Board & Committee | Fixed | Variable | Total | |
Fees | remuneration | remuneration | ||
Year ended 30 April 2025 | €193,440 | €405,550 | €205,029 | €804,019 |
Year ended 30 April 2024 | €174,093 | €309,660 | €84,483 | €568,236 |
Board & | Fixed | Variable | Total | Total | ||||
4 | Committee Fees | remuneration | remuneration | 202 | 202 | 5 | ||
Mr John Zarb | – | Non- | €45,000 | Nil | Nil | €45,000 | €53,000 | |
Executive Chairman * | ||||||||
Mr William Spiteri Bailey | €30,000 | Nil | Nil | €30,000 | €17,299 | |||
– Non-Executive | ||||||||
Chairman* | ||||||||
Mr Paul Gauci | – | €20,000 | €146,269 | €10,000 | €176,269 | €160,397 | ||
Executive Vice-Chairman | ||||||||
Mr Charles Borg | – | €10,000 | €50,354 | Nil | €60,354 | €122,856 | ||
Executive Director & | ||||||||
Chief Executive Officer | ** | |||||||
Mr Malcolm Camilleri - | €10,000 | €132,623 | €115,384 | €258,007 | €196,848 | |||
Executive Director & | ||||||||
Chief Executive Officer | ** | |||||||
Mr Gianluca Borg | – | €20,000 | €76,304 | €79,524 | €175,828 | €134,220 | ||
Executive Director & | ||||||||
Deputy Chief Executive | ||||||||
Officer*** | ||||||||
Ms Claire Alexia Borg | €18,440 | Nil | Nil | €18,440 | €45,866 | |||
Gauci | – | Non-Executive | ||||||
Director* | *** | |||||||
Ms Maria Micallef | – | Non- | €20,000 | Nil | €121 | €20, | 121 | €17,299 |
Executive Director | ||||||||
Mr Lawrence Zammit | – | €20,000 | Nil | Nil | €20,000 | €17,299 | ||
Non-Executive Director | ||||||||
FY 2025 change | FY 2024 | FY 2023 | FY 2022 | |
over FY 2024 | over FY 2023 | over FY 2022 | over FY 2021 | |
Directors and deputy group chief | 5.1% | 4.5% | (3.8%) | 8.2% |
executive | ||||
Average employee remuneration | 5.1% | (4.3%) | 17.6% | 11.1% |
(8.6%) | 6.9% | 5.2% | 14% |
Board & Committee | Fixed | Variable | Total | |||||||
Fees | remuneration | remuneration | ||||||||
Year ended 30 April | 202 | 5 | € | 40,000 | € | 620,188 | € | 296,152 | € | 956,340 |
Year ended 30 April 2024 | € 34,598 | €5 89,164 | €2 49,999 | €8 73,761 | ||||||
As at 30 April | |||||||
Group | Company | ||||||
4 | 202 | 5 | 202 | 5 | 202 | 4 | 202 |
Notes | €’000 | €’000 | €’000 | €’000 | |||
ASSETS | |||||||
Non-current assets | |||||||
Property, plant and equipment | 4 | - | - | ||||
Right- | of | -use assets | 5 | - | - | ||
Investment property | 6 | - | - | ||||
Investment in subsidiaries | 7 | - | - | 34,508 | 34,506 | ||
Investment in associates | 8 | 3,502 | 3,502 | ||||
Equity instruments at fair value | |||||||
through other comprehensive income | 9 | - | - | ||||
Other financial assets measured at | |||||||
amortised cost | 10 | - | - | ||||
Trade and other receivables | 12 | 31,646 | 545 | ||||
Total non-current assets | 69,656 | 38,553 | |||||
Current assets | |||||||
Inventories | 11 | - | - | ||||
Trade and other receivables | 12 | 1,198 | 427 | ||||
Other financial asset measured | |||||||
at amortised cost | 10 | - | - | ||||
Cash and cash equivalents | 13 | 40 | 15 | ||||
Total current assets | 1,238 | 442 | |||||
Total assets | 70,894 | 38,995 |
As at 30 April | |||||||
Group | Company | ||||||
202 | 5 | 202 | 4 | 202 | 5 | 202 | 4 |
Notes | €’000 | €’000 | €’000 | €’000 | |||
EQUITY AND LIABILITIES | |||||||
Capital and reserves | |||||||
Share capital | |||||||
Fair value reserve | 15 | ( | ( | - | - | ||
Retained earnings | 38,041 | 5,766 | |||||
Total equity | 65,041 | 32,766 | |||||
Non-current liabilities | |||||||
Trade and other payables | 18 | - | 6,200 | ||||
Lease liabilities | 5 | - | - | ||||
Deferred taxation | 17 | - | - | ||||
Total non-current liabilities | - | 6,200 | |||||
Current liabilities | |||||||
Trade and other payables | 18 | 5,853 | 29 | ||||
Borrowings | 16 | - | - | ||||
Lease liabilities | 5 | - | - | ||||
Current tax liabilities | - | - | |||||
Total current liabilities | 5,853 | 29 | |||||
Total liabilities | 5,853 | 6,229 | |||||
Total equity and liabilities | 70,894 | 38,995 |
Year ended 30 April | |||||||
Group | Company | ||||||
4 | 202 | 5 | 202 | 5 | 202 | 4 | 202 |
Notes | €’000 | €’000 | €’000 | €’000 | |||
Revenue | 23 | 11,297 | 11,811 | ||||
Cost of sales | 19 | ( | ( | - | - | ||
Gross profit | 11,297 | 11,811 | |||||
Selling and marketing costs | 19 | ( | ( | - | - | ||
Administrative expenses | 19 | ( | ( | (136) | (140) | ||
Other income | 22 | 32,318 | - | ||||
Operating profit | 43,479 | 11,671 | |||||
Investment income | 23 | - | - | ||||
Finance income | 24 | - | - | ||||
Finance costs | 25 | ( | ( | - | - | ||
Share of results of associates | |||||||
Profit before tax | 43,479 | 11,671 | |||||
Tax expense | 26 | ( | ( | (3,954) | (4,134) | ||
Profit for the year | 39,525 | 7,537 | |||||
Other comprehensive income: | |||||||
Items that will not be reclassified | |||||||
to profit or loss: | |||||||
Changes in the fair value of equity | |||||||
investments | at | fair | value | ( | ( | - | - |
through | other | comprehensive | |||||
income | |||||||
Other comprehensive income for | ( | ( | - | - | |||
the year | |||||||
Total comprehensive income for | 39,525 | 7,537 | |||||
the year |
Share | Fair value | Retained | |||||||
capital | reserve | earnings | Total | ||||||
Group | Notes | €’000 | €’000 | €’000 | €’000 | ||||
Balance at 1 May 2023 | ( | ||||||||
Comprehensive income | |||||||||
Profit for the year | |||||||||
Other comprehensive income | |||||||||
Fair value movement | 15 | ( | ( | ||||||
Transactions with owners | |||||||||
Dividends for the year | 27 | ( | ( | ||||||
Balance at 30 April 2024 | ( | ||||||||
Balance at 1 May 2024 | ( | ||||||||
Comprehensive income | |||||||||
Profit for the year | |||||||||
Other comprehensive income | |||||||||
Fair value movement | 15 | ( | ( | ||||||
Transactions with owners | |||||||||
Dividends for the year | 27 | ( | ( | ||||||
Balance at 30 April 2025 | ( |
Share | Retained | |||
capital | earnings | Total | ||
Company | Note | €’000 | €’000 | €’000 |
Balance at 1 May 2023 | 27,000 | 5,479 | 32,479 | |
Comprehensive income | ||||
Profit for the year | 537 | - | 7,537 | 7, |
Transactions with owners | ||||
Dividends for the year | 27 | - | (7,250) | (7,250) |
Balance at 30 April 2024 | 27,000 | 5,766 | 32,766 | |
Balance at 1 May 2024 | 27,000 | 5,766 | 32,766 | |
Comprehensive income | ||||
Profit for the year | - | 39,525 | 39,525 | |
Transactions with owners | ||||
Dividends for the year | 27 | - | (7,250) | (7,250) |
Balance at 30 April 2025 | 27,000 | 38,041 | 65,041 |
Year ended 30 April | |||||||
Group | Company | ||||||
202 | 5 | 202 | 4 | 202 | 5 | 202 | 4 |
Notes | €’000 | €’000 | €’000 | €’000 | |||
Cash flows from operating | |||||||
activities | |||||||
Cash generated from operations | 29 | 11,231 | 11,390 | ||||
Interest received | 24 | - | - | ||||
Interest paid | 25 | ( | ( | - | - | ||
Tax paid | ( | ( | (3,954) | (4,134) | |||
Net cash generated from operating | |||||||
activities | 7,277 | 7,256 | |||||
Cash | flows | used | in | investing | |||
activities | |||||||
Purchases of property, plant and | |||||||
equipment | 4 | ( | ( | - | - | ||
Purchases of investment property | 6 | ( | ( | - | - | ||
Investment in fixed term deposits | 10 | ( | |||||
Purchases of debt securities | 10 | ( | ( | ||||
Dividends received | 23 | - | - | ||||
Proceeds from disposal of property, | |||||||
plant and equipment | - | - | |||||
Equity investment in new subsidiaries | 7 | - | - | 2 | - | ||
Net cash used in investing | |||||||
activities | ( | ( | 2 | - | |||
Cash | flows | used | in | financing | |||
activities | |||||||
Repayments of bank borrowings | ( | - | - | ||||
Payments of principal portion of lease | |||||||
liabilities | ( | ( | - | - | |||
Dividends paid | 27 | ( | ( | (7,250) | (7,250) | ||
Net cash used in financing | |||||||
activities | ( | ( | (7,250) | (7,250) | |||
Net movement in cash and | |||||||
cash equivalents | ( | ( | 25 | 6 | |||
Cash and cash equivalents at | |||||||
beginning of year | 15 | 9 | |||||
Cash and cash equivalents at end | |||||||
of year | 13 | ( | 40 | 15 |
% | ||
Buildings | 1 - 2 | |
Improvements to premises | 3 - 10 | |
Furniture and fittings | 10 | - 25 |
Plant, machinery and equipment | 6.67 - | 25 |
Motor vehicles | 20 |
Group | Company | ||||||
202 | 5 | 202 | 4 | 202 | 5 | 202 | 4 |
€’000 | €’000 | €’000 | €’000 | ||||
Financial assets measured at | |||||||
amortised cost: | |||||||
Trade and other receivables (note 12) | 8,595 | 7,944 | 32,844 | 972 | |||
Cash in bank and in hand (note 13) | 11 | ,8 26 | 12,309 | 40 | 15 | ||
Term deposits | - | 1,000 | - | - | |||
Listed corporate bonds (note 10) | 18,106 | 4,535 | - | - | |||
38,527 | 25,788 | 32,884 | 987 |
Carrying | Contractual | Within | Between | Over | |
amount | cash flows | one year | 1 and 5 years | 5 years | |
€’000 | €’000 | €’000 | €’000 | €’000 | |
30 April 2025 | |||||
Bank borrowings | 18,326 | 18,326 | 18,326 | - | - |
Trade and other | |||||
payables | 40,771 | 40,771 | 40,771 | - | - |
Lease liabilities | 24,727 | 47,595 | 1,704 | 6,632 | 39,259 |
39,259 | 8 3, | 824 | 106,692 | 60,801 | 6,632 |
30 April 2024 | |||||
Bank borrowings | 5,018 | 5,018 | 5,018 | - | - |
Trade and other | |||||
payables | 31,814 | 31,814 | 31,814 | - | - |
Lease liabilities | 21,126 | 49,325 | 1,704 | 6,720 | 40,901 |
57,958 | 86,157 | 38,536 | 6,720 | 40,901 |
Group | |||
4 | 202 | 5 | 202 |
€’000 | €’000 | ||
Total borrowings and lease liabilities (notes 16 and 5) | 43,053 | 26,144 | |
Less: Cash at bank and in hand (note 13) | (1 1 ,8 26 | ) | (11,309) |
Net borrowings and lease liabilities | 31,227 | 14,835 | |
Total equity | 73, 850 | 68,739 | |
Total capital | 105,077 | 83,574 | |
Gearing | 29. | 7% | 17.8% |
Assets | Machinery, | Furniture, | |||||||
in the | motor | fixtures | |||||||
Land and | course of | vehicles and | and | ||||||
buildings | construction | equipment | fittings | Total | |||||
Group | €’000 | €’000 | €’000 | €’000 | €’000 | ||||
At 30 April 2023 | |||||||||
Cost or valuation | 55,304 | 457 | 8,236 | 6,400 | 70,397 | ||||
Accumulated depreciation | (3,533) | - | (2,939) | (3,497) | (9,969) | ||||
Net book amount | 51,771 | 457 | 5,297 | 2,903 | 60,428 | ||||
Year ended 30 April 2024 | |||||||||
Opening net book amount | 51,771 | 457 | 5,297 | 2,903 | 60,428 | ||||
Additions | 132 | 94 | 1,441 | 532 | 2,199 | ||||
Depreciation charge | (442) | - | (1,276) | (732) | (2,450) | ||||
Closing net book amount | 51,461 | 551 | 5,46 | 2 | 2,703 | 60,177 | |||
At 30 April 2024 | |||||||||
Cost or valuation | 55,436 | 551 | 9,677 | 6,932 | 72,596 | ||||
Accumulated depreciation | (3,975) | - | (4,215) | (4,229) | (12,419) | ||||
Net book amount | 51,461 | 551 | 5,46 | 2 | 2,703 | 60,177 | |||
Year ended 30 April 2025 | |||||||||
Opening net book amount | 51,461 | 551 | 5,462 | 2,703 | 60,177 | ||||
Additions | 8 | 11,266 | 1,7 | 26 | 221 | 13,221 | |||
Transfers | - | (94) | 47 | 47 | - | ||||
Disposals | - | - | (6 | 52 | ) | (15) | (6 | 67 | ) |
Depreciation charge | (438) | - | (1, | 472 | ) | (771) | (2, | 681 | ) |
Depreciation charge | |||||||||
released on disposal | - | - | 632 | 15 | 647 | ||||
Closing net book amount | 51,031 | 11,723 | 5, 743 | 2,200 | 70, 697 | ||||
At 30 April 2025 | |||||||||
Cost or valuation | 55,444 | 11,723 | 10,798 | 7,185 | 85,150 | ||||
Accumulated depreciation | (4,413) | - | (5, | 055 | ) | (4,985) | (14,453) | ||
Net book amount | 51,031 | 11,723 | 5, 743 | 2,200 | 70, 697 |
Group | ||||
4 | 202 | 202 | 5 | |
€’000 | €’000 | |||
Direct operating expenses | 2,232 | 2,042 | ||
Selling and distribution expenses | 67 | 73 | ||
Administrative expenses | 382 | 335 | ||
Total depreciation charge (note | 19 | ) | 2,681 | 2,450 |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Right- | of | -use assets | |
Land & buildings | 30,164 | 26,320 | |
Equipment | 138 | 188 | |
Closing cost and net book amount | 30,302 | 26,508 | |
Lease liabilities | |||
Current | 985 | 529 | |
Non-current | 23,742 | 20,597 | |
24,727 | 21,126 |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Depreciation charge of right- | of | -use assets | |
Land and buildings | 8 90 | 779 | |
Equipment | 49 | 49 | |
9 39 | 828 | ||
Interest expense (included in finance costs) | 1,314 | 1,321 | |
Expense relating to variable lease payments not included | |||
in lease liability (included in cost of sales) | 1,280 | 1,289 |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Year ended 30 April | |||
Opening cost and net book amount | 3,992 | 3,947 | |
Additions | 282 | 45 | |
Closing cost and net book amount | 4,274 | 3,992 | |
As at 30 April | |||
Cost and fair value | 4,274 | 3,992 |
Company | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Year ended 30 April | |||
At the beginning of year | 34,506 | 34,506 | |
Additions | 2 | - | |
At end of year | 34,508 | 34,506 |
Group | Company | ||||||
202 | 5 | 202 | 4 | 202 | 5 | 202 | 4 |
€’000 | €’000 | €’000 | €’000 | ||||
Year ended 30 April | |||||||
At beginning of year | 2,526 | 2,872 | 3,502 | 3,502 | |||
Share of results of associates | ( 117 | ) | 80 | - | - | ||
Dividends received | (94) | (426) | - | - | |||
At end of year | 2, 315 | 2,526 | 3,502 | 3,502 | |||
At 30 April | |||||||
Cost | 3,326 | 3,326 | 3,502 | 3,502 | |||
Share of results and reserves | ( 1,011 | ) | (800) | - | - | ||
Net book value | 2, 315 | 2,526 | 3,502 | 3,502 |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Total current assets | 3,258 | 3,228 | |
Total current liabilities | (1,006) | (1,402) | |
2,252 | 1,826 | ||
Non-current assets | 5,599 | 5,894 | |
Non-current liabilities | (37) | (71) | |
5,562 | 5,823 | ||
Net assets as at year end | 7,814 | 7,649 |
Group | |||
4 | 202 | 5 | 202 |
€’000 | €’000 | ||
Revenue | 2,641 | 2,9 | 55 |
Profit before tax | 617 | 645 | |
Profit after tax | 356 | 330 | |
Associated results attributable to the group | 174 | 1 62 | |
Group | |||
4 | 202 | 5 | 202 |
€’000 | €’000 | ||
Opening net assets | 7,649 | 7,940 | |
Profit for the year | 356 | 330 | |
Dividends paid | ( 189 | ) | (621) |
Closing net assets | 7, 814 | 7,649 | |
Carrying value at year end | 2,315 | 2,526 |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Year ended 30 April | |||
Opening carrying amount | 208 | 238 | |
Losses from changes in fair value | (24) | (30) | |
Closing cost and net book amount | 184 | 208 | |
At 30 April | |||
Cost | 250 | 250 | |
Fair value losses (note 15) | (66) | (42) | |
Carrying amount | 184 | 208 |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Non-current | |||
Investments in: | |||
Listed corporate bonds | 18,106 | 4,535 | |
Term deposits | - | 1,000 | |
At 30 April | 18,106 | 5,535 | |
Current | |||
Investments in: | |||
Term deposits | 1,000 | - | |
At 30 April | 1,000 | - |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Goods held for resale | 12,409 | 11,305 |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Cost of sales | 106 | 117 |
Group | Company | ||||||
202 | 5 | 202 | 4 | 202 | 5 | 202 | 4 |
€’000 | €’000 | €’000 | €’000 | ||||
Non-current | |||||||
Amounts owed by subsidiaries | - | - | 31,646 | 545 | |||
- | - | 31,646 | 545 | ||||
Current | |||||||
Trade receivables - | net | 3,714 | 4,302 | - | - | ||
Indirect taxation | - | 136 | - | - | |||
Advance payments to suppliers | 1,15 | 5 | 1,533 | - | - | ||
Amounts owed by subsidiaries | - | - | 1,198 | - | |||
Amounts owed by associates and | |||||||
related parties | 99 | 707 | - | 427 | |||
Advance payments on non-current | |||||||
assets | 346 | 367 | - | - | |||
Other receivables | 1,967 | - | - | - | |||
Prepayments and accrued income | 3,7 | 30 | 3,722 | - | - | ||
11,011 | 10,767 | 1,1 | 98 | 427 | |||
Total trade and other receivables | 11,011 | 10,767 | 32,844 | 972 |
Group | Company | ||||||
202 | 5 | 202 | 4 | 202 | 5 | 202 | 4 |
€’000 | €’000 | €’000 | €’000 | ||||
Cash at bank and in hand | 11,826 | 11,309 | 40 | 15 | |||
Bank overdraft (note 16) | (18,326) | (5,018) | - | - | |||
Total cash and cash equivalents | (6 ,500 | ) | 6,291 | 40 | 15 |
Group | Company | ||||||
202 | 5 | 202 | 4 | 202 | 5 | 202 | 4 |
€’000 | €’000 | €’000 | €’000 | ||||
Issued and fully paid up | 27,000 | 27,000 | 27,000 | 27,000 |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
At 1 May | (42) | (12) | |
Losses from changes in fair value of equity instruments | (24) | (30) | |
At 30 April | (66) | (42) |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Current | |||
Bank overdrafts (note 13) | 18,326 | 5,018 | |
Total borrowings | 18,326 | 5,018 |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
Total bank borrowings: | |||
At fixed rates | 18,326 | 5,018 |
Group | |||
4 | 202 | 5 | 202 |
Bank overdraft | 3.06 | % | 3.30% |
Group | |||
202 | 5 | 202 | 4 |
€’000 | €’000 | ||
At beginning of year | 3,874 | 3,844 | |
Deferred tax on temporary differences | |||
arising on depreciation of property, | |||
plant and equipment | (88) | 25 | |
Under provision in deferred tax in prior year | 2 | 5 | |
At end of year | 3,788 | 3,874 |
Group | |||
4 | 202 | 5 | 202 |
€’000 | €’000 | ||
Revaluation of non-current assets | 3,023 | 3,023 | |
Depreciation on property, plant and | |||
equipment | 76 | 5 | 851 |
3,78 | 8 | 3,874 |
Group | Company | ||||||
202 | 5 | 202 | 4 | 202 | 5 | 202 | 4 |
€’000 | €’000 | €’000 | €’000 | ||||
Non-current | |||||||
Amounts owed to subsidiaries | - | - | - | 6,200 | |||
Current | |||||||
Trade payables | 20,980 | 20,522 | 27 | - | |||
Amounts due to related parties | |||||||
and associates | 11,082 | 2,623 | - | - | |||
Capital payables | 323 | 109 | - | - | |||
Other payables | 57 | 7 | 635 | - | - | ||
Indirect taxation | 1,963 | 2,553 | 5,817 | - | |||
Accruals and deferred income | 5, | 846 | 5,372 | 9 | 29 | ||
40,771 | 31,814 | 5,853 | 29 | ||||
Total trade and other payables | 40,771 | 31,814 | 5,853 | 6,229 |