ΟΡΓΑΝΙΣΜΟΣ ΠΡΟΓΝΩΣΤΙΚΩΝ ΑΓΩΝΩΝ ΠΟΔΟΣΦΑΙΡΟΥ Α.Ε. financials
ΟΡΓΑΝΙΣΜΟΣ ΠΡΟΓΝΩΣΤΙΚΩΝ ΑΓΩΝΩΝ ΠΟΔΟΣΦΑΙΡΟΥ Α.Ε.
Country: GR Reporting currency: EUR Latest annual report: 2024-12-31
LEI:
213800M4NRGFJCI34834 Financial statements
(EUR, as reported — unscaled; 123 line items across 2 annual periods)
| Line item | 2024 | 2023 |
|---|---|---|
| Income statement | ||
| Employee benefits expense | €104.3M | €92.6M |
| Operating profit (EBIT) | €687.0M | €590.2M |
| Finance costs | €26.8M | €41.3M |
| Profit before tax | €677.8M | €570.1M |
| Income tax expense | €178.0M | €156.0M |
| Profit for the year | €499.7M | €414.1M |
| — attributable to owners | €485.8M | €408.3M |
| — attributable to NCI | €14.0M | €5.8M |
| Total comprehensive income | €499.6M | €414.2M |
| Per share | ||
| Basic EPS | €1.34 | €1.12 |
| Cash flow statement | ||
| Cash generated from operations | €902.9M | €703.1M |
| Net cash from operating activities | €704.9M | €527.6M |
| Net cash from investing activities | -€18.5M | €92.6M |
| Purchase of intangibles | €25.9M | €25.1M |
| Net cash from financing activities | -€683.6M | -€857.3M |
| Dividends paid | €459.4M | €630.6M |
| Proceeds from borrowings | €20.7M | €251.9M |
| Repayments of borrowings | €30.1M | €380.1M |
| Lease liability payments | €8.7M | €10.9M |
| Balance sheet | ||
| Total assets | €2.00B | €2.10B |
| Non-current assets | €1.36B | €1.42B |
| Property, plant & equipment | €36.2M | €45.5M |
| Right-of-use assets | €28.2M | €24.9M |
| Intangible assets & goodwill | €340.4M | €342.7M |
| Current assets | €640.3M | €679.8M |
| Inventories | €5.7M | €5.1M |
| Trade & other receivables | €86.7M | €104.3M |
| Cash & equivalents | €490.1M | €487.3M |
| Total equity | €609.4M | €774.8M |
| — attributable to owners | €579.4M | €740.7M |
| Non-controlling interests | €30.0M | €34.1M |
| Non-current liabilities | €819.2M | €735.0M |
| Long-term borrowings | €607.6M | €586.6M |
| Lease liabilities (non-current) | €21.1M | €19.5M |
| Current liabilities | €571.6M | €590.3M |
| Lease liabilities (current) | €8.2M | €6.5M |
| Trade & other payables | €207.5M | €201.5M |
| Deferred tax liabilities | €118.7M | €123.1M |
| Derived metrics | ||
| Return on equity | 82.0% | 53.5% |
| Cash conversion ratio | 1.41× | 1.27× |
| Other reported items | ||
| Adjustments For Decrease Increase In Inventories | -€1.1M | €477.0K |
| Adjustments For Decrease Increase In Trade and Other Receivables | €47.4M | -€5.4M |
| Adjustments For Depreciation and Amortisation Expense | €135.2M | €133.6M |
| Adjustments For Dividend Income | €0 | €0 |
| Adjustments For Finance Income Cost | -€9.3M | -€20.1M |
| Adjustments For Increase Decrease In Employee Benefit Liabilities | €2.6M | €1.8M |
| Adjustments For Increase Decrease In Trade and Other Payables | €28.4M | -€12.3M |
| Adjustments For Losses Gains On Disposal of Noncurrent Assets | €0 | -€13.0M |
| Adjustments For Provisions | -€6.9M | €1.3M |
| Cash Advances and Loans From Related Parties | €0 | €0 |
| Cash Advances and Loans Made To Other Parties Classified As Investing Activities | €1.3M | €636.0K |
| Cash Advances and Loans Made To Related Parties | €0 | €0 |
| Cash Flows From Losing Control of Subsidiaries Or Other Businesses Classified As Investing Activities | €6.5M | €123.5M |
| Cash Flows From Used In Operations Before Changes In Working Capital | €828.1M | €720.4M |
| Cash Flows Used In Obtaining Control of Subsidiaries Or Other Businesses Classified As Investing Activities | €0 | €14.1M |
| Cash Receipts From Repayment of Advances and Loans Made To Other Parties Classified As Investing Activities | €1.4M | €2.0M |
| Cash Receipts From Repayment of Advances and Loans Made To Related Parties | €0 | €0 |
| Cash Repayments of Advances and Loans From Related Parties | €0 | €0 |
| Comprehensive Income Attributable To Noncontrolling Interests | €14.0M | €5.8M |
| Comprehensive Income Attributable To Owners of Parent | €485.6M | €408.4M |
| Current Borrowings and Current Portion of Noncurrent Borrowings | €44.5M | €74.0M |
| Current Provisions | €3.6M | €12.3M |
| Current Recognised Liabilities Defined Benefit Plan | €0 | €3.5M |
| Current Tax Assets | €12.7M | €12.7M |
| Current Tax Liabilities | €127.2M | €119.0M |
| Deferred Tax Assets | €13.8M | €14.9M |
| Depreciation Amortisation and Impairment Loss Reversal of Impairment Loss Recognised In Profit Or Loss | €135.2M | €133.6M |
| Dividends Paid To Equity Holders of Parent Classified As Financing Activities | €438.6M | €515.2M |
| Dividends Paid To Noncontrolling Interests Classified As Financing Activities | €21.1M | €9.3M |
| Dividends Received Classified As Investing Activities | €0 | €0 |
| Equity and Liabilities | €2.00B | €2.10B |
| Fee and Commission Expense | €418.6M | €407.3M |
| Finance Income | €17.5M | €21.1M |
| Impairment Loss Reversal of Impairment Loss Recognised In Profit Or Loss | €16.0K | €344.0K |
| Income Tax Relating To Remeasurements of Defined Benefit Plans of Other Comprehensive Income | -€44.0K | €14.0K |
| Income Taxes Paid Refund Classified As Operating Activities | €162.1M | €151.3M |
| Increase Decrease In Cash and Cash Equivalents | €2.8M | -€237.1M |
| Increase Decrease Through Change In Equity of Subsidiaries | €0 | €0 |
| Increase Decrease Through Changes In Ownership Interests In Subsidiaries That Do Not Result In Loss of Control | €0 | €1.4M |
| Increase Decrease Through Other Distributions To Owners | €90.3M | €162.7M |
| Increase Decrease Through Transactions With Owners | -€665.0M | -€714.9M |
| Increase Decrease Through Transfer To Statutory Reserve | — | €0 |
| Increase Decrease Through Transfers and Other Changes Equity | €0 | €0 |
| Intangible Assets Other Than Goodwill | €892.8M | €930.5M |
| Interest Paid Classified As Operating Activities | €35.9M | €24.2M |
| Interest Received Classified As Investing Activities | €10.7M | €10.5M |
| Investment Property | €2.2M | €1.4M |
| Investments In Subsidiaries | €0 | €0 |
| Issue of Equity | €4.0M | €109.2M |
| Issued Capital | €111.0M | €111.0M |
| Liabilities | €1.39B | €1.33B |
| Longterm Deposits | €2.5M | €550.0K |
| Miscellaneous Other Operating Expense | €179.1M | €197.3M |
| Miscellaneous Other Operating Income | €235.0M | €232.6M |
| Noncurrent Recognised Liabilities Defined Benefit Plan | €6.3M | €3.5M |
| Noncurrent Trade Receivables | €1.4M | €3.1M |
| Other Adjustments For Which Cash Effects Are Investing Or Financing Cash Flow | €8.0K | €333.0K |
| Other Comprehensive Income | -€155.0K | €51.0K |
| Other Comprehensive Income Before Tax Gains Losses On Remeasurements of Defined Benefit Plans | -€199.0K | €65.0K |
| Other Comprehensive Income That Will Not Be Reclassified To Profit Or Loss Net of Tax | -€155.0K | €51.0K |
| Other Current Assets | €40.4M | €66.8M |
| Other Current Liabilities | €180.5M | €173.5M |
| Other Expense By Nature | €181.7M | €176.1M |
| Other Inflows Outflows of Cash Classified As Investing Activities | -€3.1M | -€472.0K |
| Other Noncurrent Assets | €42.4M | €57.0M |
| Other Noncurrent Liabilities | €65.5M | €2.3M |
| Other Reserves | €37.0M | €37.0M |
| Other Reversals of Provisions | €47.0K | €0 |
| Payments For Debt Issue Costs | €0 | €1.5M |
| Payments For Share Issue Costs | €278.0K | €994.0K |
| Payments of Other Equity Instruments | €90.5M | €163.4M |
| Payments To Acquire Or Redeem Entitys Shares | €118.9M | €31.1M |
| Proceeds From Contributions of Noncontrolling Interests | €4.0M | €3.3M |
| Purchase of Treasury Shares | €118.9M | €31.1M |
| Retained Earnings | €578.3M | €530.3M |
| Revenue From Dividends | €0 | €0 |
| Revenue From Rendering of Gaming Services | €2.30B | €2.09B |
| Sales and Marketing Expense | €142.6M | €123.4M |
| Share Issue Related Cost | €278.0K | €994.0K |
| Share Premium | €13.0M | €105.5M |
| Shortterm Deposits Not Classified As Cash Equivalents | €4.8M | €3.6M |
| Treasury Shares | €159.8M | €43.1M |
| Writedowns Reversals of Inventories | €500.0K | €0 |
Methodology
Every line item above is a fact tagged in ΟΡΓΑΝΙΣΜΟΣ ΠΡΟΓΝΩΣΤΙΚΩΝ ΑΓΩΝΩΝ ΠΟΔΟΣΦΑΙΡΟΥ Α.Ε.'s annual report
filed in the European Single Electronic Format (ESEF) under the IFRS
taxonomy (ifrs-full) — the income statement, balance sheet
and cash-flow statement as the filer reported them. Values are shown
as-is, in the reporting currency (EUR), without
rescaling; the row labels map to the underlying concept name (e.g.
Revenue → ifrs-full:Revenue, Operating profit →
ifrs-full:ProfitLossFromOperatingActivities, Diluted EPS →
ifrs-full:DilutedEarningsLossPerShare), and any concept
without a curated label is shown under “Other reported items” with its
de-camel-cased tag name. Only consolidated, default-member facts are
shown (segment / dimensional breakdowns are excluded).
“Derived metrics” (free cash flow, margins, ROE, …) are computed from those facts by the same model the U.S. financials pages use — not tagged by the filer.
Source: machine-readable OIM xBRL-JSON aggregated by filings.xbrl.org (XBRL International). Entity identity is resolved by LEI via the public-domain GLEIF register. This is reference data, not investment advice.