LAVIPHARM S.A. Group | ||||
Company Name | Consolidation Method | Activity | Holding % on | |
31/12/2024 | 31/12/2023 | |||
· Lavipharm S.A. | Parent company | Industrial and Commercial | - | - |
· Lavipharm Hellas S.A. | Full | Industrial and Commercial | 99.92% | 99.92% |
· Lavipharm Active Services SA. was dissolved through liquidation in December 2024 | Full | Pharmaceutical Wholesaler | - | 100.00% |
· Pharma Logistics S.A. | Full | Distribution services | 96.52% | 96.52% |
· Pharma Plus Pharmacy Services S.A. | Full | Pharmacy services | 100.00% | 95.69% |
- LAVIPHARM DERMOCOSMETICS S.A. (formerly Castalia) – Under Liquidation | Full | Commercial | 100.00% | 100.00% |
· Lavipharm Limited– Under Liquidation | Full | Distribution services | 100.00% | 100.00% |
LAVIPHARM GROUP CONSOLIDATED SUBSIDIARIES WITH NET EQUITY LESS THN 1/2 OF REGISTERED SHARE CAPITAL OR EVEN NEGATIVE AS OF 31/12/2024 | ||||
NET EQUITY | SHARE | BOOK VALUE AT PARENT COMPANY'S BOOKS | ||
31/12/2024 | 31/12/2023 | |||
LAVIPHARM HELLAS S.A. | (15,381) | 99.92% | 21,537 | |
Less: Provision for impairment of investment | - | 21,537 | ||
LAVIPHARM DERMOCOSMETICS SINGLE- MEMBER S.A. (formerly Castalia) | (6) | 100.00% | 1,141 | |
Less: Provision for impairment of investment | (1,141) | - | ||
LAVIPHARM LIMITED | - | 100.00% | 3,334 | |
Less: Provision for impairment of investment | (3,334) | - |
CASH FLOW STATEMENT LAVIPHARM GROUP | Restated 01/01/2023- 31/12/2023 | Published 01/01/2023- 31/12/2023 | Difference | |||
Profit before tax from continuing operations | 3,219 | 3,247 | (29) | |||
Loss before tax from discontinued operations | (121) | 121 | ||||
Profit before tax including discontinued operations | - | 3,127 | (3,127) | |||
Adjustments for: | - | |||||
Depreciation & Amortization | 4,214 | 4,353 | (139) | |||
Bonds and equity shares valuation | (91) | (91) | - | |||
Investment properties valuation | (367) | (367) | - | |||
Provisions (including accrued expenses) | 259 | 195 | 64 | |||
Gain and Loss from investing activity | (405) | (405) | - | |||
Other non-cash transactions | 635 | 635 | - | |||
Finance income | (270) | (270) | - | |||
Finance costs | 2,227 | 2,345 | (117) | |||
9,421 | 9,521 | (101) | ||||
Plus/ minus adjustments for working capital account movements | - | |||||
Decrease / (increase) in inventories | (4,942) | (4,895) | (47) | |||
Decrease / (increase) in trade and other receivables | (6,227) | (4,566) | (1,661) | |||
Decrease / (increase) in other long-term receivables | 35 | 45 | (9) | |||
(Decrease) / increase in trade and other payables | 2,650 | 2,489 | 161 | |||
Less: | ||||||
Interest paid | (1,934) | (2,049) | 115 | |||
Taxes paid | (261) | (261) | - | |||
Operating activities from discontinued operations | 1,541 | - | 1,541 | |||
Net cash flows from operating activities | 284 | 284 | - | |||
Cash flows from investing activities | ||||||
Purchase of tangible and intangible assets | (4,049) | (4,117) | 68 | |||
Proceeds from sales of tangible and intangible assets | 405 | 405 | - | |||
Interest received | 255 | 255 | - | |||
Cash flow from discontinued operations’ investing activities | (68) | - | (68) | |||
Net cash flow from investing activities | (3,458) | (3,458) | - | |||
Net cash flow from financing activities | ||||||
Loans granted | 47,647 | 52,303 | (4,655) | |||
Purchase of bonds & Greek treasury bills | (2,495) | (2,495) | - | |||
Maturity/collection of bonds & Greek treasury bills | 2,033 | 2,033 | - | |||
Loan repayments | (50,781) | (57,289) | 6,509 | |||
Lease repayments | (1,133) | (1,185) | 52 | |||
Cash flow from discontinued operations’ financing activities | (1,905) | - | (1,905) | |||
Net cash flow from financing activities | (6,634) | (6,634) | - | |||
Net increase / (decrease) in cash and cash equivalents | (9,808) | (9,808) | - | |||
Impact of foreign exchange differences on cash and cash equivalents | - | - | - | |||
Net cash flow from financing activities | 18,243 | 18,243 | - | |||
Cash, cash equivalents and restricted cash at the beginning of the year | 8,435 | 8,435 | - | |||
Cash, cash equivalents and restricted cash in discontinued operations | - | - | - | |||
Cash, cash equivalents and restricted cash in continuing operations | 8,435 | 8,435 | - |
Buildings and installations | 30-40 | years |
Machinery | 20-30 | years |
Mechanical equipment | 8-20 | years |
Scientific instruments | 15-25 | years |
Transportation equipment | 7-12 | years |
Furniture | 10-15 | years |
Computers | 5-7 | years |
Utensils | 10-15 | years |
Office equipment | 5-10 | years |
Telecommunications equipment | 10-15 | years |
Other equipment | 10-15 | years |
Software | 5-15 | years |
Research and development expenses | Up to 20 | years |
Concessions & industrial property rights | Up to 15 | years |
Other intangible assets | 5-10 | years |
01/01/2024 -31/12/2024 | Medicines | Parapharmaceuticals | Services | Total | |||
Revenue before Rebate and Clawback | 60,822 | - | 187 | 61,009 | |||
Minus: Rebate | 3,184 | - | - | 3,184 | |||
Minus: Clawback | 4,879 | - | - | 4,879 | |||
Revenue after Rebate and Clawback | 52,759 | - | 187 | 52,946 | |||
Gross profit | 25,016 | - | 63 | 25,079 | |||
Operating profit/(loss) | 5,544 | - | (6) | 5,538 | |||
Finance income – (costs) | (1,927) | - | (7) | (1,934) | |||
Profit / (losses) before tax | 3,617 | - | (13) | 3,604 | |||
Income tax | 5,042 | - | 18 | 5,060 | |||
Net profit for the year from continuing operations | 8,659 | - | 5 | 8,664 | |||
Discontinued Operations | 87 | 140 | 88 | 315 | |||
Profit / (Loss) after tax | 8,747 | 140 | 92 | 8,979 | |||
Depreciation & Amortization | (4,564) | - | (16) | (4,580) |
01/01/2023 -31/12/2023 | |||||||
Medicines | Parapharmaceuticals | Services | Total | ||||
Revenue before Rebate and Clawback | 53,935 | - | 400 | 54,335 | |||
Minus: Rebate | 2,482 | - | - | 2,482 | |||
Minus: Clawback | 4,015 | - | - | 4,015 | |||
Revenue after Rebate and Clawback | 47,438 | - | 400 | 47,838 | |||
Gross profit | 21,957 | - | 193 | 22,150 | |||
Operating profit/(loss) | 5,127 | - | 49 | 5,176 | |||
Finance income – (costs) | (1,942) | - | (16) | (1,957) | |||
Profit / (losses) before tax | 3,185 | - | 33 | 3,219 | |||
Income tax | (1,238) | (10) | (1,248) | ||||
Net profit for the year from continuing operations | 1,947 | - | 23 | 1,970 | |||
Discontinued Operations | 478 | (640) | 60 | (101) | |||
Profit / (Loss) after tax | 2,426 | (640) | 84 | 1,869 | |||
Depreciation & Amortization | (4,179) | - | (35) | (4,214 |
31/12/2024 | Medicines | Parapharmaceuticals | Services | Total |
Capital expenditure | 11,539 | 333 | 249 | 12,121 |
Assets | 119,457 | 3,450 | 2,577 | 125,484 |
Liabilities | 69,035 | 1,994 | 1,489 | 72,518 |
31/12/2023 | Medicines | Parapharmaceuticals | Services | Total |
Capital expenditure | 4,851 | 230 | 155 | 5,235 |
Assets | 106,360 | 5,035 | 3,391 | 114,786 |
Liabilities | 66,729 | 3,159 | 2,127 | 72,016 |
Revenue | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Greece | 28,443 | 21,545 |
European Union | 18,829 | 22,746 |
Other countries | 5,675 | 3,547 |
52,946 | 47,838 |
GROUP | COMPANY | |||
Other operating income | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Rental income | 125 | 125 | 236 | 242 |
Income from provision of services | 381 | 401 | 282 | 321 |
Other income | 859 | 579 | 126 | 132 |
Foreign exchange gains | 19 | 45 | 13 | 45 |
Income from bad debt provision reversal | 326 | - | 190 | - |
Gain from the sale of tangible and intangible assets | - | 431 | - | 431 |
Gain from intangible asset valuation (See Note 12) | 358 | - | 358 | - |
Total | 2,068 | 1,582 | 1,204 | 1,171 |
GROUP | COMPANY | |||
Other operating expenses | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Foreign exchange losses | (27) | (78) | (26) | (74) |
Other expenses | (211) | (397) | (135) | (164) |
Total | (238) | (475) | (161) | (238) |
GROUP | COMPANY | |||
Cost of Sales | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Cost of inventories | 19,554 | 17,591 | 13,446 | 13,080 |
Personnel salaries and wages | 3,424 | 3,562 | 3,892 | 3,481 |
Third party fees and expenses | 918 | 1,163 | 1,087 | 1,134 |
Taxes and duties | 8 | 8 | 19 | 8 |
Other Expenses | 263 | 419 | 272 | 246 |
Depreciation & Amortization | 3,234 | 3,238 | 3,234 | 3,238 |
Provision for obsolete and slow-moving stocks | 467 | (293) | (35) | (183) |
Total | 27,867 | 25,688 | 21,915 | 21,004 |
GROUP | COMPANY | |||
Administrative expenses | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Personnel salaries and wages | 4,832 | 3,191 | 3,962 | 3,002 |
Third party fees and expenses | 1,694 | 2,187 | 1,499 | 1,325 |
Taxes and duties | 197 | 175 | 173 | 171 |
Other Expenses | 762 | 212 | 675 | 369 |
Depreciation & Amortization | 455 | 401 | 423 | 362 |
Total | 7,940 | 6,166 | 6,731 | 5,229 |
GROUP | COMPANY | |||
Selling & Distribution expenses | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Personnel salaries and wages | 4,885 | 4,386 | 1,134 | 763 |
Third party fees and expenses | 3,426 | 4,509 | 2,010 | 2,199 |
Taxes and duties | 528 | 491 | 251 | 183 |
Other Expenses | 3,574 | 2,215 | 366 | 327 |
Depreciation & Amortization | 545 | 341 | 73 | 59 |
Total | 12,958 | 11,943 | 3,833 | 3,531 |
GROUP | COMPANY | |||
Research and development expenses | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Personnel salaries and wages | 129 | 93 | 129 | 93 |
Third party fees and expenses | 74 | 57 | 74 | 57 |
Taxes and duties | 4 | 1 | 4 | 1 |
Other Expenses | 77 | 44 | 77 | 44 |
Depreciation & Amortization | 346 | 235 | 346 | 235 |
Total | 631 | 430 | 631 | 430 |
GROUP | COMPANY | |||
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | |
Salaries and wages | 8,449 | 7,454 | 5,747 | 4,877 |
Employer contributions | 1,971 | 1,780 | 1,368 | 1,200 |
Provision for compensation for staff leaving service | (17) | 78 | (42) | 45 |
Employee cpmpensation | 321 | 184 | 260 | 159 |
Other employee benefits | 2,547 | 1,738 | 1,783 | 1,058 |
Total | 13,271 | 11,233 | 9,117 | 7,339 |
GROUP | COMPANY | |||
Finance income | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Interest income | 146 | 270 | 146 | 270 |
Other | 10 | - | 10 | - |
Total | 157 | 270 | 156 | 270 |
GROUP | COMPANY | |||
Finance costs | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Interest expense | (2,011) | (2,167) | (1,445) | (1,624) |
Bank expenses and commisions | (79) | (61) | (69) | (50) |
Total | (2,090) | (2,227) | (1,514) | (1,673) |
GROUP | COMPANY | |||
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | |
Current income tax | 245 | 79 | - | - |
Provision for non-audited financial years | - | 50 | - | - |
Deferred tax | (5,295) | 1,119 | (4,317) | 1,038 |
Tax audit adjustments | (10) | - | - | - |
Total | (5,060) | 1,248 | (4,317) | 1,038 |
GROUP | COMPANY | |||
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | |
Profit before tax | 3,604 | 3,219 | 4,384 | 3,399 |
Tax using the Company's domestic tax rate | 793 | 623 | 965 | 748 |
Non-tax deductible expenses | 748 | 448 | 280 | 291 |
Utilization of tax losses carried forward for which no deferred tax asset had been recognized | (299) | (25) | - | - |
Non-recognition of deferred tax asset on tax loss carryforwards | 2 | 75 | - | - |
Tax audit adjustments | (10) | - | - | - |
Provision for non-audited financial years | - | 50 | - | - |
Prior year income tax | - | 77 | - | - |
Other | (6,295) | - | (5,561) | - |
Total Income Tax | (5,060) | 1,248 | (4,317) | 1,039 |
GROUP | COMPANY | ||||||||||
Land | Buildings | Vehicles | Machinery, Fixture and Fittings | Total | Land | Buildings | Vehicles | Machinery, Fixture and Fittings | Total | ||
COST | |||||||||||
Balance 1/1/2023 | 1,926 | 1,529 | 521 | 18,784 | 22,760 | 1,926 | 1,528 | 164 | 16,444 | 20,062 | |
Additions | - | 215 | - | 2,299 | 2,514 | - | 215 | - | 2,284 | 2,499 | |
Sales – Disposals | - | - | (27) | (436) | (463) | - | - | (18) | (436) | (454) | |
Balance 31/12/2023 | 1,926 | 1,744 | 494 | 20,647 | 24,811 | 1,926 | 1,743 | 146 | 18,293 | 22,107 | |
ACCUMULATED DEPRECIATION | |||||||||||
Balance 1/1/2023 | - | (841) | (484) | (15,025) | (16,350) | - | (841) | (145) | (12,719) | (13,705) | |
Sales – Disposals | - | - | 27 | 436 | 463 | - | - | 18 | 436 | 454 | |
Depreciation for the period | - | (39) | (7) | (394) | (440) | - | (39) | (4) | (375) | (417) | |
Balance 31/12/2023 | - | (880) | (464) | (14,984) | (16,327) | - | (880) | (131) | (12,658) | (13,668) | |
Net book value 31/12/2023 | 1,926 | 864 | 30 | 5,663 | 8,484 | 1,926 | 863 | 15 | 5,635 | 8,439 |
GROUP | COMPANY | ||||||||||
Land | Buildings | Vehicles | Machinery, Fixture and Fittings | Total | Land | Buildings | Vehicles | Machinery, Fixture and Fittings | |||
COST | |||||||||||
Balance 1/1/2024 | 1,926 | 1,744 | 494 | 20,647 | 24,811 | 1,926 | 1,743 | 146 | 18,293 | 22,107 | |
Additions | - | 977 | - | 1,549 | 2,526 | - | 977 | 16 | 1,494 | 2,487 | |
Transfers/ Reclassifications | - | - | - | 290 | 290 | - | - | - | 290 | 290 | |
Sales – Disposals | - | - | (17) | (953) | (970) | - | - | - | (211) | (211) | |
Assets held for sale | - | - | - | (560) | (560) | - | - | - | - | - | |
Balance 31/12/2024 | 1,926 | 2,721 | 477 | 20,973 | 26,097 | 1,926 | 2,720 | 162 | 19,866 | 24,674 | |
ACCUMULATED DEPRECIATION | |||||||||||
Balance 1/1/2024 | - | (880) | (464) | (14,984) | (16,327) | - | (880) | (131) | (12,658) | (13,668) | |
Depreciation for the period | - | (40) | (5) | (428) | (473) | - | (40) | (3) | (403) | (446) | |
Sales – Disposals | - | - | 17 | 933 | 951 | - | - | - | 191 | 191 | |
Assets held for sale | - | - | - | 549 | 549 | - | - | - | - | - | |
Balance 31/12/2024 | - | (919) | (452) | (13,930) | (15,300) | - | (920) | (134) | (12,871) | (13,924) | |
Net book value 31/12/2024 | 1,926 | 1,802 | 25 | 7,044 | 10,797 | 1,926 | 1,801 | 28 | 6,995 | 10,750 |
GROUP | COMPANY | |||||||||
Land from Sale Leaseback | Buildings & Technical works from Sale Leaseback | Right-of- use Buildings | Right-of- use Vehicles | Total | Land from Sale Leaseback | Buildings & Technical works from Sale Leaseback | Right-of- use Buildings | Right-of- use Vehicles | Total | |
COST | ||||||||||
Balance 1/1/2023 | 7,499 | 6,777 | 111 | 1,180 | 15,566 | 7,499 | 6,777 | - | 409 | 14,685 |
Additions | - | - | 87 | 1,031 | 1,118 | - | - | - | 233 | 233 |
Sales – Disposals | - | - | - | (463) | (463) | - | - | - | (84) | (84) |
Balance 31/12/2023 | 7,499 | 6,777 | 197 | 1,748 | 16,221 | 7,499 | 6,777 | - | 558 | 14,833 |
ACCUMULATED AMORTIZATION | ||||||||||
Balance 1/1/2023 | - | (4,346) | (43) | (532) | (4,921) | - | (4,346) | - | (152) | (4,498) |
Sales – Disposals | - | - | - | 415 | 415 | - | - | - | 71 | 71 |
Amortization for the period | - | (296) | (18) | (342) | (656) | - | (296) | - | (105) | (401) |
Balance 31/12/2023 | - | (4,642) | (61) | (458) | (5,161) | - | (4,642) | - | (186) | (4,828) |
Net book value 31/12/2023 | 7,499 | 2,134 | 136 | 1,290 | 11,060 | 7,499 | 2,135 | - | 372 | 10,006 |
GROUP | COMPANY | |||||||||
Land from Sale Leaseback | Buildings & Technical works from Sale Leaseback | Right-of- use Buildings | Right-of- use Vehicles | Total | Land from Sale Leaseback | Buildings & Technical works from Sale Leaseback | Right-of- use Buildings | Right- of-use Vehicles | ||
COST | ||||||||||
Balance 1/1/2024 | 7,499 | 6,777 | 197 | 1,748 | 16,221 | 7,499 | 6,777 | - | 558 | 14,833 |
Additions | - | - | - | 465 | 465 | - | - | - | 366 | 366 |
Sales – Disposals | - | - | - | (347) | (347) | - | - | - | (120) | (120) |
Held for sale assets | - | - | (89) | (100) | (189) | - | - | - | - | - |
Balance 31/12/2024 | 7,499 | 6,777 | 197 | 1,866 | 16,150 | 7,499 | 6,777 | - | 804 | 15,079 |
ACCUMULATED | ||||||||||
AMORTIZATION | ||||||||||
Balance 1/1/2024 | - | (4,642) | (61) | (458) | (5,161) | - | (4,642) | - | (186) | (4,828) |
Amortization for | ||||||||||
- (296) | (37) | (416) | (749) | - | (296) | - | (150) | (446) | ||
the period | ||||||||||
Sales – Disposals | - | - | - | 240 | 240 | - | - | - | 116 | 116 |
Held for sale assets | - | - | 43 | 39 | 83 | - | - | - | - | - |
Balance 31/12/2024 | - | (4,938) | (90) | (643) | (5,588) | - | (4,938) | - | (220) | (5,158) |
Net book value 31/12/2024 | 7,499 | 1,838 | 107 | 1,224 | 10,562 | 7,499 | 1,838 | - | 584 | 9,922 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Property in Kifisia | 268 | 247 | 268 | 247 |
Property on Pireos Street | 605 | 536 | 605 | 536 |
Property in Pylea, Thessaloniki | 1,309 | 1,277 | 1,309 | 1,277 |
Property in Rouf | 640 | 604 | 640 | 604 |
2,822 | 2,664 | 2,822 | 2,664 |
Investment Properties | GROUP | COMPANY |
Balance on 01/01/2023 | 2,297 | 2,297 |
Revaluation gain in the income statement | 367 | 367 |
Balance on 31/12/2023 | 2,664 | 2,664 |
Balance on 01/01/2024 | 2,664 | 2,664 |
Revaluation gain in the income statement | 157 | 157 |
Balance on 31/12/2024 | 2,822 | 2,822 |
GROUP | COMPANY | |||||||
Development Costs | Patents & Trademarks | Other Intangible Assets | Total | Development Costs | Patents & Trademarks | Other Intangible Assets | Total | |
COST | ||||||||
Balance 1/1/2023 | 6,602 | 66,285 | 754 | 73,641 | 6,614 | 62,344 | 166 | 69,124 |
Additions | 1,383 | 127 | 94 | 1,603 | 1,383 | 22 | 15 | 1,419 |
Sales – Disposals | (449) | (157) | - | (605) | (449) | (157) | - | (605) |
Balance 31/12/2023 | 7,537 | 66,255 | 848 | 74,639 | 7,549 | 62,209 | 181 | 69,938 |
Accumulated Amortization | ||||||||
Balance 1/1/2023 | (4,424) | (22,593) | (429) | (27,446) | (4,436) | (18,854) | (38) | (23,328) |
Sales – Disposals | 449 | 157 | - | 605 | 449 | 157 | - | 605 |
Amortization for the period | (63) | (3,087) | (107) | (3,258) | (63) | (3,002) | (10) | (3,075) |
Balance 31/12/2023 | (4,039) | (25,523) | (536) | (30,098) | (4,051) | (21,700) | (48) | (25,798) |
Net book value 31/12/2023 | 3,498 | 40,732 | 311 | 44,541 | 3,498 | 40,510 | 132 | 44,140 |
GROUP | COMPANY | |||||||
Development Costs | Patents & Trademarks | Other Intangible Assets | Total | Development Costs | Patents & Trademarks | Other Intangible Assets | Total | |
COST | ||||||||
Balance 1/1/2024 | 7,537 | 66,255 | 848 | 74,639 | 7,549 | 62,209 | 181 | 69,938 |
Additions | 1,424 | 7,687 | 19 | 9,130 | 1,424 | 4,405 | - | 5,829 |
Transfers/ Reclassifications | (290) | - | - | (290) | (290) | - | - | (290) |
Assets held for sale | - | (182) | (482) | (664) | - | - | - | - |
Balance 31/12/2024 | 8,670 | 73,760 | 385 | 82,815 | 8,682 | 66,614 | 181 | 75,477 |
Accumulated Amortization | ||||||||
Balance 1/1/2024 | (4,039) | (25,523) | (536) | (30,098) | (4,051) | (21,700) | (48) | (25,798) |
Amortization for the period | (135) | (3,242) | (66) | (3,443) | (135) | (3,038) | (11) | (3,183) |
Assets held for sale | - | - | 405 | 405 | - | - | - | - |
Balance 31/12/2024 | (4,173) | (28,766) | (197) | (33,136) | (4,185) | (24,738) | (59) | (28,982) |
Net book value 31/12/2024 | 4,497 | 44,994 | 188 | 49,679 | 4,497 | 41,877 | 122 | 46,495 |
Investments of Lavipharm S.A. | Investment Percentage | Country of Establishment | Value of investment | ||||
Name | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |||
Lavipharm Hellas A.E. | 99.92% | 99.92% | GREECE | 21,537 | 21,315 | ||
Minus: Provision for impairment of investment | - | - | |||||
21,537 | 21,315 | ||||||
Lavipharm Active Services Μ.A.E. | - | 100.00% | GREECE | - | 26,505 | ||
Minus: Provision for impairment of investment | - | (25,211) | |||||
1,294 | |||||||
Pharma Plus A.E. | 100.00% | - | GREECE | 1,491 | - | ||
Minus: Provision for impairment of investment | - | 1,491 | - | - | |||
Pharma Logistics A.E. | 96.52% | 96.52% | GREECE | 621 | 621 | ||
Minus: Provision for impairment of investment | (621) | - | (621) | - | |||
DERMOCOSMETICS Μ.A.E (formerly CASTALIA) | 100.00% | 100.00% | GREECE | 1,140 | 1,140 | ||
Minus: Provision for impairment of investment | (1.140) | - | (1,140) | - | |||
Lavipharm Limited | 0.58% | 0.58% | CYPRUS | 0,001 | 0,001 | ||
23,028 | 22,609 |
Name | Balance 1/1/2024 | Additions | Share capital return to shareholders | Disposal/ Liquidation | Impairment | Impairment reversal | Balance 31/12/2024 |
LAVIPHARM HELLAS A.E. | 21,315 | 222 | - | - | - | - | 21,537 |
LAVIPHARM ACTIVE SERVICES | 1,294 | - | (723) | (571) | - | - | - |
LAVIPHARM DERMOCOSMETICS Μ.A.E ((formerly CASTALIA) | - | - | - | - | - | - | - |
PHARMA PLUS A.E. | - | 1,491 | - | - | - | - | 1,491 |
PHARMA LOGISTICS | - | - | - | - | - | - | - |
LAVIPHARM LIMITED | - | - | - | - | - | - | - |
Total | 22,609 | 1,713 | (723) | (571) | - | - | 23,028 |
Name | Balance 01/01/2023 | Additions | Impairment | Impairment reversal | Balance 31/12/2023 |
LAVIPHARM HELLAS A.E. | 21,212 | 103 | - | - | 21,315 |
LAVIPHARM ACTIVE SERVICES | 982 | 1,150 | (838) | - | 1,294 |
LAVIPHARM DERMOCOSMETICS Μ.A.E (formerly CASTALIA) | - | - | - | - | - |
PHARMA LOGISTICS | - | - | - | - | - |
LAVIPHARM LIMITED | - | - | - | - | - |
Total | 22,194 | 1,253 | (838) | - | 22,609 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Guarantees given | 75 | 82 | 38 | 31 |
Total | 75 | 82 | 38 | 31 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Non-current social security obligations | 83 | 363 | 41 | 218 |
Oligations towards National Organisation for healthcare services provision (EOPYY ) (Clawback-Rebate) | 3,030 | 3,055 | 606 | 571 |
Guarantees received | 29 | 36 | 29 | 29 |
Non-current obligations to related parties | 6,960 | 7,932 | 6,960 | 7,932 |
Total | 10,101 | 11,386 | 7,636 | 8,750 |
GROUP | COMPANY | |||
Long-term liabilities to EOPYY | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Rebate | 775 | 977 | 179 | 225 |
Claw Back | 2,127 | 1,917 | 428 | 346 |
Entry Fee | 128 | 161 | - | - |
3,030 | 3,055 | 606 | 571 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance at the beginning of the financial year | 1,051 | 525 | 1,048 | 524 |
Additions | - | 462 | - | 462 |
Valuation | - | 91 | - | 89 |
Sales/ maturities of bonds | (1,049) | - | (1,047) | - |
Other | - | (26) | - | (26) |
Balance at the end of the financial year | 2 | 1,051 | 2 | 1,048 |
Non-Current Assets | 2 | 1,048 | 2 | 1,048 |
Current assets | 0 | 3 | 0 | 0 |
Total | 2 | 1,051 | 2 | 1,048 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance at the beginning of the financial year | - | - | - | - |
Additions | - | 2,033 | - | 2,033 |
Sales/ maturities of bonds | - | (2,033) | - | (2,033) |
Balance at the end of the financial year | - | - | - | - |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Merchandise | 5,178 | 3,432 | 227 | 30 |
Finished products | 5,749 | 3,980 | 4,131 | 2,942 |
Raw and auxiliary materials | 9,381 | 7,843 | 9,381 | 7,843 |
Inventory impairment | (848) | (421) | (305) | (340) |
Total | 19,460 | 14,834 | 13,434 | 10,475 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Customers | 13,564 | 15,273 | 6,430 | 7,492 |
Trade receivables from related parties (subsidiaries) | - | - | 19,330 | 12,391 |
Trade receivables from related parties (affiliates) | 2,043 | 3,160 | 2,035 | 3,152 |
Total trade receivables | 15,607 | 18,433 | 27,795 | 23,035 |
Other receivables from related parties (subsidiaries) | - | - | 21 | 80 |
Other receivables from related parties (affiliates) | 729 | 278 | 729 | 2 |
Post-dated cheques receivable | 6,863 | 6,067 | 100 | - |
Post-dated cheques receivable overdue | 400 | 2,221 | - | - |
Notes receivable overdue | - | 1,544 | - | - |
Advance payments for inventory purchases | 1,034 | 1,377 | 348 | 277 |
Advances to suppliers | 261 | 2,363 | 261 | 2,324 |
Other prepayments | 27 | 14 | - | (8) |
Prepaid expenses | 270 | 393 | 260 | 354 |
Accrued income | 1 | 94 | 1 | 39 |
Tax prepayments and other taxes receivable | 594 | 984 | 548 | 558 |
VAT receivable | 987 | 490 | 554 | 347 |
Other receivables | 2,002 | 1,990 | 474 | 430 |
Minus: Provision for impaired receivables | (10,451) | (14,549) | (8,322) | (8,512) |
Total | 18,324 | 21,697 | 22,768 | 18,925 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Cash on hand | 4 | 7 | 2 | 1 |
Time deposits | 480 | 3,309 | 480 | 3,309 |
Short-term bank deposits | 5,105 | 5,119 | 3,345 | 4,271 |
Total | 5,589 | 8,435 | 3,827 | 7,580 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Statutory reserve | 2,496 | 2,348 | 2,259 | 2,141 |
Total | 2,496 | 2,348 | 2,259 | 2,141 |
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Actuarial gains/(losses) under IAS 19 | (152) | (143) | (128) | (95) |
Total | (152) | (143) | (128) | (95) |
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Other reserves | 16,709 | 15,350 | 16,709 | 15,350 |
Total | 16,709 | 15,350 | 16,709 | 15,350 |
Total reserves | 19,052 | 17,555 | 18,840 | 17,397 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Suppliers | 7,256 | 8,024 | 4,134 | 3,832 |
Amounts due to related parties | - | - | 159 | 170 |
Payables to affiliated parties | 940 | 824 | 935 | 819 |
Post-dated cheques payable | 1,065 | 1,823 | 477 | 539 |
Notes payable | 108 | 108 | 108 | 108 |
Social security contributions payable | 686 | 876 | 423 | 536 |
Advances from customers | 332 | 1,219 | 193 | 354 |
Taxes and duties payable | 419 | 345 | 302 | 201 |
Accrued expenses | 1,703 | 1,842 | 805 | 899 |
Sundry creditors | 259 | 599 | 241 | 265 |
Deferred income | 467 | 514 | 467 | 514 |
Rebate/Claw back | 13,275 | 10,705 | 3,679 | 2,473 |
Other | - | 2 | - | - |
Total | 26,509 | 26,882 | 11,922 | 10,710 |
GROUP | COMPANY | |||
Short-term liabilities | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Rebate | 3,491 | 2,890 | 1,020 | 475 |
Claw Back | 9,750 | 7,782 | 2,659 | 1,999 |
Entry Fee | 33 | 33 | - | - |
13,275 | 10,705 | 3,679 | 2,473 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Non-current | ||||
Non-current loans from affiliated parties | 3,813 | 3,804 | 3,813 | 3,783 |
Bond loans | 7,295 | 8,786 | 7,295 | 8,786 |
Other non current loans | 1,064 | 107 | 1,064 | 107 |
12,172 | 12,697 | 12,172 | 12,676 | |
Current | ||||
Bond loans | 1,432 | 1,510 | 1,432 | 1,510 |
Factoring with recourse | 5,787 | 5,281 | - | - |
Other current loans | 3,347 | 1,202 | 2,847 | 702 |
10,566 | 7,993 | 4,279 | 2,212 | |
Total borrowings | 22,738 | 20,689 | 16,451 | 14,888 |
GROUP | COMPANY | |||
Loans movement for the year: | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Opening balance | 20,689 | 25,562 | 14,888 | 18,233 |
Proceeds from new loans | 34,865 | 52,302 | 3,800 | 21,296 |
Repayments | (32,782) | (57,290) | (2,202) | (24,753) |
Interest | 1,350 | 1,520 | 783 | 936 |
Interest paid | (1,318) | (1,411) | (752) | (825) |
Amortization of bond loan issuance expenses | (66) | - | (66) | - |
Other movements | - | 6 | - | - |
Total movement for the year: | 2,049 | (4,873) | 1,564 | (3,345) |
Closing balance | 22,738 | 20,689 | 16,451 | 14,888 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Non-current | ||||
Non-current finance lease liabilites (Sale leaseback) | 9,448 | 9,992 | 9,448 | 9,992 |
Non-current lease liabilites | 725 | 1,007 | 317 | 253 |
10,173 | 10,999 | 9,765 | 10,246 | |
Current | ||||
Current finance lease liabilites (Sale leaseback) | 378 | 241 | 378 | 241 |
Current lease liabilites | 527 | 443 | 277 | 128 |
905 | 684 | 655 | 369 | |
Total lease liabilities | 11,078 | 11,683 | 10,420 | 10,615 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance at the beginning of the financial year | 11,683 | 11,505 | 10,615 | 11,034 |
Transactions during the financial year: | ||||
Additions | 461 | 1,116 | 361 | 233 |
Payments | (973) | (1,185) | (684) | (935) |
Interest | 613 | 558 | 571 | 527 |
Interest paid | (483) | (262) | (440) | (232) |
Write-offs | (111) | (49) | (3) | (13) |
Assets held for sale | (112) | - | - | - |
Total transactions during the financial year: | (604) | 178 | (195) | (419) |
Balance at the end of the financial year | 11,078 | 11,683 | 10,420 | 10,615 |
GROUP | ||||
31/12/2024 | Up to 1 year | 1-5 years | Over 5 years | Total |
Rent | 1,508 | 4,866 | 9,364 | 15,738 |
Interest | (603) | (1,948) | (2,109) | (4,660) |
Capital | 905 | 2,918 | 7,254 | 11,078 |
31/12/2023 | ||||
Rent | 1,121 | 4,147 | 10,193 | 15,461 |
Interest | (437) | (1,354) | (1,987) | (3,778) |
Capital | 684 | 2,793 | 8,207 | 11,683 |
COMPANY | |||||
31/12/2024 | Up to 1 year | 1-5 years | Over 5 years | Total | |
Rent | 1,230 | 4,440 | 9,364 | 15,034 | |
Interest | (575) | (1,930) | (2,109) | (4,614) | |
Capital | 655 | 2,510 | 7,254 | 10,420 | |
31/12/2023 | |||||
Rent | 759 | 3,343 | 10,193 | 14,295 | |
Interest | (390) | (1,304) | (1,987) | (3,680) | |
Capital | 369 | 2,039 | 8,207 | 10,615 |
GROUP | COMPANY | ||||||||
Deferred Tax Asset | Balance 01/01/2024 | Movement through Profit or Loss | Movement through equity | To Assets Held for sale | Balance 31/12/2024 | Balance 01/01/2024 | Movement through Profit or Loss | Movement through equity | Balance 31/12/2024 |
Tax Losses carried forward | - | (4,199) | - | - | (4,199) | - | (4,199) | - | (4,199) |
Intangible Assets | (67) | 51 | - | - | (17) | (67) | 67 | - | - |
Tangible Assets | (671) | (30) | - | - | (700) | (671) | (30) | - | (700) |
Impairment of Holdings | - | (984) | - | - | (984) | - | (251) | - | (251) |
Impairment of Greek government bonds | (142) | 3 | - | - | (139) | (142) | 3 | - | (139) |
Accrued Expenses | (37) | (76) | - | 5 | (109) | (38) | (59) | - | (97) |
Provision for slow moving and obsolete inventory | (72) | (107) | - | - | (179) | (72) | 8 | - | (64) |
Provision for staff idemnity | (214) | 8 | (10) | 7 | (208) | (175) | 9 | (9) | (175) |
Other | (10) | 10 | - | - | - | - | - | - | - |
Elimintion of gain from intragroup inventory sale (Lavipharm Group) | (101) | (107) | - | - | (207) | - | - | - | - |
Total Deferred Tax Asset | (1,314) | (5,430) | (10) | 12 | (6,742) | (1,165) | (4,452) | (9) | (5,625) |
Deferred Tax Liabilty | Balance 01/01/2024 | Movement through Profit or Loss | Movement through equity | Balance 31/12/2024 | Balance 01/01/2024 | Movement through Profit or Loss | Movement through equity | Balance 31/12/2024 |
Tangible Assets | - | 1 | - | 1 | - | - | - | - |
Intangible Assets | - | 134 | - | 134 | - | 134 | - | 134 |
Other | 60 | - | - | 60 | 60 | - | - | 60 |
Total Deferred Tax Liabilty | 60 | 135 | - | 195 | 60 | 134 | - | 194 |
Net Deferred Tax Asset | (1,254) | (5,295) | (10) 12 | (6,547) | (1,105) | (4,317) | (9) | (5,431) |
Balance 31.12.2024 | GROUP | COMPANY |
Tax loss carryforwards on 31 December 2024 | 19,132 | 19,085 |
Tax losses for which no deferred tax asset was recognised | 19,085 | 19,085 |
Deferred tax asset on tax loss carryforwards 31.12.2024 | 4,199 | 4,199 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
As per Balance Sheet for: Obligations concerning provisions due to staff leaving service | 947 | 1.083 | 796 | 796 |
947 | 1.083 | 796 | 796 | |
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | |
Income Statement Charges Obligations concerning provisions due to staff leaving service | 277 | 270 | 177 | 204 |
277 | 270 | 177 | 204 |
GROUP | COMPANY | |||
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | |
Current employment cost | 101 | 92 | 66 | 60 |
Financial cost | 34 | 41 | 28 | 31 |
Termination benefits | 142 | 137 | 83 | 113 |
Net expense for the financial year | 277 | 270 | 177 | 204 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Opening balance | 143 | 97 | 95 | 61 |
Actuarial (gains)/losses for the financial year | 28 | 46 | 33 | 34 |
Closing balance | 171 | 143 | 128 | 95 |
GROUP | COMPANY | |||
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | |
Opening balance | 1.083 | 937 | 796 | 707 |
Current employment cost | 101 | 92 | 66 | 60 |
Financial cost | 34 | 41 | 28 | 31 |
Settlement effect | 142 | 137 | 83 | 113 |
Personnel transfer | 42 | - | 42 | - |
Compensation paid | (461) | (184) | (260) | (159) |
Transfer to assets held for sale | (30) | - | - | - |
Actuarial (gains)/losses under IAS 19 | 36 | 59 | 42 | 44 |
Balance at the end of the financial year | 947 | 1.083 | 796 | 796 |
2024 | 2023 | |
Discount rate | 3.18% | 3.56% |
Average annual rate of long-term inflation increase | 2.00% | 2.10% |
Future salary increases | 3.20% | 3.20% |
Age Group | Voluntary Redundancy | Dismissal |
Up to 45 years | 6% | 2% |
46-50 | 1% | 1% |
50-55 | 0% | 1% |
56 and above | 0% | 1% |
GROUP | COMPANY | |||
PVDBO Sensitivity Analysis | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Present value of Defined Benefit Obligation | 947 | 1.083 | 796 | 796 |
Calculation at a 0.5% discount rate | 927 | 1.061 | 781 | 782 |
Calculation at a -0.5% discount rate | 968 | 1.105 | 812 | 811 |
GROUP | COMPANY | |||
Current Employment Cost Sensitivity Analysis | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Present value of Defined Benefit Obligation | 101 | 92 | 66 | 60 |
Calculation at a 0.5% discount rate | 97 | 88 | 64 | 58 |
Calculation at a -0.5% discount rate | 105 | 95 | 69 | 62 |
Amounts with intercompany eliminations | LAS | Pharma Plus | Lavipharm Dermocosmetics | Lavipharm Ltd (Cyprus) | Group |
01/01/2024- 31/12/2024 | 01/01/2024- 31/12/2024 | 01/01/2024- 31/12/2024 | 01/01/2024- 31/12/2024 | 01/01/2024- 31/12/2024 | |
Revenue | 1,060 | 2,433 | - | - | 3,493 |
Cost of Sales | (1,053) | (1,557) | - | - | (2,610) |
Gross profit | 7 | 876 | - | - | 883 |
Other operating income | 702 | 120 | - | 41 | 863 |
Administrative expenses | (117) | (400) | (4) | (5) | (526) |
Selling & distribution expenses | (205) | (646) | (4) | 0 | (856) |
Bonds’ valuation | 0 | - | - | - | 0 |
Other operating expenses | (19) | (2) | (1) | (2) | (23) |
Operating profit before financing and income tax | 369 | (52) | (9) | 34 | 342 |
Finance Costs | (18) | (8) | - | - | (26) |
Total financial results | (18) | (8) | - | - | (26) |
Profit before tax | 351 | (60) | (10) | 34 | 315 |
Income tax | 0 | 0 | - | - | (0) |
Net profit for the year from discontinued operations | 351 | (60) | (10) | 34 | 315 |
Amounts with intercompany eliminations | LAS | Pharma Plus | Lavipharm Dermocosmetics | Lavipharm Ltd (Cyprus) | Group |
01/01/2023- 31/12/2023 | 01/01/2023- 31/12/2023 | 01/01/2023- 31/12/2023 | 01/01/2023- 31/12/2023 | 01/01/2023- 31/12/2023 | |
Revenue | 6,752 | 3,033 | 5 | - | 9,790 |
Cost of Sales | (6,341) | (2,003) | (4) | - | (8,348) |
Gross profit | 411 | 1,030 | 1 | - | 1,441 |
Other operating income | 20 | 89 | 0 | - | 109 |
Administrative expenses | (154) | (378) | (5) | (7) | (544) |
Selling & distribution expenses | (331) | (634) | (3) | - | (968) |
Bonds’ valuation | 0 | - | - | - | 0 |
Other operating expenses | (7) | (6) | (0) | (0) | (14) |
Operating profit before financing and income tax | (61) | 102 | (7) | (8) | 25 |
Finance Costs | (105) | (10) | (2) | - | (117) |
Total financial results | (105) | (10) | (2) | - | (117) |
Profit before tax | (167) | 92 | (10) | (8) | (92) |
Income tax | (8) | (0) | (1) | - | (9) |
Net losses for the year from discontinued operations | (175) | 92 | (11) | (8) | (101) |
Pharma Plus | Lavipharm Dermocosmetics | Lavipharm Ltd (Cyprus) | 31/12/2024 | |
Property, plant & equipment | 11 | 0 | - | 11 |
Right-of-use assets | 105 | - | - | 105 |
Intangible assets | 259 | - | - | 259 |
Other non-current assets | 11 | - | - | 11 |
Deferred tax asset | 9 | - | - | 9 |
Total non-current assets | 395 | 0 | 0 | 395 |
Inventories | 131 | - | - | 131 |
Trade and other receivables | 951 | 9 | - | 960 |
Cash and cash equivalents | 134 | 7 | - | 142 |
Total current assets | 1,216 | 16 | 0 | 1.233 |
Assets held for sale | 1.611 | 16 | 0 | 1,627 |
Provision for staff termination benefits | 30 | - | - | 30 |
Non current Lease liabilities | 70 | - | - | 70 |
Other non current liabilities | 7 | - | - | 7 |
Total non-current liabilities | 107 | - | - | 107 |
Trade and other payables | 742 | 8 | - | 750 |
Lease liabilities current | 42 | - | - | 42 |
Income tax payable | 1 | - | - | 1 |
Lease liabilities current | 785 | 8 | - | 793 |
Liabilities related to assets held for sale | 892 | 8 | - | 900 |
Discontinued Activities | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 |
Operational activities from discontinued activities | 888 | 1.541 |
Investment flows from discontinued operations | (11) | (68) |
Financial flows from discontinued activities | (658) | (1.905) |
GROUP | COMPANY | |||
01/01/2024- | 01/01/2023- | 01/01/2024- | 01/01/2023- | |
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Profits from continuing operations corresponding to the shareholders of the parent company | 8,667 | 1,973 | 8,702 | 2,360 |
Weighted average number of shares (in thousands) | 168,263 | 167,868 | 168,263 | 167,868 |
Main earnings per share (in absolute amounts) | 0.0515 | 0.0118 | 0.0517 | 0.0141 |
GROUP | COMPANY | |||
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | |
Profits corresponding to the shareholders | 8,667 | 1,973 | 8,702 | 2,360 |
Adjusted weighted average number of shares (in thousands) | 168,498 | 168,205 | 168,498 | 168,205 |
Diluted earnings per share (in absolute amounts) | 0.0514 | 0.0117 | 0.0516 | 0.0140 |
GROUP | COMPANY | |||
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | |
Losses from discontinued operations corresponding to the shareholders of the parent company | 315 | (101) | - | - |
Weighted average number of shares (in thousands) | 168,263 | 167,868 | - | - |
Main losses per share (in absolute amounts) | 0.0019 | (0.0006) | - | - |
GROUP | COMPANY | |||
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | 01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | |
Losses from discontinued operations corresponding to the shareholders of the parent company | 315 | (101) | - | - |
Adjusted weighted average number of shares (in thousands) | 168,498 | 168,205 | - | - |
Diluted losses per share (in absolute amounts) | 0.0019 | (0.0006) | - | - |
GROUP | COMPANY | |||
Receivables from: | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Laboratoires Lavipharm SA | 766 | 622 | 766 | 622 |
Lavisoft | 1,146 | 2,203 | 1,146 | 1,927 |
Provision for impairment Lavisoft | (310) | (615) | (310) | (543) |
Atlantis | 377 | 377 | 377 | 377 |
Provision for impairment Atlantis | (377) | (377) | (377) | (377) |
Integra Centre Single Member S.A. | 24 | 24 | 16 | 16 |
Provision for Integra | (24) | (24) | (16) | (16) |
Eastern Europe | 2 | 2 | 2 | 2 |
Provision for impairment Eastern Europe | (2) | (2) | (2) | (2) |
Technomed | 457 | 210 | 457 | 210 |
Total | 2,059 | 2,419 | 2,059 | 2,215 |
GROUP | COMPANY | |||
Payables to: | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Lavipharm Group Holding (Long-term) | 6,960 | 7,932 | 6,960 | 7,932 |
Lavipharm Group Holding | 839 | 744 | 839 | 739 |
Lavisoft | 5 | - | - | - |
Other associated parties | 12 | 12 | 12 | 12 |
T&A Holding Company | 83 | 66 | 83 | 66 |
Total | 7,899 | 8,754 | 7,895 | 8,750 |
GROUP | COMPANY | |||
Liabilities (Loans) to: | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 |
Laboratoires Lavipharm SA (Long-term) | 3,003 | 2,973 | 3,003 | 2,973 |
T&A Holding Company (Long-term) | 115 | 115 | 115 | 115 |
Other associated parties (Long-term) | 695 | 716 | 695 | 695 |
Total | 3,813 | 3,804 | 3,813 | 3,783 |
GROUP | ||||||
01/01/2024-31/12/2024 | 01/01/2023-31/12/2023 | |||||
Income | Sale of goods | Sale of Services | Other Income | Sale of goods | Sale of Services | Other Income |
Lavisoft | - | 12 | 4 | - | 12 | 4 |
Integra Centre MAE | - | - | 4 | - | - | 4 |
Laboratoires Lavipharm S.A. | 2,760 | 77 | - | 2,703 | 0 | - |
Technomed | 168 | - | 79 | 55 | - | 101 |
Total | 2,929 | 89 | 87 | 2,758 | 12 | 109 |
COMPANY | ||||||
01/01/2024-31/12/2024 | 01/01/2023-31/12/2023 | |||||
Income | Sale of goods | Sale of Services | Other Income | Sale of goods | Sale of Services | Other Income |
Lavisoft | - | 12 | 4 | - | 12 | 4 |
Integra Centre MAE | - | - | 4 | - | - | 4 |
Laboratoires Lavipharm S.A. | 2,760 | 77 | - | 2,703 | - | - |
Technomed | 168 | - | 79 | 55 | - | 101 |
Total | 2,929 | 89 | 87 | 2,758 | 12 | 109 |
GROUP | |||||||
01/01/2024-31/12/2024 | 01/01/2023-31/12/2023 | ||||||
Expenses | Purchase of fixed assets | Purchase of Services | Other | Financial Expenses | Purchase of fixed assets | Purchase of Services | Financial Expenses |
Lavisoft | - | - | - | - | 2 | 43 | - |
Laboratoires Lavipharm SA | - | - | - | 59 | - | - | 59 |
LV Group Holding | 0 | 159 | 23 | - | - | 125 | - |
T&A Holding Company | - | 22 | - | 1 | - | 19 | - |
Total | - | 181 | 23 | 60 | 2 | 188 | 59 |
COMPANY | |||||||
01/01/2024- 31/12/2024 | 01/01/2023- 31/12/2023 | ||||||
Expenses | Purchase of fixed assets | Purchase of Services | Other | Financial Expenses | Purchase of fixed assets | Purchase of Services | Financial Expenses |
Laboratoires Lavipharm SA | - | - | - | 59 | - | - | 59 |
LV Group Holding | - | 159 | 23 | - | - | 125 | - |
T&A Holding Company | - | 22 | - | 1 | - | 19 | - |
Total | - | 181 | 23 | 60 | - | 144 | 59 |
COMPANY | ||
Receivables from: | 31/12/2024 | 31/12/2023 |
Lavipharm Hellas Α.Ε. | 18,906 | 12,128 |
Provision for impairment Lavipharm Hellas Α.Ε. | (2,945) | (2,844) |
Lavipharm Dermocosmetics M.A.E.( former Castalia) | 264 | 258 |
Provision for impairment Lavipharm Dermocosmetics | (264) | (250) |
Lavipharm Active Services Α.Ε. | - | - |
Pharma Plus Α.Ε. | 159 | 5 |
Lavipharm Ltd | 21 | 80 |
Provision for impairment Lavipharm Ltd | (21) | (69) |
Total | 16,121 | 9,308 |
Payable to: | 31/12/2024 | 31/12/2023 |
Pharma Logistics Α.Ε. | 159 | 170 |
Pharma Plus Α.Ε. | - | - |
Total | 159 | 170 |
COMPANY | |||||||
01/01/2024-31/12/2024 | 01/01/2023-31/12/2023 | ||||||
Income | Sale of goods | Sale of Services | Other Income | Sale of goods | Sale of Services | Other Income | |
Lavipharm Hellas | 13,173 | 480 | 26 | 8,183 | 480 | 26 | |
Lavipharm Dermocosmetics | - | 4 | 2 | 4 | 4 | 2 | |
Pharma Logistics | - | 4 | 2 | - | 4 | 2 | |
Pharma Plus | - | 135 | 8 | - | 135 | 8 | |
Lavipharm Active Services | - | 98 | 73 | 0 | 107 | 79 | |
Total | 13,173 | 721 | 110 | 8,188 | 730 | 116 |
COMPANY | |||||
01/01/2024-31/12/2024 | 01/01/2023-31/12/2023 | ||||
Expenses | Purchases of Assets | Other | Purchases of Goods | Purchases of Goods | Purchases of Services |
Lavipharm Hellas A.E. | - | - | - | 93 | |
Pharma Plus Α.Ε. | - | 0 | 2 | - | |
Lavipharm Active Services | 31 | 1,465 | - | - | - |
Total | 31 | 1,465 | 0 | 2 | 93 |
01/01/2024 -31/12/2024 | 01/01/2023-31/12/2023 | |
LAVIPHARM A.E. | TOTAL | TOTAL |
Executive directors | 18 | 17 |
Independent Non-Executive Directors | 123 | 51 |
Non-Executive Directors | 15 | - |
Managers | 1,322 | 1,407 |
Total for the Company | 1,478 | 1,475 |
LAVIPHARM HELLAS Α.Ε. | ||
Executive directors | - | 33 |
Managers | 87 | - |
Total for the Company | 87 | 33 |
L.A.S. Α.Ε. | ||
Executive directors | 42 | 111 |
Total for the Company | 42 | 111 |
GROUP TOTAL | ||
Executive directors | 60 | 161 |
Independent Non-Executive Directors | 54 | 51 |
Non-Executive Directors | 15 | - |
Managers | 1,409 | 1,407 |
Group Total | 1,539 | 1,619 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Other non-current receivables | 75 | 82 | 38 | 31 |
Non-current financial assets | 2 | 1,048 | 2 | 1,048 |
Customers and other receivables | 28,775 | 36,246 | 31,090 | 27,437 |
Current financial assets | 0 | 3 | 0 | 0 |
Cash and cash equivalents | 5,589 | 8,435 | 3,827 | 7,580 |
Total | 34,441 | 45,814 | 34,957 | 36,096 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Domestic | 17,802 | 21,896 | 24,528 | 18,359 |
European Union countries | 4,547 | 5,923 | 2,846 | 4,231 |
USA | 457 | 210 | 457 | 210 |
Other areas | 63 | 235 | 63 | 235 |
Total | 22,870 | 28,264 | 27,894 | 23,035 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Customers - Hospitals | 1,943 | 1,700 | - | - |
Customers - Pharmaceutical Wholesalers | 1,672 | 590 | - | - |
Customers - Pharmacies | 81 | 1,540 | - | - |
Other Customers | 9,868 | 11,443 | 6,430 | 7,492 |
Customers - Related Parties | - | - | 19,330 | 12,391 |
Customers - Associated parties | 2,043 | 3,160 | 2,035 | 3,152 |
Breakdown of Trade Receivables | 15,607 | 18,433 | 27,795 | 23,035 |
Cheques receivable (postdated) | 6,863 | 6,067 | 100 | - |
Overdue cheques | 400 | 2,221 | - | - |
Notes overdue | - | 1,544 | - | - |
Total | 22,870 | 28,264 | 27,894 | 23,035 |
GROUP | ||||
31/12/2024 | Performing | Partially Performing | Non-Performing | Total |
Trade receivables | 8,373 | 1,146 | 6,088 | 15,607 |
Other receivables | 9,660 | - | 3,508 | 13,168 |
Less: Impairment of receivables | (544) | (310) | (9,597) | (10,451) |
Total | 17,489 | 835 | - | 18,324 |
31/12/2023 | ||||
Trade receivables | 8,832 | 1,967 | 7,634 | 18,433 |
Other receivables | 10,215 | 3,317 | 4,281 | 17,814 |
Less: Impairment of receivables | (811) | (1,823) | (11,915) | (14,549) |
Total | 18,236 | 3,461 | - | 21,697 |
COMPANY | ||||
31/12/2024 | Performing | Partially Performing | Non-Performing | Total |
Trade receivables | 14,166 | 9,482 | 4,147 | 27,795 |
Other receivables | 2,848 | - | 448 | 3,295 |
Less: Impairment of receivables | (778) | (2,949) | (4,595) | (8,322) |
Total | 16,235 | 6,533 | - | 22,768 |
31/12/2023 | ||||
Trade receivables | 8,081 | 11,074 | 3,880 | 23,035 |
Other receivables | 3,908 | - | 495 | 4,402 |
Less: Impairment of receivables | (476) | (3,662) | (4,374) | (8,512) |
Total | 11,513 | 7,412 | - | 18,925 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Not past due & not impaired | 15,814 | 14,143 | 13,773 | 7,178 |
Past due & not impaired | ||||
Up to 90 days | 945 | 4,093 | 3,116 | 3,149 |
From 91 to 180 days | 495 | 1,331 | 3,240 | 3,111 |
From 181 to 360 days | 1,069 | 2,130 | 2,639 | 2,657 |
Over 360 days | - | - | - | 2,830 |
Total | 18,324 | 21,697 | 22,768 | 18,925 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Balance on 1 January | 14,549 | 14,549 | 8,512 | 8,512 |
Additions during the financial year | 49 | - | - | - |
Write-off | (2,975) | - | - | - |
Reversal of impairment loss | (326) | - | (190) | - |
Assets held for sale | (846) | - | - | - |
Balance on 31 December | 10,451 | 14,549 | 8,322 | 8,512 |
GROUP | |||||
31/12/2024 | Contractual cash flows | 6 months or less | 6-12 months | 1-5 years | Over 5 years |
Financial obligations | |||||
Bond loans | 10,452 | 979 | 956 | 6,959 | 1,558 |
Other bank loans | 11,070 | 6,943 | 2,952 | 1,176 | - |
Loans from affiliated parties | 4,173 | 30 | 30 | 240 | 3,873 |
Financial leasing obligations | 15,738 | 754 | 754 | 4,866 | 9,364 |
Income tax payable | 245 | 245 | - | - | - |
Suppliers and other payables | 42,351 | 21,154 | 6,151 | 5,762 | 9,285 |
GROUP | |||||
31/12/2023 | Contractual cash flows | 6 months or less | 6-12 months | 1-5 years | Over 5 years |
Financial obligations | |||||
Bond loans | 12,535 | 1,056 | 1,030 | 7,255 | 3,194 |
Other bank loans | 7,116 | 6,402 | 589 | 125 | - |
Loans from affiliated parties | 4,143 | 30 | 30 | 240 | 3,843 |
Financial leasing obligations | 15,461 | 560 | 560 | 4,147 | 10,193 |
Income tax payable | 242 | 174 | 68 | - | - |
Suppliers and other payables | 41,279 | 20,166 | 3,508 | 7,866 | 9,739 |
COMPANY | |||||
31/12/2024 | Contractual cash flows | 6 months or less | 6-12 months | 1-5 years | Over 5 years |
Financial obligations | |||||
Bond loans | 10,452 | 979 | 956 | 6,959 | 1,558 |
Other bank loans | 4,280 | 153 | 2,952 | 1,176 | - |
Loans from affiliated parties | 4,173 | 30 | 30 | 240 | 3,873 |
Financial leasing obligations | 15,034 | 615 | 615 | 4,440 | 9,364 |
Suppliers and other payables | 25,104 | 7,150 | 5,387 | 3,282 | 9,285 |
COMPANY | |||||
31/12/2023 | Contractual cash flows | 6 months or less | 6-12 months | 1-5 years | Over 5 years |
Financial obligations | |||||
Bond loans | 12,535 | 1,056 | 1,030 | 7,255 | 3,194 |
Other bank loans | 873 | 159 | 589 | 125 | - |
Loans from affiliated parties | 4,143 | 30 | 30 | 240 | 3,843 |
Financial leasing obligations | 14,295 | 380 | 380 | 3,343 | 10,193 |
Suppliers and other payables | 25,633 | 7,248 | 3,462 | 5,529 | 9,394 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Fixed interest rate financial instruments | ||||
Financial liabilities (loans) | (3,813) | (3,804) | (3,813) | (3,783) |
Financial liabilities (leasing) | (1,251) | (1,449) | (593) | (382) |
Total | (5,064) | (5,253) | (4,406) | (4,164) |
Floating interest rate financial instruments | ||||
Financial liabilities (loans) | (18,926) | (16,886) | (12,639) | (11,105) |
Financial liabilities (leasing) | (9,826) | (10,233) | (9,826) | (10,233) |
Cash and cash equivalents | 5,585 | 8,428 | 3,825 | 7,579 |
Total | (23,167) | (18,691) | (18,640) | (13,759) |
GROUP | COMPANY | |||
Results | Results | |||
Impact in thousands of euros | 1% increase | 1% decrease | 1% increase | 1% decrease |
31/12/2024 | ||||
Floating interest rate instruments | (232) | 232 | (186) | 186 |
31/12/2023 | ||||
Floating interest rate instruments | (187) | 187 | (138) | 138 |
GROUP | COMPANY | |||||||
31/12/2024 | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total |
Financial assets | ||||||||
Greek Government Bonds | 2 | - | - | 2 | 2 | - | - | 2 |
Shares on the Athens Stock Exchange | 0 | - | - | 0 | 0 | - | - | 0 |
Total | 2 | - | - | 2 | 2 | - | - | 2 |
Financial liabilities | ||||||||
Financial liability from the variable price for acquiring an intangible asset | - | - | 7,574 | 7,574 | - | - | 7,574 | 7,574 |
- | - | 7,574 | 7,574 | - | - | 7,574 | 7,574 |
GROUP | COMPANY | |||||||
31/12/2023 | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total |
Financial assets | ||||||||
Greek Government Bonds | 553 | - | - | 553 | 553 | - | - | 553 |
Bank bonds | 495 | - | - | 495 | 495 | - | - | 495 |
Shares on the Athens Stock Exchange | 3 | - | - | 3 | 3 | - | - | 3 |
Total | 1,051 | - | - | 1,051 | 1,051 | - | - | 1,051 |
Financial liabilities | ||||||||
Financial liability from the variable price for acquiring an intangible asset | - | - | 8,585 | 8,585 | - | - | 8,585 | 8,585 |
- | - | 8,585 | 8,585 | - | - | 8,585 | 8,585 |
GROUP | COMPANY | |||||||
31/12/2024 | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total |
Non-financial assets | ||||||||
Investment properties | - | - | 2,822 | 2,822 | - | - | 2,822 | 2,822 |
Total | - | - | 2,822 | 2,822 | - | - | 2,822 | 2,822 |
GROUP | COMPANY | |||||||
31/12/2023 | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total |
Non-financial assets | ||||||||
Investment properties | - | - | 2,664 | 2,664 | - | - | 2,664 | 2,664 |
Total | - | - | 2,664 | 2,664 | - | - | 2,664 | 2,664 |