairment loss had been previously recognised.  Impairment losses and reversals are recognised immediately in profit or loss.

Non-controlling interest

Non-controlling interests in the acquiree that are present ownership interests and entitle their shareholders to a proportionate share of the entity’s net assets in the event of liquidation, may be initially measured either at the present ownership interests proportionate share in the recognised amounts of the acquiree’s identifiable net assets or at fair value. The choice of measurement basis is made on an acquisition-by-acquisition basis. After initial recognition, non-controlling interests in the net assets consist of the amount of those interests at the date of the original business combination and the non-controlling interests’ share of changes in equity since the date of the combination. Non-controlling interests in the net assets of consolidated subsidiaries are presented separately from the holding company’s owners’ equity therein. Non-controlling interests in the profit or loss and other comprehensive income of consolidated subsidiaries are also disclosed separately. Total comprehensive income is attributed to non-controlling interests even if this results in the non-controlling interests having a deficit balance.

Intangible assets

An intangible asset is recognised if it is probable that the expected future economic benefits that are attributable to the asset will flow to the company and the cost of the asset can be measured reliably.

Intangible assets are initially measured at cost, being the fair value at the acquisition date for intangible assets acquired in a business combination. Expenditure on an intangible asset is recognised as an expense in the period when it is incurred unless it forms part of the cost of the asset that meets the recognition criteria or the item is acquired in a business combination and cannot be recognised as an intangible asset, in which case it forms part of goodwill at the acquisition date.

 

The useful life of intangible assets is assessed to determine whether it is finite or indefinite. Intangible assets with a finite useful life are amortised. Amortisation is charged to profit or loss so as to write off the cost of intangible assets less any estimated residual value, over their estimated useful lives. The amortisation method applied, the residual value and the useful life are reviewed, and adjusted if appropriate, at the end of each reporting period.

 

Intangible assets are derecognized on disposal or when no future economic benefits are expected from their use or disposal. Gains or losses arising from derecognition represent the difference between the net disposal proceeds, if any, and the carrying amount, and are included in profit or loss within ‘other operating income’ or ‘other operating expenses’ in the period of derecognition.

Computer software

In determining the classification of an asset that incorporates both intangible and tangible elements, judgement is used in assessing which element is more significant. Computer software which is an integral part of the related hardware is classified as property, plant and equipment and accounted for in accordance with the group’s accounting policy on property, plant and equipment. Where the software is not an integral part of the related hardware, this is classified as an intangible asset and carried at cost less any accumulated amortisation and any accumulated impairment losses.

Computer software is amortised on a straight-line basis over three years.

Property, plant and equipment

The group’s property, plant and equipment are classified into furniture, fittings and other equipment and improvements to leasehold land.

Property, plant and equipment are initially measured at acquisition cost, including any costs directly attributable to bringing the assets to the location and condition necessary for them to be capable of operating in the manner intended by the group’s management.  Subsequent costs are included in the asset’s carrying amount when it is probable that future economic benefits associated with the item will flow to the group and the cost of the item can be measured reliably. Expenditure on repairs and maintenance of property, plant and equipment is recognised as an expense when incurred.

Property, plant and equipment are stated at cost less any accumulated depreciation and any accumulated impairment losses.

Property, plant and equipment are derecognised when no future economic benefits are expected from their use or upon disposal. Gains or losses arising from derecognition represent the difference between the net disposal proceeds, if any, and the carrying amount, and are included in profit or loss within ‘other operating income’ or ‘other operating expenses’ in the period of derecognition.

Depreciation commences when the depreciable assets are available for use and is charged to profit or loss so as to write off the cost, less any estimated residual value, over its estimated useful lives, using the straight-line method, on the following bases:

Furniture, fixtures and other equipment   - over 3 to 10 years

Improvements to leasehold land                - over 5 years being the term of the lease                      

The depreciation method applied, the residual value and the useful life are reviewed, and adjusted if appropriate, at the end of each reporting period.

Investment property

Investment property is property held to earn rentals or for capital appreciation or both. Investment property is recognised as an asset when it is probable that the future economic benefits that are associated with the investment property will flow to the entity and the cost can be measured reliably. Investment property is initially measured at cost, including transaction costs. Subsequent to initial recognition, investment property is revalued annually and is stated at fair value in the statement of financial position at the end of the reporting period. Gains or losses arising from changes in the fair value of investment property are recognised in profit or loss in the period in which they arise.

Investment property is derecognised on disposal or when it is permanently withdrawn from use and no future economic benefits are expected from its disposal. Gains or losses on derecognition represent the difference between the net disposal proceeds and the carrying amount and are recognised in profit or loss in the period of derecognition.

Property held for sale

Investment property is classified as property held for sale if their carrying amount will be recovered principally through a sale transaction rather than through continuing use.  Property held for sale is measured at fair value, in accordance with the group’s accounting policy on investment property.

Leased assets – The Group as a Lessee

Any new contract entered into the group considers whether a contract is or contains a lease. A lease is defined as ‘a contract, or part of a contract, that conveys the right to use an asset (the underlying asset) for a period of time in exchange for consideration’. To apply this definition the group assesses whether the contract meets three key evaluations which are whether:

the contract contains an identified asset, which is either explicitly identified in the contract or implicitly specified by being identified at the time the asset is made available to the group;

the group has the right to obtain substantially all of the economic benefits from use of the identified asset throughout the period of use, considering its rights within the defined scope of the contract

the group has the right to direct the use of the identified asset throughout the period of use. The group assess whether it has the right to direct ‘how and for what purpose’ the asset is used throughout the period of use.

 

(i)   Measurement and recognition of leases

At lease commencement date, the group recognises a right-of-use asset and a lease liability on the balance sheet. The right-of-use asset is measured at cost, which is made up of the initial measurement of the lease liability, any initial direct costs incurred by the group, an estimate of any costs to dismantle and remove the asset at the end of the lease, and any lease payments made in advance of the lease commencement date (net of any incentives received).

The group depreciates the right-of-use assets on a straight-line basis from the lease commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The group also assesses the right-of-use asset for impairment when such indicators exist.

At the commencement date, the group measures the lease liability at the present value of the lease payments unpaid at that date, discounted using the interest rate implicit in the lease if that rate is readily available or the group’s incremental borrowing rate.

Lease payments included in the measurement of the lease liability are made up of fixed payments (including in substance fixed).

Subsequent to initial measurement, the liability will be reduced for payments made and increased for interest. It is remeasured to reflect any reassessment or modification, or if there are changes in in-substance fixed payments.

When the lease liability is remeasured, the corresponding adjustment is reflected in the right-of-use asset, or profit and loss if the right-of-use asset is already reduced to zero.

The group has elected to account for short-term leases and leases of low-value assets using the practical expedients. Instead of recognising a right-of-use asset and lease liability, the payments in relation to these are recognised as an expense in profit or loss on a straight-line basis over the lease term.

On the statement of financial position, the group has opted to disclose right-of-use assets and lease liabilities as separate financial statement line items.

Financial instruments

(i)   Recognition and derecognition

Financial assets and financial liabilities are recognised when the group becomes a party to the contractual provisions of the financial instrument.

Financial assets are derecognised when the contractual rights to the cash flows from the financial asset expire, or when the financial asset and substantially all the risks and rewards are transferred. A financial liability is derecognised when it is extinguished, discharged, cancelled or expires.

(ii)   Classification and initial measurement of financial assets

Except for those trade receivables that do not contain a significant financing component and are measured at the transaction price in accordance with IFRS 15, all financial assets are initially measured at fair value adjusted for transaction costs (where applicable).

Financial assets, other than those designated and effective as hedging instruments, are classified into the following categories:

-

amortised cost

-

fair value through profit or loss (FVTPL)

-

fair value through other comprehensive income (FVOCI).

 

In the periods presented the group does not have any financial assets categorised FVOCI. The group’s derivative financial instruments are classified as FVPTL.

The classification is determined by both:

-

the entity’s business model for managing the financial asset

-

the contractual cash flow characteristics of the financial asset.

 

All income and expenses relating to financial assets that are recognised in profit or loss are presented within ‘finance costs’, ‘finance income’ or other financial items, except for impairment of trade receivables which is presented within ‘other operating expenses’.

(iii)   Subsequent measurement of financial assets

Financial assets are measured at amortised cost if the assets meet the following conditions (and are not designated as FVTPL):

-

they are held within a business model whose objective is to hold the financial assets and collect its contractual cash flows;

-

the contractual terms of the financial assets give rise to cash flows that are solely payments of principal and interest on the principal amount outstanding.

 

After initial recognition, these are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial. The group’s cash in bank and on hand, loans and receivables, trade and most other receivables fall into this category of financial instruments.

(iv)   Impairment of financial assets

IFRS 9’s impairment requirements use forward-looking information to recognise expected credit losses – the ‘expected credit loss (ECL) model’. Instruments within the scope of the requirements included loans and other debt-type financial assets measured at amortised cost and FVOCI, trade receivables, contract assets recognised and measured under IFRS 15 and loan commitments and some financial guarantee contracts (for the issuer) that are not measured at fair value through profit or loss.

The group considers a broad range of information when assessing credit risk and measuring expected credit losses, including past events, current conditions, reasonable and supportable forecasts that affect the expected collectability of the future cash flows of the instrument.

In applying this forward-looking approach, a distinction is made between:

-

financial instruments that have not deteriorated significantly in credit quality since initial recognition or that have low credit risk (‘Stage 1’) and

-

financial instruments that have deteriorated significantly in credit quality since initial recognition and whose credit risk is not low (‘Stage 2’).

 

‘Stage 3’ would cover financial assets that have objective evidence of impairment at the reporting date.

 ‘12-month expected credit losses’ are recognised for the first category while ‘lifetime expected credit losses’ are recognised for the second category.

Measurement of the expected credit losses is determined by a probability-weighted estimate of credit losses over the expected life of the financial instrument.

(v)   Loans receivables and trade and other receivables

The group makes use of a simplified approach in accounting for loans receivables, trade and other receivables as well as contract assets and records the loss allowance as lifetime expected credit losses. These are the expected shortfalls in contractual cash flows, considering the potential for default at any point during the life of the financial instrument.  In calculating, the group uses its historical experience, external indicators and forward-looking information to calculate the expected credit losses using a provision matrix.

The group assess impairment of loans receivables and trade receivables on a collective basis as they possess shared credit risk characteristics they have been grouped based on the days past due.

(vi)   Classification and measurement of financial liabilities

The group’s financial liabilities include bank overdraft and loans, debt securities in issue and trade and other payables and other financial liabilities.

Financial liabilities are initially measured at fair value, and, where applicable, adjusted for transaction costs unless the group designated a financial liability at fair value through profit or loss.

Subsequently, financial liabilities are measured at amortised cost using the effective interest method except for derivatives and financial liabilities designated at FVTPL, which are carried subsequently at fair value with gains or losses recognised in profit or loss.

All interest-related charges and, if applicable, changes in an instrument’s fair value that are reported in profit or loss are included within ‘finance costs’ or ‘finance income’.

Impairment testing of goodwill, intangible assets and property, plant and equipment

For impairment assessment purposes, assets are grouped at the lowest levels for which there are largely independent cash inflows (cash-generating units). As a result, some assets are tested individually for impairment and some are tested at cash-generating unit level. Goodwill is allocated to those cash-generating units that are expected to benefit from synergies of a related business combination and represent the lowest level within the group at which management monitors goodwill.

Cash-generating units to which goodwill has been allocated (determined by the group’s management as equivalent to its operating segments) are tested for impairment at least annually. All other individual assets or cash-generating units are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.

An impairment loss is recognised for the amount by which the asset’s (or cash-generating unit’s) carrying amount exceeds its recoverable amount, which is the higher of fair value less costs of disposal and value-in-use. To determine the value-in-use, management estimates expected future cash flows from each cash-generating unit and determines a suitable discount rate in order to calculate the present value of those cash flows. The data used for impairment testing procedures are directly linked to the group’s latest approved budget, adjusted as necessary to exclude the effects of future reorganisations and asset enhancements.

Discount factors are determined individually for each cash-generating unit and reflect current market assessments of the time value of money and asset-specific risk factors.

Impairment losses for cash-generating units reduce first the carrying amount of any goodwill allocated to that cash-generating unit. Any remaining impairment loss is charged pro rata to the other assets in the cash-generating unit.

With the exception of goodwill, all assets are subsequently reassessed for indications that an impairment loss previously recognised may no longer exist. An impairment loss is reversed if the asset’s or cash-generating unit’s recoverable amount exceeds its carrying amount.

Revenue recognition

Revenue is measured at the fair value of the consideration received or receivable for goods sold and services provided in the normal course of business, net of value-added tax and discounts, where applicable.

To determine whether to recognise revenue, the group follows a 5-step process:

1.       Identifying the contract with a customer

2.       Identifying the performance obligations

3.       Determining the transaction price

4.       Allocating the transaction price to the performance obligations

5.       Recognising revenue when/as performance obligation(s) are satisfied.

The following specific recognition criteria must also be met before revenue is recognised:

(i)   Provision of services

Revenue from the provision of services arises mainly from management services provided by the holding company to its subsidiaries. Revenue from these services is recognised in the period in which the services are rendered. For practical purposes, when services are performed by an indeterminate number of acts over a specified period of time, revenue is recognised on a straight-line basis over the specified period unless there is evidence that some other method better represents the stage of completion.

(ii)   Rental income

Rental income from operating leases, less the aggregate cost of incentives given to the lessee, is recognised as income in profit or loss on a straight-line basis over the lease term unless another systematic basis is more representative of the time pattern in which use benefit derived from the leased asset is diminished. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised as an expense in profit or loss on a straight-line basis over the lease term.

(iv)   Interest income

Interest income is accrued on a time basis, by reference to the principal outstanding and at the effective interest rate applicable, which is the rate that exactly discounts the estimated future cash receipts through the expected life of the financial asset to the asset’s net carrying amount.

(v)   Administrative expenses

Administrative expenses are recognised in profit or loss upon utilisation of the service or as incurred.

 

Borrowing costs

 

Borrowing costs include the costs incurred in obtaining external financing. Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are capitalised from the time that expenditure for these assets and borrowing costs are being incurred and activities that are necessary to prepare these assets for their intended use or sale are in progress.  Borrowing costs are capitalised until such time as the assets are substantially ready for their intended use or sale. Borrowing costs are suspended during extended periods in which active development is interrupted. All other borrowing costs are recognised as an expense in profit or loss in the period in which they are incurred.

 

Taxation

 

Current and deferred tax is recognised in profit or loss, except when it relates to items recognised in other comprehensive income or directly in equity, in which case the deferred tax is also dealt with in other comprehensive income or in equity, as appropriate.

 

Current tax is based on the taxable result for the period. The taxable result for the period differs from the result as reported in profit or loss because it excludes items which are non-assessable or disallowed and it further excludes items that are taxable or deductible in other periods. It is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.

 

Deferred tax is accounted for using the balance sheet liability method in respect of temporary differences arising from differences between the carrying amount of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit.

Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets, are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised.

 

Deferred tax is calculated at the tax rates that are expected to apply to the period when the asset is realised or the liability is settled, based on tax rates that have been enacted or substantively enacted by the end of the reporting period.

 

Current tax assets and liabilities are offset when the company has a legally enforceable right to set off the recognised amounts and intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

 

Deferred tax assets and liabilities are offset when the company has a legally enforceable right to set off its current tax assets and liabilities and the deferred tax assets and liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities which intend either to settle current tax liabilities and assets on a net basis, or to realize the assets and settle the liabilities simultaneously, in each future period in which significant amounts of deferred tax liabilities or assets are expected to be settled or recovered.

 

Employee benefits

 

The group contributes towards the state pension in accordance with local legislation. The only obligation of the group is to make the required contributions.  Costs are expensed in the period in which they are incurred.

 

Foreign currency translation

 

The financial statements of the company and the consolidated financial statements of the group are presented in the company’s functional currency, the Euro, being the currency of the primary economic environment in which the company operates. Transactions denominated in currencies other than the functional currency are translated at the exchange rates ruling on the date of transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are re-translated to the functional currency at the exchange rate ruling at period-end.  Exchange differences arising on the settlement and on the re-translation of monetary items are dealt with in profit or loss. Non-monetary assets and liabilities denominated in currencies other than the functional currency that are measured at fair value are re-translated using the exchange rate ruling on the date the fair value was determined.  Non-monetary assets and liabilities denominated in currencies other than the functional currency that are measured in terms of historical cost are not re-translated. Exchange differences arising on the translation of non-monetary items carried at fair value are included in profit or loss for the period, except for differences arising on the re-translation of non-monetary items in respect of which gains and losses are recognised in other comprehensive income.  For such non-monetary items, any exchange component of that gain or loss is also recognised in other comprehensive income.

 

Foreign exchange gains and losses are classified with other operating income or other operating expenses as appropriate, except in the case of significant exchange differences arising on investing or financing activities, which are classified within investment income, investment losses or finance costs as appropriate.

 

For the purpose of presenting these financial statements, income and expenses (including comparatives) of the group’s foreign operations with functional currency other than the Euro are translated into Euro at the monthly average rate over the reporting period. Assets and liabilities (including comparatives) of the group’s foreign operations are translated to Euro at the exchange rate ruling at the date of the statement of financial position. Goodwill and fair value adjustments arising on the acquisition of a foreign entity have been treated as assets and liabilities of the foreign entity and translated into Euro at the closing rate. Exchange differences are recognised in other comprehensive income and accumulated in the ‘foreign exchange reserve’ in equity. Such differences are reclassified from equity to profit or loss in the period in which the foreign operation is disposed of.

 

Cash in bank and on hand

 

Cash in bank and on hand comprise cash on hand and demand deposits. Bank overdrafts that are repayable on demand and form an integral part of the group’s cash management are included as a component of cash and cash equivalents for the purpose of the statement of cash flows and are presented in current liabilities on the statement of financial position.

 

Provisions, contingent assets and contingent liabilities

 

Provisions are recognised when the group has a present legal or constructive obligation as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. Provisions are measured at the directors’ best estimate of the expenditure required to settle the present obligation at the end of the reporting period. If the effect of the time value of money is material, provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the liability. Provisions are not recognised for future operating losses.

 

Any reimbursement that the group is virtually certain to collect from a third party with respect to the obligation is recognised as a separate asset. However, this asset may not exceed the amount of the related provision.

 

No liability is recognised if an outflow of economic resources as a result of present obligations is not probable. Such situations are disclosed as contingent liabilities unless the outflow of resources is remote.

 

Equity and reserves

 

Share capital represents the nominal (par) value of shares that have been issued.

 

Other components of equity include the following:

 

(i)            Foreign exchange reserves - comprises foreign currency translation differences arising from the translation of financial statements of the group’s foreign entities into Euro.

(ii)           Other reserves.

(iii)          Legal reserve.

 

Retained earnings/ (accumulated losses) include all current and prior period retained profits. All transactions with owners of the parent are recorded separately within equity.

3.

3.                Judgements in applying accounting policies and key sources of estimation uncertainty

 

Other than as disclosed below, in the process of applying the group’s and company’s accounting policies, the directors have made no judgements which can significantly affect the amounts recognised in the financial statements and, at the end of the reporting period, there were no key assumptions concerning the future, or any other key sources of estimation uncertainty, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.

 

Fair value of investment properties

 

The group carries its investment properties at fair value, with changes in fair value being recognised in the statement of profit and loss.

 

During 2022, external market valuations were obtained for all of the property portfolio held by the group. These external valuations were based using the discounted cash flow technique using the applicable discount rate and market yields as discussed below.

 

Based on this assessment, the directors are of the opinion that the fair value determined is an appropriate estimate of the fair value at 31 December 2022. Movements in fair value are disclosed in notes 8, 9 and 19.

 

Investment properties are classified as level 3 of the fair value hierarchy.

 

Investments in subsidiaries

 

The company reviews investments in subsidiaries to evaluate whether events or changes in circumstances indicate that the carrying amounts may not be recoverable. At the end of the year there was no objective evidence of impairment in this respect.

 

Recognition of deferred tax assets

 

The extent to which deferred tax assets can be recognised is based on an assessment of the probability that future taxable income will be available against which the deductible temporary differences and tax loss carry-forwards can be utilise

 

In addition, significant judgement is required in assessing the impact of any legal or economic limits or uncertainties in various tax jurisdictions (see Note 2).

 

4.                New or revised Standards or Interpretations

 

Some accounting pronouncements which have become effective from 1 January 2022 and have therefore been adopted do not have a significant impact on the Group’s financial results or position. Accordingly, the Group has made no changes to its accounting policies in 2022.

 

Other Standards and amendments that are effective for the first time in 2022 and could be applicable to the company are:

 

• Reference to the Conceptual Framework (Amendments to IFRS 3)

• COVID-19 – Related Rent Concessions beyond 30 June 2021 (Amendments to IFRS 16)

• Property, Plant and Equipment: Proceeds Before Intended Use (Amendments to IAS 16)

• Onerous Contracts – Cost of Fulfilling a Contract (Amendments to IAS 37)

• Annual Improvements (2018-2020 Cycle):

- Fees in the ’10 per cent’ Test for Derecognition of Liabilities (Amendments to IFRS 9)

- Lease Incentives (Amendments to IFRS 16)

 

These amendments do not have a significant impact on these financial statements and therefore no additional disclosures have not been made.

 

4.2              Standards, amendments and Interpretations to existing Standards that are not yet effective and have not been adopted early by the group

 

At the date of authorisation of these financial statements, several new, but not yet effective, Standards and amendments to existing Standards, and Interpretations have been published by the IASB. None of these Standards or amendments to existing Standards have been adopted early by the Group.

 

Other Standards and amendments that are not yet effective and have not been adopted early by the Group include:

 

·           Classification of Liabilities as Current or Non-current (Amendments to IAS 1)

·           Disclosure of Accounting Policies (Amendments to IAS 1 and IFRS Practice Statement 2)

·           Deferred Tax related to Assets and Liabilities from a Single Transaction

·           Disclosure of Accounting Policies (Amendments to IAS 1)

·           Definition of Accounting Estimates (Amendments to IAS 8)

 

These amendments are not expected to have a significant impact on the financial statements in the period of initial application and therefore no disclosures have been made.

 

Management anticipates that all relevant pronouncements will be adopted for the first period beginning on or after the effective date of the pronouncement. New standards, amendments and interpretations not adopted in the current year have not been disclosed as they are not expected to have a material impact on the Group’s financial statements.

 

5.                Segment information

 

The segment reporting of the group is made in terms of the location which it conducts its business in, as the risks and rates of return are affected predominantly by differences in the services provided in the different locations. The group is currently organised into five main business segments: Malta, Latvia, Estonia, Lithuania and Romania. Each of these operating segments is managed separately as each of these lines requires local resources. All inter segment transfers for management services are carried out on a cost basis. The accounting policy for identifying segments is based on internal management reporting information that is regularly reviewed by the chief operating decision maker.

 

Revenue reported below represents revenue generated from external customers. There were no intersegment sales in the year.  The group's reportable segments under IFRS 8 are direct sales attributable to each line of business.

 

Measurement of operating segment profit or loss, assets and liabilities

 

Segment profit represents the profit earned by each segment after allocation of central administration costs based on services provided.  This is the measure reported to the chief operating decision maker for the purposes of resource allocation and assessment of segment performance. The accounting policies of the reportable segments are the same as the group's accounting policies described in note 2.

 

Reconciliations of reportable segment revenues, profit or loss, assets and liabilities to consolidated totals are reported below:

 

Profit before taxation

 

 

2022

2021

 

Eur

Eur

 

 

 

Total profit for reportable segments

8 379 176

 7 338 739

Elimination of inter segment profits

2 266 563

(11 938 480)

Unallocated amounts:

 

 

  Revenue

 69 500

 69 500

  Administrative expenses

 (1 986 407)

  (1 994 140)

  Finance costs

 (1 741 627)

(1 741 627)

  Other unallocated

 (188 903)

12 025 656

 

6 798 302

3 759 648

 

Assets

 

 

2022

2021

 

Eur

Eur

 

 

 

Total assets for reportable segments

   262 671 415

179 866 581

 

 

 

Elimination of inter segment receivables

(78 463 095)

(95 650 510)

Unallocated amounts:

 

 

  Non-current assets held for sale

 2 525 000

30 700 000

  Other financial assets

 17 201

18 081

  Loans and receivables

  66 881 971

64 220 477

  Trade and other receivables

 528 207

2 603 943

  Current tax asset

174 728

219 937

  Cash and cash equivalents

 2 033 895

26 714 685

  Other unallocated amounts

 -

2 684

 

   256 369 322

208 695 878

 

Liabilities

 

 

2022

2021

 

Eur

Eur

 

 

 

Total liabilities for reportable segments

163 767 936

125 239 851

Elimination of inter segment payables

(108 664 413)

(101 031 838)

Unallocated amounts:

 

 

  Trade and other payables

1 583 560

 2 495 351

  Other financial liabilities

  37 402 074

33 839 398

  Debt securities in issue

36 786 082

36 709 455

  Deferred tax liabilities

564 433

562 740

 

131 439 672

97 814 957

 

 

2022

 

 

 

Malta

2022

Eur

 

 

 

Latvia

2022

Eur

 

 

 

Estonia

2022

Eur

 

 

 

Lithuania

2022

Eur

 

 

 

Romania

2022

Eur

 

 

 

Total

2022

Eur

 

 

 

Unallocated

2022

Eur

 

Eliminations and Adjustments

2022

Eur

 

 

 

Consolidated

2022

Eur

 

Revenue

 

1 727 690

 

4 516 526

 

 109 996

 

 1 604 654

 

4 777 320

 

12 736 186

 

 90 000

 

 (577 048)

 

12 249 138

Unrealised exchange losses

 -

 -

 -

 -

16 886

16 886

 -

 -

16 886

Profit before tax

1 649 762

4 161 041

1 731

242 606

2 220 086

8 275 226

(2 866 364)

1 389 440

6 798 302

Depreciation and amortisation

 880

46 316

 -

 -

679,400

726,596

(677,840)

48,756

Investment income

214 538

2 357 320

 -

170 000

947 133

3 688 991

25 000

1 261 621

4 975 612

Investment losses

 (7 484)

(273 930)

(90 000)

(630 847)

3 292

(998 969)

 -

(935 438)

(1 934 407)

Finance income

347 705

868 549

5 069

286 694

42 046

1 550 063

1 633 028

(3 075 458)

107 633

Finance costs

 (339 923)

 (2 017 284)

 -

 (1 082 704)

(1 883 820)

  (5 323 731)

 (2 503 138)

3 077 311

(4 749 558)

Segment assets

71 820 768

73 712 145

2 118 768

32 745 097

89 243 657

269 640 435

72 163 107

(85 434 220)

256 369 322

Investment property

 51 150 000

52 565 000

1 510 000

24 990 000

99 558 000

229 773 000

2 525 000

 -

232 298 000

Additions to Investment property

25 842 946

20 226 027

 -

-

58 612 967

104 689 939

-

 -

104 689 939

Segment liabilities

25 876 966

52 186 244

928 668

30 454 517

54 315 239

163 761 634

76 342 453

(108 664 415)

131 439 672

Income tax (expense)/credit

(522 439)

 (1 890)

 -

 (60 592)

73 911

(511 010)

 (46 901)

(268 121)

(826 032)

 

 

2021

 

 

 

Malta

2021

Eur

 

 

 

Latvia

2021

Eur

 

 

 

Estonia

2021

Eur

 

 

 

Lithuania

2021

Eur

 

 

 

Romania

2021

Eur

 

 

 

Total

2021

Eur

 

 

 

Unallocated

2021

Eur

 

Eliminations and Adjustments

2021

Eur

 

 

 

Consolidated

2021

Eur

 

Revenue

 

1 581 774

 

 3 552 221

 

109 996

 

 290 697

 

3 128 654

 

8 663 342

 

 90 000

 

(512 803)

 

 8 240 539

Unrealised exchange losses

 -

 -

 -

 -

 76 065

 76 065 

 -

 -

76 065

Profit before tax

2 352 103

  3 471 484

  (7 914)

  (30 726)

1 553 793

  7 338 740

8 575 522

(12 154 614)

3 759 648

Depreciation and amortisation

 880

10 590

 -

 -

 788

 12 256

 -

 -

12 256

Investment income

820 269

1 878 888

 -

 -

 289 837

  2 988 994

11 911 060

  (11 981 329)

 2 918 725

Investment losses

 -

(235 810)

(100 000)

(214 151)

(122 041)

(672 002)

 -

(122 668)

(794 670)

Finance income

 404 686

274 702

 7 444

 2 432

81 707

 770 971

 1 054 523

 (1 511 840)

 313 654

Finance costs

(267 527)

(1 068 556)

 -

(39 748)

(1 115 474)

  (2 491 305)

(2 555 421)

  1 511 840

  (3 534 886)

Segment assets

 43 627 582

  64 145 824

2 114 845

 28 005 053

 41 973 277

179 866 581

 120 779 807

 (91 950 510)

208 695 878

Investment property

 25 100 000

 31 643 841

 1 600 000

 25 450 000

38 331 882

 122 125 723

 2 500 000

 -

  124 625 723

Additions to Investment property

 -

 10 422

 -

20 730 000

668 000

 21 408 422

  -

 -

 21 408 422

Segment liabilities

 23 266 246

 45 642 413

 926 476

30 047 116

  25 716 451

 125 598 702

 73 645 471

(101 429 208)

98 212 329

Income tax (expense)/credit

  (610 416)

 (6 304)

 -

(6 514)

  (182 828)

  (806 062)

 (710 362)

925 975 

 (590 449)

 

6.                Revenue

 

Revenue represents the total invoiced value of services provided and rents receivable during the year, net of any indirect taxes as follows:

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

Rental income

 

12 249 138

 

8 240 539

 

90 000

 

 90 000

Management fees

 -  

 69 500

 69 500

 

12 249 138

8 240 539

159   500

159 500

 

7.                Other operating income

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

Other operating income

276 877

209 957

 -  

 -  

 

   276 877

 209 957

 -  

-

 

8.                Investment income

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Increase in fair value of investment properties

4 523 292

2 394 837

25 000

 750 000

Increase in fair value of property held for sale

 -

523 888   

 -  

 -  

Dividend income from equity instruments

 -  

 -  

-

11 161 059  

Gain on disposal of investment property

452 320

-

-

-

 

4 975 612

2 918 725

 25 000

11 911 059

 

9.                Investment losses

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Decrease in fair value of investment properties

1 540 835

555 860

 -  

 -  

Acquisition related costs

393 572

 104 101

184 371  

 -  

Loss on acquisition of shares

-

122 668

-

-

Fair value movements during the year

-

12 041

-

-

 

1 934 407

794 670

184 371  

 -  

 

10.              Finance income

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Interest receivable on loan to other related company

 61 438

 231 952

-

 85 480

Fair value movements during the year

46 195

81 702

-

-

Interest receivable on amounts due from subsidiaries

 

 -  

 

 -  

 

1 568 381

 

875 570

 

 107 633

 313 654

1 568 381

 961 050

 

11.             Finance costs

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Interest on bank loans

2 601 058

1 616 697

Interest on debt securities

1 665 000

1 665 000

1 665 000

1 665 000

Interest payable on:

 

 

 

 

Amounts due to other related companies

8 899

60 885

8 899

60 885

Amounts due to subsidiaries

290 012

290 310

Interest expense for leasing arrangements

11 765

5 305

Amortisation of bond issue expenses

76 627

76 627

76 627

76 626

Processing fees

33 551

34 307

Amortisation of derivative financial instrument (note 22)

68 277

-

-

-

Other fair value adjustments

267 495

-

-

-

Foreign exchange differences

16 886

76 065

 

4 749 558

3 534 886

2 040 538

2 092 821

 

12.              Profit/(loss) before tax

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Depreciation and amortisation

12 314

12 256

880

880

Depreciation on right of use assets

36 442

34 626

Management fees charged

700 000 

700 000

700 000

700 000

Legal and professional fees

603 172

789 590

230 127

520 974

Unrealised exchange losses

16 886

76 065

 

The analysis of the amounts that are payable to the auditors and that are required to be disclosed is as follows:

 

Group

 

Total remuneration payable to the parent company’s auditors in respect of the audit of the financial statements and the undertakings included in the consolidated financial statements amounted to EUR 36,900 (2021: Eur27,000) and the remuneration payable to the other auditors in respect of the audits of undertakings included in the consolidated financial statements amounted to Eur118,325 (2021: Eur53,580). Other fees payable to the parent company’s auditors for tax services and for non-audit services other than tax services amounted to Eur5,716 (2021: Eur5,136) and Eur7,929 (2021: Eur9,818) respectively.

 

Holding company

 

The remuneration payable to the company’s auditors for the audit of the company’s financial statements amounted to Eur25,000 (2021: Eur18,500). Other fees payable to the company’s auditors for tax services amounted to Eur975 (2021: Eur600).

 

13.             Key management personnel compensation

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Directors' compensation:

 

 

 

 

Short term benefits

 

 

 

 

Fees

 82 418

 70 418

82 418

70 418

Remuneration

266 459

 210 882

266 459  

 -  

 

348 877

281 300

348 877

70 418

Other key management personnel compensation

 

 

 

 

Salaries and social security contributions

188 089

  104 604

111 549

 47 269

 

 188 089

  104 604

 111 549

47 269

Total directors' fees and other key management personnel

536 966

  385 904

 460 426

117 687

 

The group and the company incurred management fees in relation to the provision of key management personnel services amounting to Eur700,000 (2021: Eur700,000). These management fees were paid to the parent company.

 

14.             Staff costs and employee information

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

Staff costs:

 

 

 

 

Wages and salaries

999 808

821 970

570 109

448 015

Social security costs

80 440

92 646

8 029

6 994

 

1 080 248

914 616

578 138

455 009

 

The average number of persons employed during the year, including executive directors, was made up as follows:

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Administration

14

12

6

5

Operations

3

3

-

 

17

15

6

5

 

15.             Income tax expense

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Current tax expense

  639 121

331 500

 45 208

615 207

Deferred tax expense

186 911

258 949

 1 693

 95 155

 

826 032

590 449

46 901

710 362

 

Tax applying the statutory domestic income tax rate and the income tax expense for the period are reconciled as follows:

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Profit before tax from continuing operations

6 798 302

   3 759 648

(2 369 104)

9 081 824

Tax at the applicable rate of 35%

2 379 406

1 315 877

(829 186)

3 178 638

Tax effect of:

 

 

 

 

Different tax rates of subsidiaries operating in other jurisdictions

(1 084 242)

(106 974)

Under provision of tax in prior years

-

(33 553)

Exempt Dividend Income

-

-

-

(3 137 563)

Disallowable expenses

1 276 171

912 858

900 837

896 640

Income not chargeable to tax

(1 413 452)

(1 213 449)

-

Maintenance allowance

(71 873)

(72 572)

-

(6 300) 

Income tax at 15%

(40 771)

(22 994)

(18 000)

-

Net movement in value of investment property not subject to tax

(185 561)

(222 441)

(8 750)

(262 500)

Deferred tax not recognized

(11 021)

-

-

-

Deferred tax on revaluation of investment property

(77 994)

75 000

2 000

75 000

Other differences

55 369

(74 856)

-  

-

 

826 032

590 449

46 901

710 362

 

16.             Intangible assets

12.          

 

Holding company

Computer software Eur

Cost

 

At 31 December 2022 and 2021

15 665

 

 

Carrying amount

 

At 31 December 2022 and 2021

15 665

 

 

Group

Computer software Eur

Cost

 

At 1 January 2022

18 033

Disposal

(15) 

At 31 December 2022

18 018

 

 

Accumulated amortisation

 

At 1 January 2022

2 345

Provision for the year

-

At 31 December 2022

2 345

 

 

Carrying amount

 

At 31 December 2021

15 688

 

 

At 31 December 2022

15 673

 

As at 31 December 2022, all intangible assets owned by the group and the company have been put into use.

 

17.             Property, plant and equipment

 

Group

Furniture, fittings and other equipment Eur

Improvements to leasehold land

Eur

Total

Eur

 

 

 

 

Cost

 

 

 

At 1 January 2021

770 026

248 110

1 018 136

Additions

10 951

10 951

Disposals

(2 839)

(2 839)

At 1 January 2022

778 138

248 110

1 026 248

Additions

46 510

46 510

Disposals

(48 087)

(48 087)

At 31 December 2022

776 561

248 110

 1 024 671

Accumulated depreciation

 

 

 

At 1 January 2021

690 490

248 110

938 600

Provision for the year

12 256

-

12 256

At 1 January 2022

702 746

248 110

950 856

Provision for the year

12 314

12 314

Disposals

(48 087)

-

(48 087)

At 31 December 2022

666 973

248 110

915 083

Carrying amount

 

 

 

At 31 December 2021

75 392

75 392

 

 

 

 

At 31 December 2022

109 588

109 588

 

Holding company

Furniture, fittings and other equipment Eur

 

 

Cost

 

At 1 January 2021 and 31 December 2022

23 134

 

 

Accumulated depreciation

 

At 1 January 2021

19 839

Provision for the year

880

At 1 January 2022

20 719

Provision for the year

880

At 31 December 2022

21 599

Carrying amount

 

At 31 December 2021

2 415

 

 

At 31 December 2022

1 535

 

18.             Right-of-use asset

 

The following asset has been recognized as right-of-use asset for the group:

 

 

Land

Eur

 

 

Gross Carrying amount

 

At 1 January 2022

225 810

Additions

290

At 1 January 2022

226 100

Termination of lease

(58 864)

Additions

197 233

At 31 December 2022

364 469

 

 

Depreciation

 

At 1st January 2021

77 162

Provision for the year

34 626

At 1st January 2022

111 788

Termination of lease

(58 864)

Provision for the year

36 442

At 31 December 2022

89 366

 

 

Carrying amount

 

At 31 December 2021

114 312

 

 

At 31 December 2022

275 103

 

The depreciation charge on right-of-use asset was included in administrative expenses.

 

The group has elected to disclose right-of-use assets separately in these financial statements. The information pertaining to the gross carrying amount, depreciation recognized during the year and other movements in right-of-use assets is included in the above table.

 

19.             Investment property

 

Group

Retail/ Commercial Properties Eur

Office Properties Eur

Other Properties Eur

 

Total

Eur

 

 

 

 

 

At 1 January 2021

 70 901 315

31 347 841

 2 950 000

 105 199 156

Acquired on business

20 730 000

 

 

20 730 000

Additions

678 422

 -

 -  

678,422

Increase in fair value (note 8)

1 644 837

  -

750 000

2 394 837

Decrease in fair value (note 9)

(555 860)

 -  

 -  

(555 860)

Exchange differences

(109 871)

 -  

 -  

(109 871)

Transferred to property held for sale

-

-

(3 700 000)

(3 700 000)

Reclassification

9 157 357

(9 168 318)

-

(10 961)

At 31 December 2021

102 446 200

 22 179 523

 -

 124 625 723

 

 

 

 

 

Acquired on acquisition of group of assets (note 34)

 

 19 856 660

 

58 001 718

 

26 302 334

 

104 160 712

Additions    

443 765

85 462  

-

529 227

Increase in fair value (note 8)

 1 951 472

2 571 820

-

4 523 292

Decrease in fair value (note 9)

(988 501)

 -  

(552 334)

(1 540 835)

Exchange differences

(119)

-

-

(119)

At 31 December 2022

123 709 477

82 838 523

25 750 000

232 298 000

 

 

 

 

 

Holding

 

 

 

 

 

 

Office Properties

Other Properties

Total

 

 

EUR

EUR

EUR

 

 

 

 

 

At 1 January 2021

 

2 500 000

2 950 000

5 450 000

Increase in fair value (note 8)

 

-

750 000  

750 000

Transferred to property held for sale

 

 

-

 

 (3 700 000)

 

 (3 700 000)

At 1 January 2022

 

2 500 000

-

2 500 000

Increase in fair value (note 8)

 

 25 000 

-

25 000

At 31 December 2022

 

2 525 000

-

2 525 000

 

Valuation techniques and inputs

 

For the fair value of the investment properties located in Malta, which were valued externally, the valuation was determined based on comparable methods. The significant unobservable inputs were the rental yields and rental rates per square metre being derived from the properties.

 

 

Range of significant unobservable

 

inputs

 

Rental Yields

 

Rental rates per square metre

 

%

 

 

2022

6.7-3.5

 

455.96-98.9

2021

6.1-3.6

 

455.96-98.9

 

For the fair value of the investment properties which were all valued externally, the valuation was determined based on comparable methods. The significant unobservable inputs were the rental yields and rental rates per square metre being derived from the properties.

 

 

Range of significant unobservable

 

inputs

 

Discount rate

 

Growth rate

 

%

 

%

2022- Baltics

6.5-11.4

 

1.2-3.2

2021- Baltics

7.70-9.3

 

1.2-3.2

 

For each valuation for which rental value and capitalisation rate have been determined to be the significant unobservable inputs, the higher the rental value and the lower the capitalisation rate, the higher the fair value.  Conversely, the lower the rental value and the higher the capitalisation rate, the lower the fair value. A reasonable change in the unobservable inputs is not expected to result in a material change in the value of the property.  

 

For the fair value of the investment properties located in Romania, which were valued externally, the valuation was determined based on Direct Capitalization Approach. The used capitalization rates range was 7.5%-9% (2021: 7.5%-9%).

 

Operating leases – the Group as lessor

 

Although the risks associated with rights that the Group retains in underlying assets are not considered to be significant, the Group employs strategies to further minimise these risks. For example, ensuring all contracts include clauses requiring the lessee to compensate the Group when a property has been subjected to excess wear-and-tear during the lease term.

 

At the end of the reporting period, the respective lessees had outstanding commitments under non-cancellable operating leases, which fall due as follows:

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Within one year

14 219 102

8 282 450

100 000

90 000

Between one and five years

54 017 875

30 300 445

300 000

410 000

After 5 years

192 561 500

125 583 900

 -  

 -  

 

260 798 477

164 166 795

400 000

500 000

 

20.             Investment in subsidiaries

 

 

2022

2021

 

Eur

Eur

 

 

 

At 1 January

 29 979 939

29 977 245

Acquisition of subsidiaries (note 34)

 49 116 468

2 694 

At 31 December

 79 096 407

 29 979 939

 

Details of the company’s subsidiaries at 31 December 2022 and 2021 are as follows:

 

 

Proportion of

ownership

interest

%

Hili Estates Holdings Company Limited

100 (2021:  100)

Hili Estates Limited

100 (2021:  100)

Premier Estates Limited

100 (2021:  100)

Harbour (APM) Investments limited

100 ( 2021 :  N/a)

 

 

 

The registered office and principal place of business of all the above group undertakings is Nineteen Twenty-Three, Valletta Road, Marsa MRS 3000, Malta.

 

Details of the subsidiaries are as follows:

 

 

Proportion of

ownership

interest

%

Hili Properties BV

100 (2021:100)

 

The registered office and principal place of business of the above group undertaking is Herikerbergweg 88, 1101 CM, Amsterdam, Netherlands.

 

Premier Estates Eesti OÜ

100 (2021:100)

 

The registered office and principle place of business of the above group undertaking is Tartu mnt 13 Kesklinna linnaosa, Tallinn Harju maakond 10145 .

 

Premier Estates Ltd SIA

100 (2021:100)

 

The registered office and principal place of business of the above group undertaking is Satekles street 2B, LV-1050, Latvia.

 

Apex Investments SIA

100 (2021:100)

 

The registered office and principal place of business of the above group undertakings is Satekles street 2B, LV-1050, Latvia.

 

Premier Estates Lietuva UAB

100 (2021:100)

 

The registered office and principal place of business of the above group undertaking is Tilto g. 1, LT-01101, Vilnius, the Republic of Lithuania.

 

UAB

100 (2021:100)

 

The registered office and principal place of business of the above group undertaking is Tilto g. 1, LT-01101, Vilnius, the Republic of Lithuania

 

Tirdzniecibas Centrs Dole SIA

100 (2021:100)

 

The registered office and principal place of business of the above group undertaking is Rīga, Maskavas iela 357 – 2, Latvia.

 

Dz78 SIA

100 (2021:100)

 

The registered office and principal place of business of the above group undertakings is Satekles street 2B, LV-1050, Latvia.

 

SC Stirnu SIA

100 (2021:N/a)

 

The registered office and principal place of business of the above group undertakings is Satekles street 2B, LV-1050, Latvia.

 

Hili Properties Poland sp. z o.o

100 (2021:100)

 

The registered office and principal place of business of the above group undertakings is Warsaw 00-839, ul. Towarowa 28, Poland.

 

Hili Premier Estates Romania SRL

100 (2021:100)

 

The registered office and principal place of business of the above group undertaking is 4-8 Nicolae Titulescu road, America house, 5th floor, Sector 1, Bucharest, Romania.

 

Premier Assets Romania SRL

100 (2021:100)

 

The registered office and principal place of business of the above group undertaking is 4-8 Nicolae Titulescu road, America House, 7th floor, Sector 1, Bucharest, Romania.

 

Baneasa Real Estates SRL

75 (2021: N/a)

 

The registered office and principal place of business of the above group undertaking is 89A București-Ploiești Road, building C2, 4th floor, reception area, Bucharest, 1st District, Romania.

 

The principal activity of the above-mentioned companies is to hold and rent immovable property, with the exception of Hili Estates Holding Company Limited and Hili Properties BV which act as holding companies.

 

Details of the share capital and reserves and profit for the year of the companies in which the company has direct ownership interest are as follows:

 

2022

Equity

Profit/(loss) for the year

Eur

Eur

 

 

 

Baneasa Real Estates SRL

17 730 944

468 887

Harbour (APM) Investments limited

23 009 200

(33 666)

Hili Estates Holdings Company Limited

7 366 156

(4 450)

Hili Properties BV

  5 913 085

(484 223)

 

 

 

2021

Equity

Profit/(loss) for the year

Eur

Eur

Hili Estates Holdings Company Limited

7 370 606

655 622

Hili Properties BV

6 153 812

(506 302)

 

21.             Deposit on acquisition of investment

 

On 25 August 2015, the company entered into a promise of share purchase agreement whereby it undertook to accept, purchase and acquire, 100% shareholding in Harbour (APM) Investments Limited for the sum of Eur25,000,000. Harbour (APM) Investments Limited is the company that owns the land at Benghajsa measuring circa 92,000m2. In 2015, a 50% deposit was paid. In 2017, Eur12,000,000 of the remaining balance was settled, Eur5,000,000 of which was settled in cash and Eur7,000,000 was settled pursuant to an assignment of debt to Hili Ventures Limited and subsequently capitalised in the share capital of the company.

 

Both the company and the vendor have the unilateral and unconditional right to rescind the agreement, in which case the deposit already paid of Eur24,500,000 becomes repayable on the demand by the company. The agreement for the share transfer was executed with Harbour (APM) Investments Limited at the end of March 2022, amount was transferred to investment property.

 

22.             Loans and receivables

 

Group

 

 

 

 

Loan to related companies

Derivative financial instrument

Total

 

Eur

Eur

Eur

2022

 

 

 

Amortised cost

 

 

 

At 31 December 2022

575 191

-

575 191

Less: amounts expected to be settled within 12 months (shown under current assets)

(27 778)

-

(27 778)

Amounts expected to be settled after 12 months (shown under non-current assets)

547 413

547 413

 

 

 

 

Fair value through profit and loss

 

 

 

At 31 December 2022

-

862 586

862 586

Less: amounts expected to be settled within 12 months (shown under current assets)

-

-

-

Amounts expected to be settled after 12 months (shown under non-current assets)

-

862 586 

862 586 

 

 

 

 

2021

 

 

 

Amortised cost

 

 

 

At 31 December 2021

4 314 568

-

4 314 568

Less: amounts expected to be settled within 12 months (shown under current assets)

(3 089 432)

-

(3 089 432)

Amounts expected to be settled after 12 months (shown under non-current assets)

1 225 136

1 225 136

 

 

Amounts due from other related companies amounted to Eur575,191 (2021: Eur4,314,568) which carries interest rate at the rate of 4.5% per annum. Amount of Eur547,413 is expected to be realised on 31 December 2025.

 

In September 2022, the group has entered into an interest rate cap agreement with a notional amount of Eur20,350,500 at an interest rate cap of 2% for a total cost of Eur843,660, amortisation on the costs amounted to Eur68,277 as disclosed in note 11. The interest rate agreement matures on 10 May 2027.

 

In November 2022, the group has entered into an interest rate cap agreement with a notional amount of Eur13,650,500 at an interest rate cap of 2,5% for a total cost of Eur88,700. The interest rate agreement matures on 3 January 2024.

 

Holding company

 

 

 

 

Loan to subsidiaries

Loan to other related parties

Total

 

Eur

Eur

Eur

2022

 

 

 

Amortised cost

 

 

 

At 31 December 2022

58 182 993

547 413

58 730 406

Less: amounts expected to be settled within 12 months (shown under current assets)

(36 656 611)

-

(36 656 611)

Amounts expected to be settled after 12 months (shown under non-current assets)

21 526 382

547 413

22 073 795

 

 

 

 

2021

 

 

 

Amortised cost

 

 

 

At 31 December 2021

55 487 773

1 225 691

56 713 464

Less: amounts expected to be settled within 12 months (shown under current assets)

(21 794 056)

-

(21 794 056)

Amounts expected to be settled after 12 months (shown under non-current assets)

33 693 717

1 225 691

34 919 408

 

The above loans and receivables are unsecured.

 

Included in loans to subsidiaries is an amount of Eur21,526,382 (2021: Eur33,693,717) which carries interest at the rate of 4.5% per annum. The remaining loans and receivables are interest free.

 

Loans to other related parties of Eur547,413 are expected to be realised in 2025 and receivables are interest free. 

 

23.             Property held for sale

 

 

Group

Eur

Fair Value

 

At 1 January 2021

7 735 151

Fair value uplifts (note 8)

523 888  

Net movements from investment property

3 700 000

Reclass

10 961

At 1 January 2022

 11 970 000

Disposals

(8 270 000)

At 31 December 2022

3 700 000

 

 

Holding

Eur

Fair Value

 

At 1 January 2021 and 2022

3 700 000

              

Property held for sale are investment properties earmarked for sale. It is classified under non- current assets.

 

24.             Trade and other receivables

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Trade receivables

545 470

242 704

1 586

2 071

Other receivables

949 595

381 088

123 812

145 888

Amounts due from other related parties

167 062

141 748

1 209

240

Amounts due from parent

28 710

2 229 279

175 000

2 175 000

Amounts due from subsidiaries

-

-

-

Prepayments and accrued income

3 133 417

572 232

71 327

62 531

 

4 824 254

3 567 051

372 934

2 385 730

Less:

 

 

 

 

Amounts due for settlement after more than 12 months

(2 037 978)

(127 254)

 - 

 - 

Amount expected to be settled within 12 months

2 786 276

3 439 797

372 934

2 385 730

 

Trade and other receivables are unsecured, interest free and payable on demand.

 

25.             Trade and other payables

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Trade payables

601 975

 510 495

71 399

98 789

Amounts due to other related companies

-

554 732

5 834

552 336

Amounts due to group companies

 -  

225 

-

Amounts due to ultimate parent company

-

217 843

743

210 659

Other payables

2 912 829

 838 911

1 148

50 566

Accruals and deferred income

2 841 440

 1 687 190

1 478 295

1 009 157

 

6 356 244

3 809 171

1 557 644

1 921 507

Less: amount due for settlement within 12 months (shown under current liabilities)

(4 143 003)

(3 299 242)

(1 557 644)

 (1 921 507)

Amount due for settlement after 12 months

2 213 241

 509 929

 

Trade and other payables are unsecured interest free and payable on demand.

 

26.             Other financial liabilities

 

Group

Loan from other related companies Eur

Derivative financial instrument Eur

 

Total

Eur

 

 

 

 

As at December 2022

50 647

-

50 647

 

 

 

 

Less: amounts expected to be settled within 12 months (shown under current liabilities)

(36 533)

-

(36 533)

 

 

 

 

Amounts expected to be settled after 12 months (shown under non- current liabilities)

14 114

-

14 114

 

 

 

 

As at December 2021

730 082

54 402

784 484

 

 

 

 

Less: amounts expected to be settled within 12 months (shown under current liabilities)

(721 802)

-

(721 802)

 

 

 

 

Amounts expected to be settled after 12 months (shown under non- current liabilities)

8 280

54 402

62 682

 

All financial liabilities listed above are unsecured. Loans from related companies in the previous year related to amounts due to Harbour (APM) Investments Limited, which results are now being consolidated within the group.

 

Derivative financial instruments of Eur0 (2021 – Eur54,402) comprise an interest rate swap whereby one of the subsidiaries of the group had entered into on 22 June 2017 a contract to swap the floating rate on bank borrowings (note 27) to a fixed rate. The interest rate swap is stated at fair value and is classified with financial liabilities classified as held for trading. Swap matured on the 21 June 2022.

 

Holding company

Loan from subsidiaries Eur

Loan from other related Eur

 

Total

Eur

 

 

 

 

As at December 2022

15 896 575

-

15 896 575

 

 

 

 

Less: amounts expected to be settled within 12 months (shown under current liabilities)

(2 522 299)

-

(2 522 299)

 

 

 

 

Amounts expected to be settled after 12 months (shown under non- current liabilities)

13 374 276

-

13 374 276

 

 

 

 

As at December 2021

12 554 488

721 802

13 276 290

 

 

 

 

Less: amounts expected to be settled within 12 months (shown under current liabilities)

(1 984 304)

(721 802)

(2 706 106)

 

 

 

 

Amounts expected to be settled after 12 months (shown under non- current liabilities)

10 570 184

10 570 184

 

Amounts due to other related companies of Eur0 (2021: Eur721,802) bear an interest rate of 5%.

 

The remaining amounts owed are interest free and payable on demand and all financial liabilities listed above are unsecured.

 

27.             Bank loans

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Bank loans

81 681 848

52 499 924

 -  

 -  

 

 

 

 

 

Less: amount due for settlement within 12 months (shown under current liabilities)

(14 834 335)

(4 796 331)

 - 

 - 

Amount due for settlement after 12 months

66 847 513

47 703 593

 -  

 -  

 

Bank loans are payable as follows:

 

 

Group

Holding company

 

2022

2021

2022

2021

 

Eur

Eur

Eur

Eur

 

 

 

 

 

On demand or within one year

14 834 335

 4 796 331 

 -  

 -  

Between one and five years

 47 496 969

 22 775 436

 -  

 -  

After five years

 19 350 544

 24 928 157

 -  

 -  

 

  81 681 848

 52 499 924

 -  

 -  

 

The group’s bank loans facilities bear effective interest at the rates ranging from 1.95% to 5.19% p.a (2021: 2.09% to 4.1%). The group’s bank borrowings facilities amount to Eur81,681,848 (2021: Eur52,499,924). The facilities are secured by special hypothecs over the investment property of the group, a general hypothec over the assets of the group, guarantees provided by other related party and a pledge over rent receivable from the group’s tenants.

 

Included within current liabilities are amounts of Eur8,957,376 for which at the balance sheet date, repayment was scheduled in 2023. Before and after the balance sheet, negotiations with the respective banks have commenced and now are in advance stage for refinancing to take place in 2023.

 

28.             Lease Liability

 

Lease liabilities are presented in the statement of financial position as follows:

 

Group

2022

Eur

 

2021

Eur

Current

 

 

 

 

 

Lease Liability

35 523

32 864

 

 

 

Non-current

 

 

 

 

 

Lease Liability

245 452

84 945

 

The group has leases for its land used as car park facilities to one of it’s investment property located in Malta and its office space in Latvia. The group does not have any other short-term leases (leases with an effected term of 12 months or less) and leases of low-value underlying assets.

 

Variable lease payments which do not depend on an index or a rate (such as lease payments based on a percentage of group sales) are excluded from the initial measurement of the lease liability and asset. The group classifies its right-of-use assets in a consistent manner to its property, plant and equipment (see note 18). The lease liabilities are secured by the related underlying assets. Future minimum lease payments at 31 December 2022 were as follows:

 

 

Not later than one-year Eur

Later than one year but not later than five years

Eur

Later than five years Eur

 

Total

Eur

 

Lease payments

 

45 934

 

84 928

 

705 250

 

836 112

Finance charges

(10 411)

(31 866)

(512 860)

(555 137)

 

35 523

53 062

192 390 

280 975

 

<