1111111 2025-01-01 2025-12-31 1111111 2025-12-31 1111111 2024-12-31 1111111 2023-12-31 1111111 2024-01-01 2024-12-31 1111111 ifrs-smes:IssuedCapitalMember 2024-12-31 1111111 ifrs-smes:IssuedCapitalMember 2025-12-31 1111111 ifrs-smes:IssuedCapitalMember 2023-12-31 1111111 ifrs-smes:RetainedEarningsMember 2025-01-01 2025-12-31 1111111 ifrs-smes:RetainedEarningsMember 2024-01-01 2024-12-31 1111111 ifrs-smes:RetainedEarningsMember 2023-12-31 1111111 ifrs-smes:RetainedEarningsMember 2024-12-31 1111111 ifrs-smes:IssuedCapitalMember 2024-01-01 2024-12-31 1111111 ifrs-smes:IssuedCapitalMember 2025-01-01 2025-12-31 1111111 ifrs-smes:RetainedEarningsMember 2025-12-31 1111111 ifrs-smes:BuildingsMember 2025-01-01 2025-12-31 1111111 ifrs-smes:FixturesAndFittingsMember 2025-01-01 2025-12-31 1111111 ifrs-smes:FixturesAndFittingsMember 2024-12-31 1111111 ifrs-smes:LandAndBuildingsMember 2025-01-01 2025-12-31 1111111 ifrs-smes:LandAndBuildingsMember 2025-12-31 1111111 ifrs-smes:FixturesAndFittingsMember 2025-12-31 1111111 ifrs-smes:LandAndBuildingsMember ifrs-smes:GrossCarryingAmountMember 2024-12-31 1111111 ifrs-smes:LandAndBuildingsMember ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2024-12-31 1111111 ifrs-smes:LandAndBuildingsMember ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2025-12-31 1111111 ifrs-smes:LandAndBuildingsMember ifrs-smes:GrossCarryingAmountMember 2025-12-31 1111111 ifrs-smes:LandAndBuildingsMember ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2025-01-01 2025-12-31 1111111 ifrs-smes:LandAndBuildingsMember ifrs-smes:GrossCarryingAmountMember 2025-01-01 2025-12-31 1111111 ifrs-smes:LandAndBuildingsMember 2024-12-31 1111111 ifrs-smes:FixturesAndFittingsMember ifrs-smes:GrossCarryingAmountMember 2024-12-31 1111111 ifrs-smes:FixturesAndFittingsMember ifrs-smes:GrossCarryingAmountMember 2025-01-01 2025-12-31 1111111 ifrs-smes:FixturesAndFittingsMember ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2025-01-01 2025-12-31 1111111 ifrs-smes:FixturesAndFittingsMember ifrs-smes:GrossCarryingAmountMember 2025-12-31 1111111 ifrs-smes:FixturesAndFittingsMember ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2024-12-31 1111111 ifrs-smes:FixturesAndFittingsMember ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2025-12-31 1111111 ifrs-smes:GrossCarryingAmountMember 2025-01-01 2025-12-31 1111111 ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2025-01-01 2025-12-31 1111111 ifrs-smes:GrossCarryingAmountMember 2024-12-31 1111111 ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2024-12-31 1111111 ifrs-smes:GrossCarryingAmountMember 2025-12-31 1111111 ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2025-12-31 1111111 ifrs-smes:ComputerSoftwareMember ifrs-smes:GrossCarryingAmountMember 2024-12-31 1111111 ifrs-smes:ComputerSoftwareMember ifrs-smes:GrossCarryingAmountMember 2025-12-31 1111111 ifrs-smes:ComputerSoftwareMember ifrs-smes:GrossCarryingAmountMember 2025-01-01 2025-12-31 1111111 ifrs-smes:ComputerSoftwareMember ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2024-12-31 1111111 ifrs-smes:ComputerSoftwareMember ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2025-01-01 2025-12-31 1111111 ifrs-smes:ComputerSoftwareMember ifrs-smes:AccumulatedDepreciationAmortisationAndImpairmentMember 2025-12-31 1111111 ifrs-smes:ComputerSoftwareMember 2025-12-31 1111111 ifrs-smes:ComputerSoftwareMember 2025-01-01 2025-12-31 1111111 ifrs-smes:ComputerSoftwareMember 2024-12-31 1111111 ifrs-smes:ComputerSoftwareMember 2023-12-31 1111111 report:ForeignExchangeLossMember 2023-12-31 1111111 report:LongServiceBenefitMember 2023-12-31 1111111 ifrs-smes:ComputerSoftwareMember 2024-01-01 2024-12-31 1111111 report:ForeignExchangeLossMember 2024-01-01 2024-12-31 1111111 report:LongServiceBenefitMember 2024-01-01 2024-12-31 1111111 ifrs-smes:ComputerSoftwareMember 2024-12-31 1111111 report:ForeignExchangeLossMember 2024-12-31 1111111 report:LongServiceBenefitMember 2024-12-31 1111111 ifrs-smes:ComputerSoftwareMember 2025-01-01 2025-12-31 1111111 report:ForeignExchangeLossMember 2025-01-01 2025-12-31 1111111 report:LongServiceBenefitMember 2025-01-01 2025-12-31 1111111 ifrs-smes:ComputerSoftwareMember 2025-12-31 1111111 report:ForeignExchangeLossMember 2025-12-31 1111111 report:LongServiceBenefitMember 2025-12-31 1111111 ifrs-smes:WarrantyProvisionMember 2024-12-31 1111111 ifrs-smes:WarrantyProvisionMember 2025-01-01 2025-12-31 1111111 ifrs-smes:WarrantyProvisionMember 2025-12-31 1111111 ifrs-smes:NotLaterThanOneYearMember 2025-12-31 1111111 ifrs-smes:LaterThanOneYearAndNotLaterThanFiveYearsMember 2025-12-31 1111111 ifrs-smes:LaterThanFiveYearsMember 2025-12-31 1111111 ifrs-smes:NotLaterThanOneYearMember 2024-12-31 1111111 ifrs-smes:LaterThanOneYearAndNotLaterThanFiveYearsMember 2024-12-31 1111111 ifrs-smes:LaterThanFiveYearsMember 2024-12-31 1111111 report:OrdinarySharesMember 2025-12-31 1111111 report:OrdinarySharesMember 2024-12-31 1111111 ifrs-smes:LegalProceedingsContingentLiabilityMember 2025-01-01 2025-12-31 1111111 ifrs-smes:LegalProceedingsContingentLiabilityMember 2025-12-31 1111111 ifrs-smes:DestructionOfMajorProductionPlantMember 2025-01-01 2025-12-31 1111111 ifrs-smes:IssuesOrRepurchasesOfEntitysDebtOrEquityInstrumentsMember 2025-01-01 2025-12-31 1111111 ifrs-smes:EntitiesOverWhichEntityHasControlJointControlOrSignificantInfluenceMember 2025-01-01 2025-12-31 1111111 ifrs-smes:EntitiesOverWhichEntityHasControlJointControlOrSignificantInfluenceMember 2025-12-31 1111111 ifrs-smes:EntitiesOverWhichEntityHasControlJointControlOrSignificantInfluenceMember 2024-01-01 2024-12-31 1111111 ifrs-smes:EntitiesOverWhichEntityHasControlJointControlOrSignificantInfluenceMember 2024-12-31 iso4217:EUR shares
Component: (Network and Hypercube)
Network [110] General information
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/GeneralInformation)
Hypercube General Information [hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Units Period [Aspect]
2025-01-01 | 2025-12-31
Disclosure of general information about financial statements [set]
Name of reporting entity or other means of identification String
XYZ Group
Description of nature of financial statements String
Consolidated statement of comprehensive income and retained earnings for the year ended 31 December 2025.
Date of end of reporting period Date
2025-12-31
Period covered by financial statements String
Year ended December 31, 2025 with comparable information.
Description of presentation currency String
Euros
Level of rounding used in financial statements String
Information is rounded to the nearest Euro.
Component: (Network and Hypercube)
Network [120] Income statement, by function
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/IncomeStatementByFunction)
Hypercube Implied
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31 2024-01-01 | 2024-12-31
Profit or loss [abstract]
Profit (loss) [roll up]
Revenue
6863545
5808653
Cost of sales
5178530
4422575
Gross profit
1685015
1386078
Other income
88850
25000
Distribution costs
175550
156800
Administrative expenses
810230
660389
Other expenses, by function
106763
100030
Total finance costs
26366
36712
Profit (loss) before tax
654956
457147
Tax expense (income), continuing operations
270250
189559
Profit (loss) from continuing operations
384706
267588
Profit (loss) from discontinued operations
0
0
Profit (loss)
384706
267588
Profit (loss), attributable to [set]
Profit (loss), attributable to owners of parent
384706
267588
Profit (loss), attributable to non-controlling interests
0
0
Component: (Network and Hypercube)
Network [125] Statement of comprehensive income
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/StatementOfComprehensiveIncome)
Hypercube Implied
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31 2024-01-01 | 2024-12-31
Statement of comprehensive income [abstract]
Comprehensive income [roll up]
Profit (loss)
384706
267588
Other comprehensive income
0
0
Total comprehensive income
384706
267588
Comprehensive income attributable to [set]
Comprehensive income, attributable to owners of parent
384706
267588
Comprehensive income, attributable to non-controlling interests
0
0
Component: (Network and Hypercube)
Network [130] Balance Sheet
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/BalanceSheet)
Hypercube Implied
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-12-31 2024-12-31 2023-12-31
Statement of financial position [abstract]
Assets [roll up]
Current assets [roll up]
Cash and cash equivalents
28700
22075
18478
Trade and other current receivables
585548
573862
521234
Current inventories
57381
47920
45050
Total current assets
671629
643857
584762
Non-current assets [roll up]
Investments in associates
107500
107500
107500
Property, plant and equipment
2549945
2401455
2186002
Intangible assets other than goodwill
(a) 850
If the entity classifies its expenses by nature in its income statement, this would say ‘included in depreciation and amortisation expense’.
2550
4250
Deferred tax asset
-4309
-2912
-2155
Total non-current assets
2662604
2514417
2299907
Total assets
3334233
3158274
2884669
Equity and liabilities [roll up]
Liabilities [roll up]
Current liabilities [roll up]
Current provisions [roll up]
Current provisions for employee benefits
4944
4754
4571
Other current provisions
4200
5040
2000
Total current provisions
9144
9794
6571
Trade and other current payables
433480
421720
412690
Current tax liabilities, current
271647
190316
173211
Other current financial liabilities
83600
115507
20435
Other current non-financial liabilities
21461
19884
18423
Total current liabilities
819332
757221
631330
Non-current liabilities [roll up]
Non-current provisions [roll up]
Non-current provisions for employee benefits
5679
5076
5066
Other non-current provisions
0
0
0
Total non-current provisions
5679
5076
5066
Other non-current financial liabilities
50000
150000
150000
Other non-current non-financial liabilities
23163
44624
64508
Total non-current liabilities
78842
199700
219574
Total liabilities
898174
956921
850904
Equity [roll up]
Issued capital
30000
30000
30000
Retained earnings
2406059
2171353
2003765
Total equity attributable to owners of parent
2436059
2201353
2033765
Non-controlling interests
0
0
0
Total equity
2436059
2201353
2033765
Total equity and liabilities
3334233
3158274
2884669

(a)
If the entity classifies its expenses by nature in its income statement, this would say ‘included in depreciation and amortisation expense’.
Component: (Network and Hypercube)
Network [140] Statement of changes in equity
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/StatementOfChangesInEquity)
Hypercube Statement of changes in equity [table]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31 2024-01-01 | 2024-12-31
Components of equity [axis] Components of equity [axis]
Issued capital [member] Retained earnings [member] Equity [member] Issued capital [member] Retained earnings [member] Equity [member]
Changes in equity [roll forward]
Equity at beginning of period
30000
2171353
2201353
30000
2003765
2033765
Profit (loss)
0
384706
384706
0
267588
267588
Other comprehensive income
0
0
0
0
0
0
Dividends recognised as distributions to owners
0
150000
150000
0
100000
100000
Equity at end of period
30000
2406059
2436059
30000
2171353
2201353
Component: (Network and Hypercube)
Network [150] Statement of cash flows
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/StatementOfCashFlows)
Hypercube Implied
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31 2024-01-01 | 2024-12-31
Statement of cash flows [abstract]
Increase (decrease) in cash and cash equivalents [roll up]
Increase (decrease) in cash and cash equivalents before effect of exchange rate changes [roll up]
Cash flows from (used in) operating activities [roll up]
Profit (loss)
384706
267588
Adjustments to reconcile profit (loss) [abstract]
Adjustments for non-cash income tax expense
79934
16348
Adjustments for non-cash finance costs
800
1200
Adjustments for decrease (increase) in inventories
-9461
-2870
Adjustments for decrease (increase) in trade accounts receivable
-11686
-52628
Adjustments for increase (decrease) in trade accounts payable
10120
10870
Adjustments for depreciation and amortisation expense
270360
219547
Adjustments for impairment loss (reversal of impairment loss) recognised in profit or loss
31700
1700
Adjustments for provisions
793
193
Total adjustments to reconcile profit (loss)
372560
194360
Other inflows (outflows) of cash
-63850
0
Cash flows from (used in) operating activities
693416
461948
Cash flows from (used in) investing activities [roll up]
Proceeds from sales of property, plant and equipment
100000
0
Purchase of property, plant and equipment, classified as investing activities
485000
435000
Cash flows from (used in) investing activities
-385000
-435000
Cash flows from (used in) financing activities [roll up]
Repayments of borrowings, classified as financing activities
100000
0
Payments of finance lease liabilities, classified as financing activities
19884
18423
Dividends paid, classified as financing activities
150000
100000
Cash flows from (used in) financing activities
-269884
-118423
Increase (decrease) in cash and cash equivalents before effect of exchange rate changes
38532
-91475
Effect of exchange rate changes on cash and cash equivalents
0
0
Increase (decrease) in cash and cash equivalents
38532
-91475
Cash and cash equivalents [roll forward]
Cash and cash equivalents at beginning of period
22075
18478
Increase (decrease) in cash and cash equivalents
38532
-91475
Cash and cash equivalents at end of period
28700
22075
Component: (Network and Hypercube)
Network [210] Notes - Nature of Business
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/NatureOfBusiness)
Hypercube Nature of Business [Hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31
Nature of Business [Set]
Description of nature of entity's operations and principal activities
XYZ (Holdings) Limited (the Company) is a limited company incorporated in A Land. The address of its registered office and principal place of business is 1 Hauptbanhof Strasse, Heidelberg, Germany. XYZ Group consists of the Company and its wholly-owned subsidiary XYZ ( Trading) Limited . Their principal activities are the manufacture and sale of candles.
Name of ultimate parent of group
XYZ Group
Component: (Network and Hypercube)
Network [220] Notes - Basis of Presentation
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/BasisOfPresentation)
Hypercube Basis of Presentation [Hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Units Period [Aspect]
2025-01-01 | 2025-12-31
Statement of IFRS Compliance TextBlock-DTR2022

These consolidated financial statements have been prepared in accordance with the International Financial Reporting Standard for Small and Medium-sized Entities issued by the International Accounting Standards Board. They are presented in Euros (EUR).

Basis of Presentation [Set]
Explanation of sources of estimation uncertainty with significant risk of causing material adjustment String
In determining the liability for long-service payments, management must make an estimate of salary increases over the following five years, the discount rate for the next five years to use in the present value calculation, and the number of employees expected to leave before they receive the benefits.
Basis of consolidation String
The consolidated financial statements incorporate the financial statements of the Company and its wholly-owned subsidiary. All intragroup transactions, balances, income and expenses are eliminated.
Component: (Network and Hypercube)
Network [230] Notes - Significant Accounting Policies
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/SignificantAccountingPolicies)
Hypercube Significant accounting policies [hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Units Period [Aspect]
2025-01-01 | 2025-12-31
Investment in associates policies [text block] TextBlock-DTR2022

Investments in associates are accounted for at cost less any accumulated impairment losses.

Dividend income from investments in associates is recognised when the Group’s right to receive payment has been established. It is included in other income. 

Description of accounting policy for recognition of revenue [text block] TextBlock-DTR2022

Revenue from sales of goods is recognised when the goods are delivered and title has passed. Royalty revenue from licensing candle-making patents for use by others is recognised in accordance with the relevant licence agreements. Revenue is measured at the fair value of the consideration received or receivable, net of discounts and sales-related taxes collected on behalf of the government of A Land.

Borrowing costs policies [text block] TextBlock

All borrowing costs are recognised in profit or loss in the period in which they are incurred.

Income tax policies [text block] TextBlock

Income tax expense represents the sum of the tax currently payable and deferred tax.

The tax currently payable is based on taxable profit for the year.

Deferred tax is recognised on differences between the carrying amounts of assets and liabilities in the financial statements and their corresponding tax bases (known as temporary differences). Deferred tax liabilities are generally recognised for all temporary differences that will result in taxable amounts in determining taxable profit (tax loss) of future periods when the carrying amount of the asset or liability is recovered or settled (taxable temporary differences). Deferred tax assets are generally recognised for all temporary differences that will result in amounts that are deductible in determining taxable profit (tax loss) of future periods when the carrying amount of the asset or liability is recovered or settled (deductible temporary differences)—but only to the extent that it is probable that taxable profits will be available against which those deductible temporary differences can be utilised.

The carrying amount of deferred tax assets is reviewed at each reporting date and is adjusted to reflect the current assessment of future taxable profits. Any adjustments are recognised in profit or loss.

Deferred tax is calculated at the tax rates that are expected to apply to the taxable profit (tax loss) of the periods in which it expects the deferred tax asset to be realised or the deferred tax liability to be settled, on the basis of tax rates that have been enacted or substantively enacted by the end of the reporting period.

Property, plant, and equipment policies [text block] TextBlock

Items of property, plant and equipment are measured at cost less accumulated depreciation and any accumulated impairment losses.

Depreciation is charged so as to allocate the cost of assets less their residual values over their estimated useful lives, using the straight-line method. The following annual rates are used for the depreciation of property, plant and equipment:

  • Buildings    2 percent
  • Fixtures and equipment    10–30 percent

If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of an asset, the depreciation of that asset is revised prospectively to reflect the new expectations. 

Intangible assets policies [text block] TextBlock

Intangible assets are purchased computer software that is stated at cost less accumulated depreciation and any accumulated impairment losses. It is amortised over its estimated life of five years using the straight-line method. If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new expectations.

Impairment of assets policies [text block] TextBlock

At each reporting date, property, plant and equipment, intangible assets and investments in associates are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If there is an indication of possible impairment, the recoverable amount of any affected asset (or group of related assets) is estimated and compared with its carrying amount. If estimated recoverable amount is lower, the carrying amount is reduced to its estimated recoverable amount and an impairment loss is recognised immediately in profit or loss.

Similarly, at each reporting date, inventories are assessed for impairment by comparing the carrying amount of each item of inventory (or group of similar items) with its selling price less costs to complete and sell. If an item of inventory (or group of similar items) is impaired, its carrying amount is reduced to selling price less costs to complete and sell, and an impairment loss is recognised immediately in profit or loss.

If an impairment loss subsequently reverses, the carrying amount of the asset (or group of related assets) is increased to the revised estimate of its recoverable amount (selling price less costs to complete and sell, in the case of inventories), but not in excess of the amount that would have been determined had no impairment loss been recognised for the asset (group of related assets) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss.

Lease policies [text block] TextBlock

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership of the leased asset to the Group. All other leases are classified as operating leases.

Rights to assets held under finance leases are recognised as assets of the Group at the fair value of the leased property (or, if lower, the present value of minimum lease payments) at the inception of the lease. The corresponding liability to the lessor is included in the statement of financial position as a finance lease obligation. Lease payments are apportioned between finance charges and reduction of the lease obligation so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are deducted in measuring profit or loss. Assets held under finance leases are included in property, plant and equipment, and depreciated and assessed for impairment losses in the same way as owned assets.

Rentals payable under operating leases are charged to profit or loss on a straight-line basis over the term of the relevant lease.

Inventories policies [text block] TextBlock-DTR2022

Inventories are stated at the lower of cost and selling price less costs to complete and sell. Cost is calculated using the first-in, first-out (FIFO) method.

Trade and other receivables policies [text block] TextBlock

Most sales are made on the basis of normal credit terms and the receivables do not bear interest. Where credit is extended beyond normal credit terms, receivables are measured at amortised cost using the effective interest method. At the end of each reporting period, the carrying amounts of trade and other receivables are reviewed to determine whether there is any objective evidence that the amounts are not recoverable. If so, an impairment loss is recognised immediately in profit or loss.

Trade payables policies [text block] TextBlock

Trade payables are obligations on the basis of normal credit terms and do not bear interest. Trade payables denominated in a foreign currency are translated into CU using the exchange rate at the reporting date. Foreign exchange gains or losses are included in other income or other expenses.

Bank loans and overdrafts policies [text block] TextBlock

Interest expense is recognised on the basis of the effective interest method and is included in finance costs.

Employee benefits policies [text block] TextBlock

The liability for employee benefit obligations relates to government-mandated long-service payments. All full-time staff, excluding directors, are covered by the programme. A payment is made of 5 per cent of salary (as determined for the twelve months before the payment) at the end of each of five years of employment. The payment is made as part of the December payroll in the fifth year. The Group does not fund this obligation in advance.

The Group’s cost and obligation to make long-service payments to employees are recognised during the employees’ periods of service. The cost and obligation are measured using the projected unit credit method, assuming a 4 per cent average annual salary increase, with employee turnover based on the Group’s recent experience, discounted using the current market yield for high quality corporate bonds.

Provision for warranty obligations [text block] TextBlock

All goods sold by the Group are warranted to be free of manufacturing defects for a period of one year. Goods are repaired or replaced at the Group’s option. When revenue is recognised, a provision is made for the estimated cost of the warranty obligation.

Component: (Network and Hypercube)
Network [240] Notes - Property, plant and equipment - Depreciation
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/PropertyPlantAndEquipmentDepreciation)
Hypercube Property, plant and equipment [table]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31
Classes of property, plant and equipment [axis]
Buildings [member] Fixtures and fittings [member]
Property, plant, and equipment details [set]
Measurement bases, property, plant and equipment
Cost less accumulated depreciation and impairment losses
Cost less accumulated depreciation and impairment losses
Depreciation method, property, plant and equipment
Straight line
Straight line
Useful lives or depreciation rates, property, plant and equipment
2 percent per year
10 to 30 percent per year
Component: (Network and Hypercube)
Network [303] Notes - Restrictions
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/Restrictions)
Hypercube Restrictions [hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31
Restrictions on payment of dividends [text block]

Under the terms of the bank loan and bank overdraft agreements, dividends cannot be paid to the extent that they would reduce the balance of retained earnings below the sum of the outstanding balance of the bank loan and the bank overdraft.

Component: (Network and Hypercube)
Network [305] Notes - Disaggregation of Revenue
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/DisaggregationOfRevenue)
Hypercube Implied
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31 2024-01-01 | 2024-12-31
Analysis of income and expense [abstract]
Revenue [roll up]
Revenue from sale of goods
6743545
5688653
Royalty income
120000
120000
Total revenue
6863545
5808653
Component: (Network and Hypercube)
Network [306] Notes - Disaggregation of Other Income
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/DisaggregationOfOtherIncome)
Hypercube Implied
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31 2024-01-01 | 2024-12-31
Analysis of other income [abstract]
Other Income [roll up]
Dividends received from associate
25000
25000
Gain on disposal of property, plant, and equipment
63850
0
Total other income
88850
25000
Component: (Network and Hypercube)
Network [307] Notes - Disaggregation of Finance Costs
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/DisaggregationOfFinanceCosts)
Hypercube Implied
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31 2024-01-01 | 2024-12-31
Finance costs [roll up]
Interest expense on bank loans and overdrafts
21250
30135
Interest expense on finance leases
5116
6577
Total finance costs
26366
36712
Component: (Network and Hypercube)
Network [308] Notes - Disaggregation of Profit Before Tax
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/DisaggregationOfProfitBeforeTax)
Hypercube Profit before tax [hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31 2024-01-01 | 2024-12-31
Profit before tax [set]
Cost of inventories recognised as expense during period
5178530
4422575
Research and development expense
(a) 31620
Included in other expenses
(d) 22778
Included in other expenses
Foreign exchange loss on trade payables
(b) 1000
Included in other expenses
(e) 0
Included in other expenses
Warranty expense
(c) 5260
Included in cost of sales; If the entity classifies its expense by nature in its income statement, this would say 'included in raw materials and consumables used'.
(f) 7340
Included in cost of sales; If the entity classifies its expense by nature in its income statement, this would say 'included in raw materials and consumables used'.

(a)
Included in other expenses
(b)
Included in other expenses
(c)
Included in other expenses
(d)
Included in other expenses
(e)
Included in cost of sales; If the entity classifies its expense by nature in its income statement, this would say 'included in raw materials and consumables used'.
(f)
Included in cost of sales; If the entity classifies its expense by nature in its income statement, this would say 'included in raw materials and consumables used'.
Component: (Network and Hypercube)
Network [309] Notes - Disaggregation of Income Tax Expense
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/DisaggregationOfIncomeTaxExpense)
Hypercube Income tax expense [hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Units Period [Aspect]
2025-01-01 | 2025-12-31 2024-01-01 | 2024-12-31
Income tax expense [roll up]
Current tax iso4217:EUR
271647
190316
Deferred tax iso4217:EUR
-1397
-757
Tax expense (income), continuing operations iso4217:EUR
270250
189559
Effective tax rate temporary [text block] TextBlock

(This should be shown in tabular form, not as a narrative) Income tax is calculated at 40 per cent (2024: 40 per cent) of the estimated assessable profit for the year.

Income tax expense for the year 270,250 EUROS in 2025 (189,559 EUROS in 2024) differs from the amount that would result from applying the tax rate of 40 per cent (both 2025 and 2024) to profit before tax because, under the tax laws of A Land, some employee compensation expenses (20,670 EUROS in 2025 and 16,750 EUROS in 2024) that are recognised in measuring profit before tax are not tax-deductible.

Component: (Network and Hypercube)
Network [310] Notes - Disaggregation of Trade and Other Receivables
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/DisaggregationOTradeAndOtherReceivables)
Hypercube Trade and other receivables [hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-12-31 2024-12-31 2023-12-31
Trade and other receivables [roll up]
Trade receivables
528788
528384
Prepayments
56760
45478
Trade and other current receivables
585548
573862
521234
Component: (Network and Hypercube)
Network [311] Notes - Disaggregation of Inventories
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/DisaggregationOfInventories)
Hypercube Inventories [hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-12-31 2024-12-31 2023-12-31
Inventories [roll up]
Raw materials
42601
36450
Work in progress
1140
900
Finished goods
13640
10570
Current inventories
57381
47920
45050
Component: (Network and Hypercube)
Network [312] Notes - Investment in Associate
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/InvestmentInAssociates)
Hypercube Investment in associate [hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Units Period [Aspect]
2025-01-01 | 2025-12-31 2024-01-01 | 2024-12-31 2023-12-31
Investment in assocate explanatory [text block] TextBlock-DTR2022

The Group owns 35 per cent of an associate whose shares are not publicly traded.

Investment in associate [set]
Cost of investment in associate iso4217:EUR
107500
107500
107500
Dividends received from associate iso4217:EUR
25000
25000
Component: (Network and Hypercube)
Network [313] Notes - Property, plant and equipment
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/PropertyPlantAndEquipment)
Hypercube Property, plant and equipment [table]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31
Classes of property, plant and equipment [axis]
Land and buildings [member] Fixtures and fittings [member] Property, plant and equipment [member]
Valuation [axis]
Gross carrying amount [member] Accumulated depreciation, amortisation and impairment [member] Carrying amount [member] Gross carrying amount [member] Accumulated depreciation, amortisation and impairment [member] Carrying amount [member] Gross carrying amount [member] Accumulated depreciation, amortisation and impairment [member] Carrying amount [member]
Reconciliation of changes in property, plant and equipment [roll forward]
Property, plant and equipment at beginning of period
1960000
390000
1570000
1102045
270590
831455
3062045
660590
2401455
Additions other than through business combinations, property, plant and equipment
0
0
0
485000
0
485000
485000
0
485000
Depreciation, property, plant and equipment
0
-30000
30000
0
-240360
240360
0
-270360
270360
Impairment loss recognised in profit or loss, property, plant and equipment
0
0
0
0
30000
30000
0
30000
30000
Disposals, property, plant and equipment
0
0
0
241000
-204850
36150
241000
-204850
36150
Property, plant and equipment at end of period
1960000
420000
1540000
1346045
685800
1009945
3306045
1105800
2549945
Component: (Network and Hypercube)
Network [313.1] Notes - Property, Plant, and Equipment Explanitory
(https://xbrlsite.azurewebsites.net/ifrs-smes/model/report/role/PropertyPlantAndEquipmentExplanitory)
Hypercube Property, plant, and equipment [hypercube]
Reporting Entity [Aspect] 1111111 | http://example.gov/id
Concept [Aspect] Period [Aspect]
2025-01-01 | 2025-12-31
Restrictions on payment of dividends [text block]

During 2025 the Group noticed a significant decline in the efficiency of a major piece of equipment and so carried out a review of its recoverable amount. The review led to the recognition of an impairment loss of 30,000 Euros.

The carrying amount of the Group’s fixtures and equipment includes an amount of 40,000 Euros (2024: 60,000 Euros) in respect of assets held under finance leases.

On 10 December 2025 the directors resolved to dispose of a machine. The machine’s carrying amount of 1,472 Euros is included in fixtures and equipment at 31 December 2025, and trade payables includes the Group’s remaining obligation of 1,550 Euros on the acquisition of this machine. Because the proceeds on disposal are expected to exceed the net carrying amount of the asset and related liability, no impairment loss has been recognised.