Trademarks and domains | 10 years |
Relationship with clients | 5-7 years |
Other intangible assets | 3-7 years |
Buildings | 15-20 years |
Vehicles | 4-10 years |
Other | 3-6 years |
Adjusted operating profit |
2026 |
2025 |
(€ thousands) |
(€ thousands) |
|
Operating profit |
60,367 |
53,494 |
Acquired intangibles amortisation |
7,468 |
10,149 |
Adjusted operating profit |
67,835 |
63,643 |
2026 |
2025 |
|
EBITDA |
||
(€ thousands) |
(€ thousands) |
|
Operating profit |
60,367 |
53,494 |
Depreciation and amortisation 1 |
8,259 |
10,888 |
EBITDA |
68,626 |
64,382 |
EBITDA margin |
78% |
78% |
Adjusted net income |
2026 |
2025 |
(€ thousands) |
(€ thousands) |
|
Profit for the year |
50,943 |
44,756 |
Acquired intangibles amortisation |
7,468 |
10,149 |
Deferred tax effect of acquired intangibles amortisation |
(298) |
(518) |
Adjusted net income |
58,113 |
54,387 |
Adjusted basic EPS |
2026 |
2025 |
Adjusted net income (€ thousands) |
58,113 |
54,387 |
Weighted average number of ordinary shares (note 11) |
473,456,047 |
481,981,128 |
Adjusted basic EPS (euro cent) |
12.3 |
11.3 |
Net debt |
2026 |
2025 |
(€ thousands) |
(€ thousands) |
|
Cash and cash equivalents |
(30,764) |
(23,606) |
Bank loan principal amount (note 19) |
73,000 |
25,000 |
Customer credit balances (note 20) |
2,324 |
2,189 |
Total debt excluding lease liabilities |
75,324 |
27,189 |
Net debt excluding lease liabilities |
44,560 |
3,583 |
Lease liabilities (note 19) |
1,629 |
825 |
Net debt including lease liabilities |
46,189 |
4,408 |
Leverage |
2026 |
2025 |
(€ thousands) |
(€ thousands) |
|
Net debt including lease liabilities |
46,189 |
4,408 |
EBITDA |
68,626 |
64,382 |
Leverage (times) |
0.7 |
0.1 |
Cash conversion |
2026 |
2025 |
(€ thousands) |
(€ thousands) |
|
EBITDA |
68,626 |
64,382 |
Acquisition of intangible assets and property, plant and equipment |
(581) |
(353) |
68,045 |
64,029 |
|
Cash conversion |
99% |
99% |
Primary geographic markets |
2026 (€ thousands) |
2025 (€ thousands) |
Lithuania |
64,756 |
58,553 |
Estonia |
21,928 |
22,606 |
Latvia |
1,801 |
1,652 |
Total |
88,485 |
82,811 |
Key revenue streams |
2026 (€ thousands) |
2025 (€ thousands) |
Listings revenue |
80,388 |
74,512 |
- Listings revenue: B2C |
47,864 |
42,393 |
- Listings revenue: C2C |
32,524 |
32,119 |
Ancillary revenue 1 |
4,263 |
4,403 |
Advertising revenue |
3,834 |
3,896 |
Total |
88,485 |
82,811 |
Revenue by business lines |
2026 (€ thousands) |
2025 (€ thousands) |
Auto |
31,499 |
31,392 |
- Listings revenue: B2C |
16,475 |
14,899 |
- Listings revenue: C2C |
10,495 |
11,496 |
- Ancillary revenue |
3,738 |
4,070 |
- Advertising revenue |
791 |
927 |
Real Estate |
26,035 |
22,248 |
- Listings revenue: B2C |
15,936 |
13,295 |
- Listings revenue: C2C |
7,541 |
6,748 |
- Ancillary revenue |
287 |
101 |
- Advertising revenue |
2,271 |
2,104 |
Jobs & Services |
17,398 |
15,955 |
- Listings revenue: B2C |
13,863 |
12,732 |
- Listings revenue: C2C |
3,441 |
3,152 |
- Ancillary revenue |
1 |
- |
- Advertising revenue |
93 |
71 |
Generalist |
13,553 |
13,216 |
- Listings revenue: B2C |
1,590 |
1,467 |
- Listings revenue: C2C |
11,047 |
10,723 |
- Ancillary revenue |
237 |
232 |
- Advertising revenue |
679 |
794 |
Total |
88,485 |
82,811 |
2026 |
2025 |
|
(€ thousands) |
(€ thousands) |
|
Opening balance |
5,194 |
4,641 |
Recognised in revenue in the year |
(10,797) |
(10,097) |
Advance consideration received |
11,554 |
10,650 |
Closing balance |
5,951 |
5,194 |
2026 |
2025 |
|
(€ thousands) |
(€ thousands) |
|
Operating profit is after charging the following: |
||
Labour costs |
(12,815) |
(12,570) |
Depreciation and amortisation |
(8,259) |
(10,888) |
Advertising and marketing services |
(1,343) |
(1,106) |
IT expenses |
(1,011) |
(864) |
Impairment loss on trade receivables and contract assets |
(50) |
(43) |
Other |
(4,674) |
(3,852) |
(28,152) |
(29,323) |
2026 |
2025 |
|
(€ thousands) |
(€ thousands) |
|
Fees payable for audit services: |
||
Audit of the Company and consolidated financial |
||
statements |
(507) |
(501) |
Audit of the Company’s subsidiaries pursuant to legislation |
(174) |
(169) |
Total audit remuneration |
(681) |
(670) |
Fees payable for other services: |
||
Audit related assurance services |
(7) |
- |
Total non-audit remuneration |
(7) |
- |
Total |
(688) |
(670) |
2026 |
2025 |
|
(number) |
(number) |
|
Administration |
161 |
152 |
Key Management Personnel (note 23) |
7 |
7 |
Total |
168 |
159 |
| 2026 | 2025 | |
(€ thousands) | (€ thousands) | |
Wages and salaries | (11,087) | (9,377) |
Social security costs | (995) | (904) |
(12,082) | (10,281) | |
Share-based payment costs (note 24) | (266) | (1,877) |
Total | (12,348) | (12,158) |
2026 | 2025 | |
(€ thousands) | (€ thousands) | |
Interest income | 152 | 265 |
Other financial income | 2 | - |
Total finance income | 154 | 265 |
Interest expenses 1 | (1,605) | (2,526) |
Commitment and agency fees | (227) | (79) |
Other financial expenses | (32) | (8) |
Interest unwind on lease liabilities | (58) | (46) |
Total finance expenses | (1,922) | (2,659) |
Net finance costs recognised in profit or loss | (1,768) | (2,394) |
2026 | 2025 | |
(€ thousands) | (€ thousands) | |
Current tax expense | ||
Current year | (8,106) | (7,007) |
Adjustments for current tax of prior periods | (52) | - |
Deferred tax expense | ||
Change in deferred tax 2 | 502 | 663 |
Tax expense | (7,656) | (6,344) |
2026 | 2025 | |
(€ thousands) | (€ thousands) | |
Profit before tax | 58,599 | 51,100 |
Tax charge at weighted average rate (2026: 12%; 2025: 12%) | (6,886) | (5,514) |
Increase in tax rate at which deferred tax is being provided | (101) | (138) |
Non-deductible expenses | (86) | (258) |
Current year losses for which no deferred tax asset is | ||
recognised | (531) | (459) |
Recognition of previously unrecognised / (derecognition of | ||
| previously recognised) deductible temporary differences | - | 25 |
Prior year adjustments | (52) | - |
(7,656) | (6,344) |
2026 | 2025 | |
United Kingdom 1 | 25% | 25% |
Lithuania 2 | 16% | 15% |
Latvia 3 | 20% | 20% |
Estonia 3 | 22% | 22% |
Net balance at 30 | Recognised in | Net balance at 30 | Deferred | Deferred tax | |
April 2024 | profit or loss | April 2025 | tax asset | liability | |
For the year ended 30 April 2025: | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) |
Intangible assets amortisation | (3,495) | 518 | (2,977) | - | (2,977) |
Capitalised borrowing costs | (44) | 19 | (25) | - | (25) |
Other temporary differences | 665 | 126 | 791 | 791 | - |
Tax assets (liabilities) before set-off | (2,874) | 663 | (2,211) | 791 | (3,002) |
Set-off of tax 4 | - | - | - | (791) | 791 |
Net tax assets (liabilities) | (2,874) | 663 | (2,211) | - | (2,211) |
Net balance at 30 | Recognised in | Net balance at 30 | Deferred | Deferred tax | |
April 2025 | profit or loss | April 2026 | tax asset | liability | |
For the year ended 30 April 2026: | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) |
Intangible assets amortisation | (2,977) | 298 | (2,679) | - | (2,679) |
Capitalised borrowing costs | (25) | 25 | - | - | - |
Other temporary differences | 791 | 179 | 970 | 970 | - |
Tax assets (liabilities) before set-off | (2,211) | 502 | (1,709) | 970 | (2,679) |
Set-off of tax 4 | - | - | - | (970) | 970 |
Net tax assets (liabilities) | (2,211) | 502 | (1,709) | - | (1 709) |
2026 | 2025 | |||
(€ thousands) | (€ thousands) | |||
Gross amount | Tax effect | Gross amount | Tax effect | |
Tax losses | (23,723) | 4,194 | (20,915) | 3,504 |
(23,723) | 4,194 | (20,915) | 3,504 | |
2026 | 2025 | |
(€ thousands) | (€ thousands) | |
Do not expire | (23,723) | (20,915) |
Total | (23,723) | (20,915) |
2026 | 2025 | |
Weighted average number of shares outstanding | 473,456,047 | 481,981,128 |
Dilution effect on the weighted average number of shares | 933,271 | 1,404,187 |
Diluted weighted average number of shares outstanding | 474,389,318 | 483,385,315 |
Profit for the year (€ thousands) | 50,943 | 44,756 |
Basic earnings per share (euro cent) | 10.8 | 9.3 |
Diluted earnings per share (euro cent) | 10.7 | 9.3 |
2026 | 2025 | |
Number of shares | Number of shares | |
| Issued ordinary shares at 1 May less ordinary shares held | 481,215,298 | 485,588,745 |
by EBT | ||
Weighted effect of ordinary shares purchased by EBT | (463,767) | (631,233) |
Weighted effect of share-based incentives exercised | 961,009 | 775,583 |
Weighted effect of own shares purchased for cancellation | (8,256,493) | (3,751,967) |
Weighted average number of ordinary shares at 30 April | 473,456,047 | 481,981,128 |
Other | |||||
Trademarks | Relationship | intangible | |||
Goodwill | and domains | with clients | assets | Total | |
(€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | |
Cost | |||||
Balance at 30 April 2024 | 329,961 | 63,340 | 50,960 | 1,246 | 445,507 |
Acquired through business combinations | - | 700 | 300 | - | 1,000 |
Acquisitions | - | 15 | - | - | 15 |
Disposals | - | - | - | (22) | (22) |
Balance at 30 April 2025 | 329,961 | 64,055 | 51,260 | 1,224 | 446,500 |
Disposals | - | - | - | (10) | (10) |
Balance at 30 April 2026 | 329,961 | 64,055 | 51,260 | 1,214 | 446,490 |
Accumulated amortisation and impairment losses | |||||
Balance at 30 April 2024 | - | 29,682 | 45,696 | 830 | 76,208 |
Amortisation | - | 6,340 | 3,809 | 116 | 10,265 |
Disposals | - | - | - | (22) | (22) |
Balance at 30 April 2025 | - | 36,022 | 49,505 | 924 | 86,451 |
Amortisation | - | 6,404 | 1,064 | 97 | 7,565 |
Disposals | - | - | - | (10) | (10) |
Balance at 30 April 2026 | - | 42,426 | 50,569 | 1,011 | 94,006 |
Carrying amounts | |||||
Balance at 30 April 2024 | 329,961 | 33,658 | 5,264 | 416 | 369,299 |
Balance at 30 April 2025 | 329,961 | 28,033 | 1,755 | 300 | 360,049 |
Balance at 30 April 2026 | 329,961 | 21,629 | 691 | 203 | 352,484 |
2026 | 2025 | |
(€ thousands) | (€ thousands) | |
Diginet LTU UAB | 228,515 | 228,515 |
AllePal OÜ | 82,297 | 82,297 |
Kinnisvaraportaal OÜ | 13,976 | 13,976 |
City24 SIA | 3,998 | 3,998 |
VIN Solutions OÜ | 1,175 | 1,175 |
329,961 | 329,961 |
Buildings |
Vehicles |
Other |
Total |
|
(€ thousands) |
(€ thousands) |
(€ thousands) |
(€ thousands) |
|
Cost |
||||
Balance as at 30 April 2024 |
2,224 |
189 |
65 |
2,478 |
Acquisitions |
- |
- |
- |
- |
Disposals |
- |
- |
- |
- |
Re-assessment |
3 |
5 |
- |
8 |
Balance as at 30 April 2025 |
2,227 |
194 |
65 |
2,486 |
Acquisitions |
601 |
- |
59 |
660 |
Disposals |
- |
- |
- |
- |
Re-assessment |
539 |
- |
- |
539 |
Balance as at 30 April 2026 |
3,367 |
194 |
124 |
3,685 |
Accumulated depreciation and impairment losses |
||||
Balance as at 30 April 2024 |
1,105 |
165 |
55 |
1,325 |
Depreciation |
264 |
19 |
10 |
293 |
Disposals |
- |
- |
- |
- |
Balance as at 30 April 2025 |
1,369 |
184 |
65 |
1,618 |
Depreciation |
327 |
9 |
8 |
344 |
Disposals |
- |
- |
- |
- |
Balance as at 30 April 2026 |
1,696 |
193 |
73 |
1,962 |
Carrying amounts |
||||
Balance at 30 April 2024 |
1,119 |
24 |
10 |
1,153 |
Balance at 30 April 2025 |
858 |
10 |
- |
868 |
Balance at 30 April 2026 |
1,671 |
1 |
51 |
1,723 |
2026 |
2025 |
|
(€ thousands) |
(€ thousands) |
|
Trade receivables |
4,568 |
4,280 |
Expected credit loss on trade receivables |
(54) |
(52) |
Prepayments |
304 |
244 |
Other short-term receivables |
337 |
268 |
Total |
5,155 |
4,740 |
(€ thousands) |
|
Balance as at 30 April 2024 |
(48) |
Recoveries |
67 |
Write offs |
42 |
Changes in allowance and allowance recognised for new financial assets originated |
(113) |
Balance as at 30 April 2025 |
(52) |
Recoveries |
58 |
Write offs |
48 |
Changes in allowance and allowance recognised for new financial assets originated |
(108) |
Balance as at 30 April 2026 |
(54) |
Share capital |
Share premium |
||
Number |
amount |
amount |
|
of shares |
(€ thousands) |
(€ thousands) |
|
Balance as at 30 April 2024 |
488,944,427 |
5,690 |
- |
Purchase and cancellation of own shares |
(4,591,748) |
(54) |
- |
Balance as at 30 April 2025 |
484,352,679 |
5,636 |
- |
Purchase and cancellation of own shares |
(36,789,589) |
(423) |
- |
Balance as at 30 April 2026 |
447,563,090 |
5,213 |
- |
Shares held by the EBT |
||
Amount |
||
(€ thousands) |
Number |
|
Balance as at 30 April 2024 |
5,854 |
3,355,682 |
Purchase of shares for performance share plan |
2,363 |
800,000 |
Exercise of share options |
(1,657) |
(1,018,301) |
Balance as at 30 April 2025 |
6,560 |
3,137,381 |
Purchase of shares for performance share plan |
3,109 |
925,000 |
Exercise of share options |
(2,030) |
(1,197,162) |
Balance as at 30 April 2026 |
7,639 |
2,865,219 |
2026 |
2025 |
|
(€ thousands) |
(€ thousands) |
|
2024 final dividend |
- |
10,105 |
2025 interim dividend |
- |
5,775 |
2025 final dividend |
12,502 |
- |
2026 interim dividend |
6,166 |
- |
Total |
18,668 |
15,880 |
2026 |
2025 |
|
(euro cent per share) |
(euro cent per share) |
|
2025 interim dividend |
- |
1.2 |
2025 final dividend |
- |
2.6 |
2026 interim dividend |
1.3 |
- |
2026 final dividend |
2.8 |
- |
2026 special dividend |
0.3 |
- |
Total |
4.4 |
3.8 |
2026 |
2025 |
|
| Non-current liabilities |
(€ thousands) |
(€ thousands) |
Bank loan |
71,335 |
24,527 |
Lease liabilities |
1,231 |
563 |
72,566 |
25,090 |
2026 |
2025 |
|
Current liabilities |
(€ thousands) |
(€ thousands) |
Bank loan and interest |
230 |
8 |
Lease liabilities |
398 |
262 |
628 |
270 |
Bank loan: |
||||
Year end |
Maturity |
Loan currency |
€ thousands |
|
Bank Loan |
30 April 2025 |
2026 July 1 |
€ |
24,535 |
Bank Loan |
30 April 2026 |
2031 January |
€ |
71,565 |
2026 |
2025 |
|
(€ thousands) |
(€ thousands) |
|
Group companies shares 1 |
- |
332,227 |
- |
332,227 |
Share buyback |
||||
Borrowings |
Lease liabilities |
liability |
Total |
|
(€ thousands) |
(€ thousands) |
(€ thousands |
(€ thousands) |
|
Balance as at 30 April 2024 |
49,215 |
1,082 |
- |
50,297 |
Changes from financing cash flows |
||||
- Repayment of borrowings |
(25,000) |
- |
- |
(25,000) |
- Payment of lease liabilities |
- |
(265) |
- |
(265) |
Total changes from financing cash flows |
(25,000) |
(265) |
- |
(25,265) |
Other liability related changes |
||||
- New leases and lease reassessments |
- |
8 |
- |
8 |
- Interest expenses |
2,526 |
46 |
- |
2,572 |
- Interest paid |
(2,206) |
(46) |
- |
(2,252) |
Total other liability related changes |
320 |
8 |
- |
328 |
Balance as at 30 April 2025 |
24,535 |
825 |
- |
25,360 |
Changes from financing cash flows |
||||
- Proceeds from loans and borrowings |
71,622 |
- |
- |
71,622 |
- Repayment of borrowings |
(25,000) |
- |
- |
(25,000) |
- Payment of debt arrangement and transaction costs |
(215) |
- |
- |
(215) |
- Payment of lease liabilities |
- |
(329) |
- |
(329) |
- Payment for own shares purchased for cancellation |
- |
- |
(76,912) |
(76,912) |
Total changes from financing cash flows |
46,407 |
(329) |
(76,912) |
(30,834) |
Other liability related changes |
||||
- New leases and lease reassessments |
- |
1,133 |
- |
1,133 |
- Borrowing costs accrued |
(165) |
- |
- |
(165) |
- Interest expenses |
1,605 |
58 |
- |
1,663 |
- Interest paid |
(817) |
(58) |
- |
(875) |
- Purchase of own shares for cancellation |
- |
- |
82,934 |
82,934 |
Total other liability related changes |
623 |
1,133 |
82,934 |
84,690 |
Balance as at 30 April 2026 |
71,565 |
1,629 |
6,022 |
79,216 |
2026 | 2025 | |
(€ thousands) | (€ thousands) | |
Trade payables | 436 | 408 |
Accrued expenses | 659 | 618 |
Payroll related liabilities | 1,505 | 1,293 |
Other tax | 2,158 | 1,818 |
Customer credit balances | 2,324 | 2,189 |
Share buyback liability 1 | 6,022 | - |
Other payables | 167 | 15 |
13,271 | 6,341 |
2026 | 2025 | ||
Note | (€ thousands) | (€ thousands) | |
Trade receivables | 14 | 4,514 | 4,228 |
Other short-term receivables | 14 | 337 | 268 |
Cash and cash equivalents | 15 | 30,764 | 23,606 |
35,615 | 28,102 |
| 30 April 2026 | 30 April 2025 | |||||
Trade | Impairment | Trade | Impairment | |||
receivables | allowance | receivables | allowance | |||
ECL rate | (€ thousands) | (€ thousands) | ECL rate | (€ thousands) | (€ thousands) | |
Not past due | (0.1%) | 3,621 | (3) | (0.1%) | 3,434 | (3) |
1 – 30 days past due | (0.4%) | 410 | (1) | (0.4%) | 402 | (1) |
31 – 60 days past due | (1.7%) | 121 | (2) | (1.9%) | 110 | (2) |
61 – 90 days past due | (3.6%) | 75 | (3) | (5.0%) | 29 | (1) |
> 90 days past due | (13.2%) | 341 | (45) | (14.7%) | 305 | (45) |
(1.2%) | 4,568 | (54) | (1.2%) | 4,280 | (52) | |
Carrying | Contractual | More than | ||||
Financial | amount | cash flows | Up to 1 year | 1-2 years | 2-5 years | 5 years |
liabilities | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) |
Bank loan | 71,565 | (88,772) | (3,245) | (3,282) | (82,245) | - |
Lease liabilities | 1,629 | (1,936) | (459) | (460) | (1,017) | - |
Trade payables | 436 | (436) | (436) | - | - | - |
Share buyback | ||||||
liability | 6,022 | (6,022) | (6,022) | - | - | - |
Other payables | 3,150 | (3,150) | (3,150) | - | - | - |
82,802 | (100,316) | (13,312) | (3,742) | (83,262) | - |
Financial | Carrying | Contractual | More than | |||
liabilities | amount | cash flows | Up to 1 year | 1-2 years | 2-5 years | 5 years |
(€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | |
Bank loan | 24,535 | (26,257) | (1,041) | (25,216) | - | - |
Lease liabilities | 825 | (1,001) | (299) | (295) | (407) | - |
Trade payables | 408 | (408) | (408) | - | - | - |
Other payables | 2,822 | (2,822) | (2,822) | - | - | - |
28,590 | (30,488) | (4,570) | (25,511) | (407) | - |
2026 |
2025 |
|
Carrying amount |
(€ thousands) |
(€ thousands) |
Instruments with a variable interest rate |
||
Bank loan |
71,335 |
24,527 |
71,335 |
24,527 |
2026 |
Impact of financial instruments on profit before tax |
|||
Financial instruments by class |
Impact to finance costs |
Impact to finance costs |
||
Increase |
(€ thousands) |
Decrease |
(€ thousands) |
|
Variable rate instruments |
+100 bp |
(730) |
-100 bp |
730 |
2025 |
Impact of financial instruments on profit before tax |
|||
Impact to finance costs |
Impact to finance costs |
|||
Financial instruments by class |
Increase |
(€ thousands) |
Decrease |
(€ thousands) |
Variable rate instruments |
+100 bp |
(250) |
-100 bp |
250 |
Share price |
||||||||
at grant |
Exercise |
Expected |
Vesting |
Risk-free |
Dividend |
Fair value |
||
Grant |
date |
price |
volatility |
period |
rate |
yield |
per option |
|
date |
Condition |
(€) |
(€) |
(%) |
(years) |
(%) |
(%) |
(€) |
27 July |
EPS performance condition, |
|||||||
2021 |
service condition |
2.62 |
0.01 |
53% |
3 |
(0.20)% |
0.78% |
2.56 |
12 July |
EPS performance condition, |
|||||||
2022 |
service condition |
1.49 |
0.01 |
69% |
3 |
1.37% |
1.96% |
1.40 |
5 July |
EPS performance condition, |
|||||||
2023 |
service condition |
2.22 |
0.01 |
40% |
3 |
2.54% |
1.12% |
2.14 |
8 July |
EPS performance condition, |
|||||||
2024 |
service condition |
2.95 |
0.01 |
45% |
3 |
2.75% |
1.05% |
2.85 |
9 July |
EPS performance condition, |
|||||||
2025 |
service condition |
4.00 |
0.01 |
33% |
3 |
3.03% |
0.95% |
3.88 |
3 Novem- |
EPS performance condition, |
|||||||
ber 2025 |
service condition |
3.39 |
0.01 |
30% |
3 |
3.04% |
1.12% |
3.27 |
2026 |
2025 |
|
(number) |
(number) |
|
Outstanding as at 1 May |
3,129,304 |
3,353,487 |
Options granted in the year |
932,625 |
794,118 |
Options exercised in the year |
(1,197,162) |
(1,018,301) |
Options forfeited in the year |
(7,219) |
- |
Outstanding as at 30 April |
2,857,548 |
3,129,304 |
Exercisable as at 30 April |
- |
- |
Registration |
Share in |
Held |
|||
| Company name |
Registered office |
Number |
Activity |
capital |
directly? |
Highdown House, Yeoman Way, Worthing, |
13415193 |
Acquiring |
100% |
Yes |
|
| BCG Holdco Limited |
West Sussex, United Kingdom, BN99 3HH |
participations |
|||
| UAB Antler Group |
Management and |
100% |
No |
||
V. Nagevičiaus 3, Vilnius, Lithuania |
305147427 |
consulting services |
|||
UAB Diginet LTU |
Saltoniškių 9B-1, Vilnius, Lithuania |
126222639 |
Online classifieds |
100% |
No |
OÜ AllePal |
Pärnu mnt. 141, Tallinn, Estonia |
12209337 |
Online classifieds |
100% |
No |
OÜ Kinnisvaraportaal |
Pärnu mnt. 141, Tallinn, Estonia |
10680295 |
Online classifieds |
100% |
No |
OÜ VIN Solutions |
Pärnu mnt. 141, Tallinn, Estonia |
14071883 |
Information services |
100% |
No |
OÜ Baltic Classifieds Group |
Pärnu mnt. 141, Tallinn, Estonia |
14608656 |
Online classifieds |
100% |
No |
SIA City24 |
Gustava Zemgala 78 - 1, Rīga, Latvia |
40003692375 |
Online classifieds |
100% |
No |
Consideration |
€ thousands |
Cash |
1,615 |
Total consideration transferred |
1,615 |
Net cash flow on acquisition: |
|
€ thousands |
|
Consideration in cash |
1,615 |
Less cash and cash equivalents of the acquiree |
- |
Net cash flow on acquisition |
1,615 |
2026 |
2025 |
||
Notes |
(€ thousands) |
(€ thousands) |
|
Fixed assets |
|||
Investments |
4 |
513,544 |
513,278 |
Current assets |
|||
Debtors: amounts falling due within one year |
5 |
49,535 |
76,528 |
Cash at bank or in hand |
6 |
5,654 |
3,097 |
Creditors: amounts falling due within one year |
|||
Amounts due to subsidiary undertakings |
7 |
(50,450) |
(46,831) |
Other creditors |
7 |
(6,789) |
(358) |
Net current (liabilities) / assets |
(2,050) |
32,436 |
|
Total assets less current liabilities |
511,494 |
545,714 |
|
Creditors: amounts falling due after more than one year |
|||
Bank loans and borrowings |
8 |
(71,335) |
- |
Net assets |
440,159 |
545,714 |
|
Capital and reserves |
|||
Called up share capital |
9 |
5,213 |
5,636 |
Retained earnings |
441,976 |
546,452 |
|
Capital redemption reserve |
609 |
186 |
|
Own shares held |
10 |
(7,639) |
(6,560) |
Total capital and reserves |
440,159 |
545,714 |
Called up share | Capital | ||||
capital | Own shares held | redemption reserve | Retained earnings | Total equity | |
(€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | (€ thousands) | |
Balance at 30 April 2024 | 5,690 | (5,854) | 132 | 574,436 | 574,404 |
Profit for the year | - | - | - | 1,217 | 1,217 |
Other comprehensive income | - | - | - | - | - |
Total comprehensive income | - | - | - | 1,217 | 1,217 |
Transactions with owners: | |||||
Share-based payments | - | - | - | 1,877 | 1,877 |
Exercise of share options | - | 1,657 | - | (1,645) | 12 |
Acquisition of treasury shares | - | (2,363) | - | - | (2,363) |
Purchase of shares for cancellation | (54) | - | 54 | (13,553) | (13,553) |
Dividends paid | - | - | - | (15,880) | (15,880) |
Balance at 30 April 2025 | 5,636 | (6,560) | 186 | 546,452 | 545,714 |
Loss for the year | - | - | - | (1,124) | (1,124) |
Other comprehensive income | - | - | - | - | - |
Total comprehensive income (loss) | - | - | - | (1,124) | (1,124) |
Transactions with owners: | |||||
Share-based payments | - | - | - | 266 | 266 |
Exercise of share options | - | 2,030 | - | (2,016) | 14 |
Acquisition of treasury shares | - | (3,109) | - | - | (3,109) |
Purchase of shares for cancellation | (423) | - | 423 | (82,934) | (82,934) |
Dividends paid | - | - | - | (18,668) | (18,668) |
Balance at 30 April 2026 | 5,213 | (7,639) | 609 | 441,976 | 440,159 |
Set aside for dividends declared | - | - | - | (13,400) | (13,400) |
after the reporting period | |||||
Total | - | - | - | 428,576 | 426,759 |