| Company | Country | Share capital | Parent Company | Percentage held | Percentage held | |
| Currency | Amount | directly | ||||
| IWB S.p.A. | Italy | EUR | 1,124,469 | - | Holding company | |
| Giordano Vini S.p.A. | Italy | EUR | 500,000 | IWB S.p.A. | 100% | 100% |
| IWB Italia S.p.A. | Italy | EUR | 1,453,055 | IWB S.p.A. | 100% | 100% |
| Enovation Brands Inc | USA | USD | 1,000 | IWB S.p.A. | 85% | 85% |
| Italian Wine Brands Uk Ltd | UK | GBP | 1 | IWB S.p.A. | 100% | 100% |
| Provinco Deutschland GmbH* | Germany | EUR | 25,000 | IWB Italia S.p.A. | 100% | - |
| Raphael Dal Bo AG | Switzerland | CHF | 100,000 | IWB Italia S.p.A. | 100% | - |
| CATEGORY | USEFUL LIFE |
| Concessions, licences, trademarks and similar rights | 10 years |
| Industrial patents and intellectual property rights | 3 years |
| Management accounting upgrade project | 3 years |
| Software and other intangible assets | 3-4 years |
| CATEGORY | USEFUL LIFE |
| Land | Indefinite |
| Buildings | 18-50 years |
| Plant and machinery: | |
| - Internal means of transport | 10-12 years |
| - Generic plant | 8-18 years |
| - Machinery | 6-15 years |
| - Vats and tanks | 4-20 years |
| Industrial and commercial equipment: | |
| - Cars | 5-8 years |
| - Equipment | 8-12 years |
| - Electronic machines | 4-8 years |
| - Ordinary office machines and furniture | 15-8 years |
| - Goods on loan for use | 4-8 years |
| Amounts in €000 | 31.12.2024 | Level 1 | Level 2 | Level 3 |
| Financial assets | ||||
| Derivatives | 12 | 12 |
| Amounts in €000 | 31.12.2023 | Level 1 | Level 2 | Level 3 |
| Financial assets | ||||
| Derivatives | 43 | 43 |
| Amounts in €000 | 31.12.2024 | 31.12.2023 | ||
| Carrying | Fair Value | Carrying | Fair Value | |
| amount | amount | |||
| Financial assets | ||||
| Financial receivables | 529 | 529 | 524 | 524 |
| Financial liabilities | ||||
| Financial payables | 135,980 | 135,980 | 172,142 | 172,142 |
| Amounts in €000 | |||
| 31.12.2024 | 31.12.2023 | 31.12.2022 | |
| Italy | 278,423 | 291,655 | 293,239 |
| USA | 17,629 | 17,741 | 17,917 |
| Switzerland | 12,869 | 12,876 | 12,883 |
| Total non-current assets * | 308,921 | 322,271 | 324,039 |
| HOLDING | B2B | B2C | Eliminations | Consolidation | |
| Amounts in €000 | |||||
| Wholesales | 298,551 | (14,185) | 284,366 | ||
| Ho.re.ca. | 59,344 | 59,344 | |||
| Distance selling | 59,861 | (1,737) | 58,124 | ||
| Others | 2,348 | 370 | (2,615) | 103 | |
| Revenue from sales | 2,348 | 357,895 | 60,232 | (18,537) | 401,937 |
| Change in inventories | - | (11,545) | (2,388) | - | (13,933) |
| Other income | 240 | 2,376 | 1,087 | (441) | 3,261 |
| Total revenue | 2,587 | 348,725 | 58,931 | (18,978) | 391,265 |
| Purchase costs | - | (237,853) | (26,503) | 16,023 | (248,332) |
| Costs for services | (2,114) | (38,364) | (28,136) | 2,956 | (65,657) |
| Personnel costs | (1,041) | (21,399) | (2,995) | - | (25,435) |
| Other operating costs | (165) | (1,197) | (96) | 0 | (1,458) |
| Operating costs | (3,319) | (298,813) | (57,729) | 18,978 | (340,883) |
| Adjusted EBITDA | (732) | 49,912 | 1,202 | - | 50,382 |
| Depreciation and amortization | (150) | (5,357) | (4,461) | - | (9,968) |
| Provision for risks | - | - | - | - | - |
| Write-ups / (Write-downs) | - | (93) | (764) | - | (857) |
| Adjusted operating result | (882) | 44,462 | (4,024) | - | 39,557 |
| Non-recurring items | (1,654) | (1,137) | (971) | (3,762) | |
| Operating profit/(loss) | (2,536) | 43,325 | (4,994) | - | 35,795 |
| Financial income | 1,917 | ||||
| Borrowing costs | (6,868) | ||||
| Net financial income/(expenses) | (4,951) | ||||
| EBT | 30,844 | ||||
| Taxes | (8,237) | ||||
| (Loss) Profit from discontinued operations | - | ||||
| Profit (loss) (A) | 22,607 | ||||
| Attributable to: | |||||
| Non-controlling interests | (271) | ||||
| Group profit (loss) | 22,336 |
| HOLDING | B2B | B2C | Eliminations | Consolidation | |
| Amounts in €000 | |||||
| Non-current assets | |||||
| Intangible assets | 102 | 23,650 | 6,132 | 8,586 | 38,469 |
| Goodwill | - | 44,166 | - | 171,803 | 215,969 |
| Land, property, plant and equipment | 61 | 39,978 | 817 | - | 40,856 |
| Right-of-use assets | 497 | 7,725 | 5,177 | - | 13,399 |
| Equity investments | 291,258 | 13,828 | 1 | (305,082) | 5 |
| Other non-current assets | 19 | 202 | 2 | - | 222 |
| Non-current financial assets | - | - | - | - | - |
| Deferred tax assets | 217 | 571 | 890 | 8 | 1,686 |
| Total non-current assets | 310,607 | ||||
| Current assets | |||||
| Inventory | - | 58,435 | 6,829 | - | 65,264 |
| Trade receivables | 1,274 | 47,600 | 6,112 | (4,373) | 50,613 |
| Other current assets | 7,798 | 2,356 | 2,583 | (10,106) | 2,631 |
| Current tax assets | - | 689 | 32 | - | 721 |
| Current financial assets | 529 | ||||
| Cash and cash equivalents | 59,500 | ||||
| Total current assets | 179,258 | ||||
| Non-current assets held for sale | - | 9,740 | - | - | 9,740 |
| Total assets | 499,605 | ||||
| Shareholders’ equity | |||||
| Share capital | 1,124 | ||||
| Reserves | 155,125 | ||||
| Reserve for defined benefit plans | 31 | ||||
| Reserve for stock grants | 794 | ||||
| Profit (loss) carried forward | 47,061 | ||||
| Net profit (loss) for the period | 22,336 | ||||
| Total shareholders’ equity of parent company shareholders | 226,472 | ||||
| Non-controlling interests | 63 | ||||
| Total shareholders’ equity | 226,534 | ||||
| Non-current liabilities | |||||
| Financial payables | 133,530 | ||||
| Lease liabilities | 410 | 5,254 | 4,385 | - | 10,049 |
| Provision for other employee benefits | 86 | 1,269 | 194 | - | 1,548 |
| Provisions for future risks and charges | - | 166 | - | - | 166 |
| Deferred tax liabilities | - | 6,984 | - | 2,395 | 9,380 |
| Other non-current liabilities | - | - | - | - | - |
| Total non-current liabilities | 154,672 | ||||
| Current liabilities | |||||
| Financial payables | 2,450 | ||||
| Lease liabilities | 90 | 2,033 | 1,193 | - | 3,317 |
| Trade payables | 356 | 82,668 | 15,975 | (4,301) | 94,698 |
| Other current liabilities | 3,957 | 15,329 | 985 | (10,178) | 10,093 |
| Current tax liabilities | 4,330 | 2,256 | 1,254 | - | 7,841 |
| Provisions for future risks and charges | - | - | - | - | - |
| Total current liabilities | 118,399 | ||||
| Liabilities directly related to assets held for sale | - | - | - | - | - |
| Total shareholders’ equity and liabilities | 499,605 | ||||
| Amounts in €000 | |||||||
| INTANGIBLE ASSETS | |||||||
| Net carrying amount | |||||||
| depreciation/amor | reclassifications/ot | increases through | |||||
| Net carrying amount | 01.01.2024 | increases | decreases | tization | her changes | business | 31.12.2024 |
| combinations | |||||||
| Trademarks & patents | 32,154 | 129 | - | (386) | 26 | - | 31,922 |
| Software | 1,368 | 200 | - | (845) | 3 | - | 726 |
| Start-up costs | 7 | 65 | - | (15) | - | - | 57 |
| Other intangible assets | 4,928 | 2,559 | - | (2,439) | 285 | - | 5,332 |
| Intangible assets in course of formation and | advances318 | 402 | - | - | (288) | - | 432 |
| Net carrying amount of intangible assets | 38,774 | 3,355 | - | (3,686) | 26 | - | 38,469 |
| Company | 31.12.2024 | 31.12.2023 | |
| Provinco Italia S.p.A. | 11,289 | ||
| Giordano Vini S.p.A. | 0 | ||
| Enoitalia S.p.A. | IWB Italia S.p.A. | 186,077 | 156,942 |
| Barbanera S.r.l. | 16,687 | ||
| Fossalto S.r.l. | 1,159 | ||
| Enovation Brands Inc | 17,038 | 17,038 | |
| Raphael Dal Bo AG | 12,854 | 12,854 | |
| Total Goodwill | 215,969 | 215,969 |
| Reportable Segment | CGU's 2024 | Goodwill | Carrying | Recoverable | Headroom | WACC |
| 2024 | Amount | amount/VIU | ||||
| IWB Group | IWB Italia S.p.A. | 186,077 | 277,387 | 815,031 | 537,644 | 6.4% |
| IWB Group | Giordano Vini S.p.A | 0 | 9,468 | 21,242 | 11,774 | 7.5% |
| IWB Group | Raphael Dal Bo AG | 12,854 | 11,772 | 89,379 | 77,607 | 6.3% |
| IWB Group | Enovation Brands Inc | 17,038 | 14,328 | 31,179 | 16,851 | 6.9% |
| IWB GROUP TOTAL | 215,969 | 312,955 | 956,831 | 643,876 |
| Amounts in €000 | ||||||
| PROPERTY, PLANT AND EQUIPMENT | ||||||
| Gross amount | ||||||
| reclassifications/ot | increases through | |||||
| Historical cost | 01.01.2024 | increases | decreases | her changes | business | 31.12.2024 |
| combinations | ||||||
| Land and buildings | 40,710 | 359 | (1,412) | (14,301) | - | 25,356 |
| Plant and machinery | 57,105 | 1,804 | (2,222) | (15,526) | - | 41,162 |
| Equipment | 22,365 | 648 | (2,258) | (7,289) | - | 13,466 |
| Other | 7,812 | 167 | (41) | (2,910) | - | 5,028 |
| Tangible assets under construction and | advances2,209 | 25 | - | (2,104) | - | 130 |
| Right-of-use assets | 28,180 | 948 | - | (1,208) | - | 27,919 |
| Total historical cost | 158,380 | 3,950 | (5,933) | (43,337) | - | 113,060 |
| PROPERTY, PLANT AND EQUIPMENT | ||||||
| Accumulated amortization | ||||||
| depreciation/amor | increases through | |||||
| Accumulated amortization | 01.01.2024 | tization | decreases | other changes | business | 31.12.2024 |
| combinations | ||||||
| Land and buildings | (12,166) | (642) | 551 | 6,920 | (0) | (5,337) |
| Plant and machinery | (42,345) | (1,448) | 1,870 | 15,551 | - | (26,372) |
| Equipment | (16,540) | (481) | 2,130 | 6,934 | - | (7,957) |
| Other | (7,327) | (155) | 41 | 2,823 | - | (4,618) |
| Tangible assets under construction and | advances- | 0 | - | - | - | 0 |
| Right-of-use assets | (12,715) | (3,556) | - | 1,751 | - | (14,520) |
| Total accumulated depreciation | (91,092) | (6,282) | 4,592 | 33,978 | (0) | (58,804) |
| PROPERTY, PLANT AND EQUIPMENT | ||||||
| Net amount | ||||||
| Net carrying amount | 01.01.2024 | increases | decreasesdepreciation/amor | other changes | 31.12.2024 | |
| tization | ||||||
| Land and buildings | 28,544 | 359 | (861) | (642) | (7,381) | 20,019 |
| Plant and machinery | 14,760 | 1,804 | (352) | (1,448) | 25 | 14,789 |
| Equipment | 5,825 | 648 | (128) | (481) | (356) | 5,508 |
| Other | 485 | 167 | - | (155) | (87) | 409 |
| Tangible assets under construction and | advances2,209 | 25 | - | 0 | (2,104) | 130 |
| Right-of-use assets | 15,465 | 948 | - | (3,556) | 543 | 13,399 |
| Total net carrying amount | 67,288 | 3,950 | (1,341) | (6,282) | (9,359) | 54,255 |
| CLASS DESCRIPTION | HISTORICAL | NET CARRYING |
| COST | AMOUNT | |
| Plant and machinery | 18,986,001.92 € | 10,238,509.99 € |
| Montebello Steel tanks at | 4,447,712.81 € | 2,774,503.24 € |
| third parties | ||
| Calmasino Steel tanks | 2,870,608.58 € | 2,067,603.42 € |
| CLASS DESCRIPTION | Useful life |
| (UL) | |
| Plant and machinery | 18 |
| Montebello Steel tanks at | 30 |
| third parties | |
| Calmasino Steel tanks | 30 |
| Amounts in €000 | |||||
| Net carrying amount | 01.01.2024 | increases | depreciation/amort | other changes | 31.12.2024 |
| ization | |||||
| Land and buildings | 11,247 | 467 | (2,044) | (58) | 9,613 |
| Plant and machinery | 3,570 | 138 | (1,065) | 247 | 2,890 |
| Equipment | 598 | (215) | (45) | 338 | |
| Other | 49 | 342 | (233) | 398 | 557 |
| Total net carrying amount | 15,464 | 948 | (3,556) | 543 | 13,399 |
| Net carrying amount | 01.01.2023 | increases | depreciation/amort | other changes | 31.12.2023 |
| ization | |||||
| Land and buildings | 13,163 | (1,902) | (14) | 11,247 | |
| Plant and machinery | 3,559 | 1,559 | (1,547) | 3,570 | |
| Equipment | 890 | (292) | 598 | ||
| Other | 98 | (49) | 49 | ||
| Total net carrying amount | 17,709 | 1,559 | (3,790) | (14) | 15,464 |
| 31.12.2024 | ||||
| Amounts in €000 | ||||
| Short term | Medium/long term | Long term | Cash Out | |
| (within 5 years) | (over 5 years) | |||
| Land and buildings | (2,199) | (8,182) | (328) | (2,072) |
| Plant and machinery | (737) | (1,007) | (77) | (1,162) |
| Equipment | (166) | (80) | - | (320) |
| Other | (214) | (364) | (11) | (263) |
| Total | (3,317) | (9,632) | (416) | (3,817) |
| 31.12.2023 | ||||
| Amounts in €000 | ||||
| Short term | Medium/long term | Long term (over 5 | Cash Out | |
| (within 5 years) | years) | |||
| Land and buildings | (1,867) | (9,337) | (851) | (1,928) |
| Plant and machinery | (958) | (1,549) | - | (1,543) |
| Equipment | (246) | (349) | - | (311) |
| Other | (35) | (22) | - | (56) |
| Total | (3,106) | (11,256) | (851) | (3,838) |
| Amounts in €000 | ||
| Interest | 31.12.2024 | 31.12.2023 |
| Land and buildings | (317) | (337) |
| Plant and machinery | (91) | (70) |
| Equipment | (15) | (43) |
| Other | (54) | (8) |
| Total | (477) | (458) |
| 31.12.2024 | |||
| Amounts in €000 | |||
| Historical cost | Accumulated | Net carrying amount | |
| amortization | |||
| Land and buildings | 14,301 | (6,920) | 7,381 |
| Plant and machinery | 17,169 | (15,241) | 1,928 |
| Equipment | 7,300 | (6,933) | 367 |
| Other | 2,968 | (2,904) | 64 |
| Total | 41,738 | (31,998) | 9,740 |
| Amounts in Euro | |||
| Country | 31.12.2024 | 31.12.2023 | |
| Other companies | |||
| BCC di Alba e Roero | Italy | 258 | 258 |
| Consorzio Conai | Italy | 675 | 675 |
| Unione Italiana Vini Scarl | Italy | 516 | 516 |
| Consorzio Natura è Puglia | Italy | 500 | 500 |
| Consorzio Granda Energia | Italy | 517 | 517 |
| Banca Alpi Marittime C.C. Carrù Scpa | Italy | 293 | 293 |
| Banca Valdichiana | Italia | 1,100 | 1,100 |
| Banca Tema | Italia | 1,250 | 1,250 |
| Total | 5,109 | 5,109 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Security deposits | 222 | 235 |
| Total | 222 | 235 |
| Amounts in €000 | |||
| Description | Tax base | Tax rate | Balance |
| Non-deductible interest expense | 21 | 24.00% | 5 |
| Tangible and intangible fixed assets | 235 | 27.90% | 66 |
| Provision for risks and chargesand inventory | 301 | 24.00% | 72 |
| down | 2,377 | 27.90% | 663 |
| Provision for bad and doubtful accounts | 2,544 | 24.00% | 611 |
| Remuneration of directors | 1,066 | 24.00% | 256 |
| Others | 58 | 24.00% | 14 |
| Total deferred tax assets | 1,686 | ||
| Description | |||
| Business combination/Brands | 24,923 | 27.90% | 6,954 |
| Tangible and intangible fixed assets | 8,697 | 27.90% | 2,426 |
| Total provision for deferred taxes | 9,380 |
| Amounts in €000 | |||
| Description | Tax base | Tax rate | Balance |
| Losses carried forward | 1,345 | 27.20% | 366 |
| Tangible and intangible fixed assets | 209 | 27.90% | 58 |
| Provision for risks and chargesand inventory | 153 | 24.00% | 37 |
| down | 2,999 | 27.90% | 837 |
| Provision for bad and doubtful accounts | 2,935 | 24.00% | 704 |
| Remuneration of directors | 2,165 | 24.00% | 520 |
| Exchange rate adjustment | 82 | 24.00% | 20 |
| Maintenance | 113 | 24.00% | 27 |
| Membership fees deductible on a cash basis | 431 | 27.90% | 120 |
| Others | 21 | 24.00% | 5 |
| Total deferred tax assets | 2,694 | ||
| Description | |||
| Business combination/Brands | 25,185 | 27.90% | 7,027 |
| Tangible and intangible fixed assets | 8,728 | 27.90% | 2,435 |
| Exchange rate adjustment | 123 | 24.00% | 30 |
| Total provision for deferred taxes | 9,491 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Raw materials and consumables | 4,353 | 8,505 |
| Semi- finished products | 32,876 | 43,742 |
| Finished products | 24,584 | 23,924 |
| Advances | 3,451 | 2,381 |
| Total | 65,264 | 78,552 |
| Amounts in €000 | |
| Provision at 01.01.2024 | 1,893 |
| Provisions | 687 |
| Amount used | (850) |
| Provision at the end of the period | 1,730 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Trade receivables | 54,248 | 56,173 |
| Provision for bad and doubtful accounts | (3,635) | (4,043) |
| Total | 50,613 | 52,130 |
| Amounts in €000 | |
| 31.12.2024 | |
| Provision at 01.01.2024 | 4,043 |
| Provisions | 884 |
| Amount used | (1,292) |
| Provision at the end of the period | 3,635 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Security deposits | 71 | 441 |
| Others | 1,917 | 6,977 |
| Advances to suppliers | 131 | 222 |
| Accrued income and prepaid expenses | 512 | 670 |
| Total | 2,631 | 8,311 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Tax Credit | 623 | 1,387 |
| Others | 98 | 287 |
| Total | 721 | 1,674 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Bank deposits | 58,239 | 69,250 |
| Postal deposits | 1,243 | 1,628 |
| Cash | 18 | 22 |
| Total | 59,500 | 70,900 |
| Amounts in Euro | ||
| 31.12.2024 | 31.12.2023 | |
| Share capital | 1,124,468 | 1,124,468 |
| Legal reserve | 224,894 | 209,253 |
| Share premium reserve | 136,137,071 | 136,137,072 |
| Reserve for actuarial gains on defined benefit plans | 30,958 | (63,762) |
| Reserve for stock grants | 794,385 | 789,694 |
| Translation reserve | 285,852 | 465,766 |
| Reserve for the purchase of treasury shares | (2,217,628) | (1,243,417) |
| Other reserves | 20,695,158 | 9,775,605 |
| Prior year profits/(losses) | 47,061,082 | 46,203,906 |
| Profit/(loss) for the period | 22,335,624 | 16,300,463 |
| Total reserves | 225,347,395 | 208,574,580 |
| Total Group shareholders’ equity | 226,471,864 | 209,699,049 |
| Non-controlling interests | 62,505 | (208,671) |
| Total shareholders’ equity | 226,534,369 | 209,490,377 |
| Amounts in Euro | 31.12.2024 | |
| Profit/(loss) | Shareholders’ | |
| for the period | equity | |
| Shareholders' equity IWB SpA (IFRS) | 5,760,419 | 179,097,899 |
| Elimination of carrying amount of consolidated equity investments: | ||
| Carrying amount of consolidated equity investments | (291,257,562) | |
| Pro-quota share of consolidated equity investments net of consolidation | 30,416,403 | 338,961,084 |
| differences | ||
| Dividends from subsidiaries | (14,312,064) | - |
| Consolidation adjustments for transactions between consolidated | 470,866 | (329,557) |
| companies | ||
| Group shareholders' equity and profit/(loss) for the period | 22,335,624 | 226,471,864 |
| Non-controlling interests | 271,176 | 62,505 |
| Consolidated shareholders' equity and profit/(loss) | 22,606,801 | 226,534,369 |
| Amounts in €000 | 31.12.2024 | |||
| Short term | Medium/long term | Long term (over 5 | Total | |
| (within 5 years) | years) | |||
| Bond | - | 131,487 | - | 131,487 |
| Short-term unsecured loans | - | - | - | - |
| Revolving loans | - | - | - | - |
| Other medium/long-term unsecured loans | 2,147 | 1,254 | - | 3,401 |
| Financial accrued expenses and charges to | be settled191 | - | - | 191 |
| Total banks | 2,339 | 1,254 | - | 3,592 |
| Payables to factoring companies | 112 | - | - | 112 |
| Deferred price on acquisitions | - | 445 | - | 445 |
| Other borrowings | - | 344 | - | 344 |
| Total other lenders | 112 | 789 | - | 901 |
| Total | 2,450 | 133,530 | - | 135,980 |
| Amounts in €000 | 31.12.2023 | |||
| Short term | Medium/long term | Long term (over 5 | Total | |
| (within 5 years) | years) | |||
| Bond | - | 131,248 | - | 131,248 |
| Short-term unsecured loans | 7,034 | - | - | 7,034 |
| Revolving loans | 20,000 | - | - | 20,000 |
| Other medium/long-term unsecured loans | 878 | 7,217 | - | 8,095 |
| Financial accrued expenses and charges to | be settled893 | - | - | 893 |
| Total banks | 28,806 | 7,217 | - | 36,023 |
| Payables to factoring companies | - | - | - | - |
| Deferred price on acquisitions | - | 4,405 | - | 4,405 |
| Other borrowings | - | 467 | - | 467 |
| Total other lenders | - | 4,872 | - | 4,872 |
| Total | 28,806 | 143,337 | - | 172,142 |
| Amounts in €000 | ||||
| 31.12.2023 | Disbursements / | Repayments/Othe | 31.12.2024 | |
| Other changes | r changes | |||
| Bond | 131,248 | 3,490 | (3,250) | 131,487 |
| Short-term unsecured loans | 7,034 | (7,034) | - | |
| Revolving loans | 20,000 | (20,000) | - | |
| Other medium/long-term unsecured loans | 8,095 | (4,694) | 3,401 | |
| Financial accrued expenses and charges to | be settled893 | 191 | (893) | 191 |
| Total banks | 36,023 | 191 | (32,622) | 3,592 |
| Payables to factoring companies | - | 112 | 112 | |
| Deferred price on acquisitions | 4,405 | (3,960) | 445 | |
| Other borrowings | 467 | (123) | 344 | |
| Total other lenders | 4,872 | 112 | (4,083) | 901 |
| Total | 172,142 | 3,793 | (39,955) | 135,980 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| STATEMENT OF FINANCIAL POSITION | 12.0 | 42.7 |
| INCOME STATEMENT | (30.7) | (42.1) |
| a) | The net financial position is equal to: | Euro 89.3 million |
| b) | The adjusted EBITDA is equal to: | Euro 50.4 million |
| c) | So the ratio comes to: | 1.77 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Provision at 01.01. | 1,654 | 1,444 |
| Provisions | 176 | 234 |
| Benefits paid during the period | (234) | (102) |
| Actuarial (gains)/losses | (95) | 41 |
| Financial costs | 47 | 37 |
| Provision at the end of the period | 1,548 | 1,654 |
| Actuarial assumptions | 31.12.2024 | 31.12.2023 |
| Discount rate | 2.69% | 3.67% |
| Inflation rate | 2.09% | 1.59% |
| Expected average turnover | 9.40% | 9.09% |
| Amounts in €000 | 31.12.2024 | ||
| Non-current | Current | Total | |
| Provision at 01.01.2024 | 301 | 0 | 301 |
| Provisions | 0 | 0 | 0 |
| Releases | 0 | 0 | 0 |
| Amounts used | (135) | 0 | (135) |
| Provision at the end of the period | 166 | 0 | 166 |
| Amounts in €000 | 31.12.2023 | ||
| Non-current | Current | Total | |
| Provision at 01.01.2023 | 288 | 0 | 288 |
| Provisions | 24 | 0 | 24 |
| Releases | 0 | 0 | 0 |
| Amounts used | (12) | 0 | (12) |
| Provision at the end of the period | 301 | 0 | 301 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Suppliers - Italy | 90,249 | 108,318 |
| Suppliers - Foreign markets | 4,449 | 5,472 |
| Total | 94,698 | 113,790 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Employees | 4,318 | 4,074 |
| Social security institutions | 1,503 | 1,635 |
| Directors | 1,066 | 999 |
| Accrued expenses and deferred | income2,895 | 3,458 |
| Others | 311 | 593 |
| Total | 10,093 | 10,759 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| VAT | 1,009 | 2,416 |
| IRES | 4,976 | 846 |
| IRPEF withholding tax | 914 | 809 |
| IRAP | 996 | 274 |
| Excise duty | 127 | 65 |
| Other taxes | (181) | (195) |
| Total | 7,841 | 4,216 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Revenues from sales - Italy | 73,624 | 67,380 |
| Revenues from sales - Foreign markets | 328,210 | 361,500 |
| UK | 89,760 | 104,473 |
| Germany | 55,457 | 66,616 |
| Switzerland | 41,077 | 40,857 |
| US | 34,120 | 31,646 |
| Austria | 13,955 | 17,009 |
| Poland | 11,882 | 11,495 |
| France | 9,419 | 16,709 |
| Netherlands | 7,480 | 8,744 |
| Belgium | 7,131 | 7,521 |
| Canada | 6,975 | 7,444 |
| Denmark | 5,466 | 6,430 |
| Ireland | 5,234 | 7,260 |
| Sweden | 2,094 | 2,624 |
| Hungary | 1,349 | 1,728 |
| China | 1,308 | 1,808 |
| Other countries | 35,504 | 29,136 |
| Other Revenues | 103 | 247 |
| Total Revenues from sales | 401,937 | 429,127 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Capital gains | 417 | 9 |
| Contributions and tax credits | 1,119 | 1,437 |
| Rental income | 469 | 466 |
| Chargebacks | 93 | 116 |
| Out-of-period income | 504 | 1,037 |
| Others | 660 | 1,344 |
| Total other income | 3,261 | 4,410 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Provinco Italia S.p.A. | 0 | 37,877 |
| Giordano Vini S.p.A. | 12,434 | 28,913 |
| IWB Italia S.p.A. | 231,228 | 184,293 |
| Enovation Brands Inc | 1,689 | 1,866 |
| Barbanera S.r.l. | 0 | 15,309 |
| Raphael Dal Bo AG | 2,982 | 3,587 |
| IWB S.p.A. | 0 | 3 |
| Total | 248,332 | 271,847 |
| Amounts in €000 | ||
| Services from third parties | 31.12.2024 | 31.12.2023 |
| Services from third parties | 17,724 | 17,985 |
| Transport | 14,957 | 17,769 |
| Postage expenses | 3,229 | 3,566 |
| Leases and rentals | 1,712 | 1,836 |
| Consulting | 2,413 | 3,044 |
| Advertising costs | 1,938 | 1,826 |
| Utilities | 2,685 | 3,201 |
| Remuneration of Directors, Statutory Audi | 3,191 | 3,630 |
| Maintenance | 2,134 | 2,003 |
| Outsourcing costs | 6,784 | 7,169 |
| Commissions | 2,403 | 3,176 |
| Other costs for services | 8,055 | 8,457 |
| Total | 67,225 | 73,662 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Directors | 2,981 | 3,410 |
| Statutory auditors | 140 | 162 |
| SB | 70 | 58 |
| Total | 3,191 | 3,630 |
| Amounts in €000 | ||
| Audit | Consulting | |
| Holding company | 57 | 0 |
| Subsidiaries | 143 | 0 |
| Total | 200 | 0 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Wages and salaries | 19,086 | 17,452 |
| Social security charges | 4,932 | 4,811 |
| Severance indemnities | 909 | 842 |
| Stock grant | 132 | 130 |
| Administration cost | 2,247 | 2,264 |
| Other costs | 102 | 155 |
| Total | 27,408 | 25,654 |
| No. at | Average no. | No. at | Average no. | |
| 31.12.2024 | 31.12.2024 | 31.12.2023 | 31.12.2023 | |
| Managers | 7 | 7 | 7 | 8 |
| Middle managers | 20 | 20 | 20 | 21 |
| Office workers | 182 | 194 | 211 | 210 |
| Factory workers | 128 | 134 | 138 | 141 |
| Total | 337 | 355 | 376 | 380 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Capital losses | 176 | 33 |
| Other taxes | 361 | 385 |
| Damages, penalties/fines | 73 | 82 |
| Concessions and licences | 306 | 255 |
| Out-of-period expenses | 167 | 458 |
| Others | 375 | 434 |
| Total | 1,458 | 1,647 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| On current accounts | 451 | 268 |
| Exchange rate gain/(loss) | 855 | 1,181 |
| Others | 610 | 41 |
| Total | 1,917 | 1,490 |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| Bonds | (3,490) | (3,479) |
| Loans | (278) | (1,460) |
| Lease liabilities | (477) | (458) |
| Bank current accounts | (6) | (483) |
| Financial instruments | (31) | (42) |
| Factoring | (967) | (1,084) |
| Bank fees and charges | (541) | (385) |
| Exchange gain/(loss) | (512) | (1,254) |
| Others | (566) | (641) |
| Total | (6,868) | (9,288) |
| Amounts in €000 | ||
| 31.12.2024 | 31.12.2023 | |
| IRES | (6,093) | (2,308) |
| IRAP | (1,436) | (946) |
| Taxes for prior periods | (57) | (212) |
| Total current taxes | (7,586) | (3,465) |
| Deferred tax assets | (423) | 380 |
| Deferred tax liabilities | (228) | (31) |
| Total deferred taxes | (651) | 349 |
| Total | (8,237) | (3,116) |