Interim / Quarterly Report • Jun 14, 2024
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
!


HALF-YEARLY CONSOLIDATED FINANCIAL REPORT AT 31 MARCH 2024

Made in Milano
as at 31.03.2024 __________________
Financial Statements
Directors' Report as at 31.03.2024
Explanatory Notes to the Consolidated Financial Report
Half-yearly consolidated financial
report al 31.03.2024
Breve introduzione all'azienda, dalle sue origini ad oggi
La prima piattaforma integrata di e-commerce per gli immobili residenziali di nuova costruzione
Vision, Mission e Strategy di Homizy.
Address Operating Headquarters:
Viale Umbria, 32 Milano Tel: +39 02 67.02.550 [email protected]
www.abitareinspa.com
| Luigi Francesco Gozzini | Chairman and Chief Executive Officer |
|---|---|
| Marco Claudio Grillo | Chief Executive Officer |
| Eleonora Reni | Board Member |
| Antonella LIllo | Independent Board member |
| Stefano Massarotto | Independent Board member |
| Mario Benito Mazzoleni | Independent Board member |
| Nicla Picchi | Independent Board member |
| Giuseppe Carlo Vegas | Independent Board member |

| Ivano Passoni | Chairman |
|---|---|
| Matteo Ceravolo | Standing statutory auditor |
| Elena Valenti | Standing statutory auditor |
| Fanny Butera | Substitute statutory auditor |
| Marco Dorizzi | Substitute statutory auditor |
| Auditing firm | BDO Italia S.p.A. |
Manager in charge of preparing the accounting documents Cristiano Contini

These half-yearly financial statements, and in particular the sections entitled "Outlook" and "Main risks and uncertainties to which the Abitare In Group is exposed", contain forward-looking statements. These statements are based on the Group's current expectations and projections of future events and, by their nature, are subject to an intrinsic component of risk and uncertainty. They refer to events and depend on circumstances that may, or may not, happen or occur in the future. Actual results may differ from those contained in these statements due to a variety of factors, such as volatility in capital and financial markets, changes in macroeconomic conditions and economic growth and other changes in business conditions, changes in legislation and on the institutional scenario and many other factors, including possible developments in the Covid-19 pandemic, most of which are outside the control of the Group.
These half-yearly consolidated financial statements at 31 March 2024 (hereinafter referred to as the "halfyearly report") have been prepared in compliance with Article 154-ter of Italian Legislative Decree 58/1998 as amended, as well as the Issuers' Regulations issued by Consob, and therefore do not include all the supplementary information required in the annual financial statements and must be read in conjunction with the Group's consolidated financial statements as at 30 September 2023.
This half-yearly report includes the half-yearly condensed consolidated financial statements at 31 March 2024, prepared in accordance with IAS 34, Interim Financial Reporting. The half-yearly condensed consolidated financial statements at 31 March 2024 have been prepared in "condensed" form and must therefore be read together with the consolidated financial statements of the Abitare In Group for the year ended 30 September 2023, prepared in compliance with the IFRS, without prejudice to anything described in the following paragraph of the explanatory notes "Accounting standards, amendments and interpretations applicable from 1 January 2023".
The AbitareIn Group specialises in implementing urban regeneration and redevelopment residential projects involving the purchase of disused or abandoned properties, their demolition and the construction of new residential complexes (both phases that are entirely outsourced through tender contracts) and, finally, their marketing. The Group mainly addresses families who buy a home to live in, focusing its development activities, in particular, on the semi-central and semi-peripheral areas of the city of Milan, whose selection the result of careful research within a portfolio of opportunities outlined by an Issuer's internal team - is based on the socio-economic fabric, demographics and the supply and demand relationship.
Urban regeneration, the focus of our daily work, is also an ethical challenge for us: to give a new sense of dignity to space and the people who dwell in it. For this reason, we select properties and areas that easily increase in value over time and contribute positively to quality of life in the city.
In this scenario, innovation and building performance are essential factors, enabling us to maintain leadership and competitiveness in a market where demand for houses is increasingly oriented towards buildings with high energy performance, characterised by responsible management of natural resources and with particular attention to the well-being of the people who live there.
AbitareIn is aware that urban regeneration, that is, the context it operates in, involves different interests: this is why our goal is to pursue sustainable projects, not only in economic terms, but also from a social and environmental standpoint.
In this endeavour we are guided by a system of values that focuses on architecture that respects the environment and the dynamics of the land (Built for Planet), with emphasis on people, starting with clients and our own personnel who help them to develop and customise their home design project (Built for People). Abitare In looks beyond the horizon of a single residential development, with a long-term industrial vision, transparent governance, and scalable regeneration projects that have an indirect impact on the city and its inhabitants (Built for Prosperity).
Hence the creation of our model, which is capable of creating value for everyone involved: shareholders, customers, employees, and the city. To achieve these results, we work constantly on several aspects:
The implementation of our sustainable urban regeneration projects contributes to creating value for the city and its neighbourhoods:
Starting at the end of 2019, the Group launched the project called "Homizy". Homizy SIIQ S.p.A. nowadays is an innovative SME, 70.7% owned by the parent company Abitare In S.p.A., dedicated to the development of a new strategic line of business, namely the development and rental of residential properties through socalled co-living solutions, listed on the Euronext Growth Milan market, in the Professional segment.
In particular, Homizy aims to offer young people, aged between 20 and 35, who relocate from their places of origin to a different city to pursue their career path or who want to fly the nest to become more independent, a living solution that guarantees efficiency in management and maintenance, innovative services and spaces for socialising.
Pursuant to IFRS 8, no information is provided in relation to operating segments as this is not deemed to be material.
Key non-financial indicators at 12.06.2024




393 Preliminary contracts signed

220 mln € Total value


Advances from contracted

8352 Apartments delivered


169 mln €


Value of apartments under construction
1 Of which 19,900 sqm to be developed under Affordable and/or social housing
2 No. of apartments, considering an average surface area of 92 m2 for the marketing in unrestricted building and 82 m2 for social housing. The actual number of apartments built and for which contracts have been signed - without prejudice to the combined floor area (m2 ) - may vary depending on the custom size of the real estate units
As at the date of approval of this report, the AbitareIn Group is the owner or promissory buyer, by virtue of binding agreements, of 20 areas, corresponding to 223,0003 square meters of net saleable area for development, equivalent to 2,450 standard-size apartments4 (the Development Pipeline). The various initiatives included in the Pipeline are located in strategic areas of the City of Milan (except for one area located in Rome) and are at different stages of development, based on the Company's business model:
Of the apartments in the pipeline, to date 483 apartments2 have been sold (on a preliminary basis), with a countervalue of approximately 220 mln, with contracted advances (secured by an insurance surety policy) of 68.3 mln, and 354 apartments2 are currently under construction.

To date, the Group has delivered 835 apartments2 , divided into the Abitare In Poste, Abitare In Maggiolina, Olimpia Garden, Milano City Village, Palazzo Naviglio and Trilogy Towers projects, for a total countervalue of nearly 310 mln.

projects under construction or marketing located in the areas of Milan with the highest growth rate
19
3 Of which 19,900 sqm to be developed under Affordable and/or social housing
4 No. of apartments, considering an average surface area of 92 m2 for the marketing in unrestricted building and 82 m2 for social housing. The actual number of apartments built and for which contracts have been signed - without prejudice to the combined floor area (m2) - may vary depending on the custom size of the real estate units

12

Scan the QR code, or click on it with your mouse, to open the multimedia content 13
Founded in 2015 by leveraging the collective experience of over 15 years from its founding partners, Luigi Gozzini and Marco Grillo, AbitareIn swiftly emerged as the leading company in the residential real estate development market in Milan, boasting a portfolio of 20 projects in the pipeline, totaling about 2,450 apartments.
The fusion of deep industry know-how and a high degree of innovation, digitalization, and specialization gave rise to AbitareIn's new philosophy: Home By You. It revolves entirely around the concept of personalization while benefiting from the econo-
mies of scale inherent in an industrialized model. All made possible through a unique platform in our sector: the Home Configurator.
In April 2016, AbitareIn was listed on the Euronext Growth Milan market (formerly AIM Italia), and since March 1, 2021, it has been listed on the Euronext STAR Milan segment of the Euronext Milan market.
AbitareIn is dedicated to urban regeneration through the demolition of disused or abandoned buildings,
contributing to the enhancement of the city's housing fabric by creating new residential interventions focused on families. These projects are characterized by strong aspirational appeal and significant aesthetic and architectural impact.
Despite AbitareIn retaining in-house expertise for site selection, project design, and obtaining regulatory approvals - pillars of its distinctive identity - the actual construction phase of projects is entrusted, through contracts, to renowned construction operators. This approach helps mitigate associated risks, supported by extensive technology use that allows the company to continuously monitor construction sites and intervene promptly when necessary..
Its real estate initiatives have consistently demonstrated exceptional performance, even during years of crisis. The company has developed and perfected its product and marketing strategy through robust branding activities and the use of cutting-edge technological tools and Customer Relationship Management (CRM) methodologies.
In 2022, AbitareIn introduced an innovative project: an e-commerce platform for the online sale of homes under construction. Through this platform, the company offers customers an extremely immersive and comprehensive purchasing experience, lev-

eraging innovative technological solutions: artificial intelligence from a virtual assistant available 24 hours a day, an online apartment configurator, the ability to virtually experience apartments through virtual reality tools in the showroom, the option for video conference appointments, as well as the digitalization of all documental and contractual steps.
Thanks to its unique business model within the Italian landscape, AbitareIn has garnered support from
significant national and international players in both the real estate and financial sectors, who have become part of the company's shareholder base and have accompanied the company on its growth journey. The Group's "compartmentalized" structure, combined with project marketing methods (sales preceding construction), ensure project self-financing and the company's asset solidity.
Home Configurator, the first platform for online customization

The meeting of the visions of the founders, Luigi Gozzini and Marco Grillo, gave birth to AbitareIn S.p.A. and revolutionized the paradigm of residential development.
The two developers, aware of the importance of redefining the typical dynamics of the real estate sector, introduced processes of innovation, computerization, and industrialization into the residential sector similar to those in other industries, overcoming physical limitations thanks to the AbitareIn Corporate E-Commerce Platform dedicated to selling houses online. This technology, launched in 2022, allows the visualization of all AbitareIn's real estate proposals in a single web environment, selecting different housing solutions, requesting quotes, booking appointments at the physical showroom (also enhanced with digital hardware and software technologies), or in video mode, and making purchases online.
To meet the increasing demand of users oriented not only
towards online purchases but also towards customization, the Home Configurator was developed, an innovative and free tool that enables all customers to select finishes and configure their own home independently, thanks to numerous customization options developed directly by our architects in collaboration with our partners.

Homizy is the business line of the Group currently developing rental properties in Milan in the form of CO-LIVING.
Homizy represents the residential application of the sharing economy: sharing of goods, spaces, and services to create new opportunities for social interaction, through pervasive use of technology, ensuring better management efficiency and resource optimization.
1
2

Transforming "living" into a SHARED EXPERIENCE by fostering connections between people.
Making everyone who has embarked on a personal and professional growth journey in Milan "FEEL AT HOME".

New trendy and smart residential complexes, specifically designed and built for a new rental model, ensuring efficiency in management and maintenance, innovative services, and socialization spaces.
To meet a new type of demand, anticipating market trends and aiming to quickly attain a leading position in the industry.
By leveraging economies of scale and AbitareIn's know-how, HZY introduces a product in Milan priced between 650-900 € per unit, featuring an innovative «all-inclusive» formula. This comes at a market phase where supply is very limited and not in line with current market demands. The concepts of redeveloping semi-central and peripheral areas remain valid for AIn.
1
2
3

Homizy leverages the most innovative existing technologies both in development and for the subsequent daily management of buildings. It will harness the know-how of its parent company, AbitareIn, to acquire software enabling efficient management of every process.
Users will benefit from significant technological support through a dedicated app: access to rooms and common areas, contract management, payments, and maintenance, along with a social section and community, will all be entirely handled through the Homizy app.


Environmental sustainability is one of Homizy's priorities. The properties will be built in energy class A, with system solutions that allow a payback on consumption within 6-7 years.

The Abitare In Maggiolina project, completed and delivered starting in 2020, is the second project realized by AbitareIn. It consists of 125 apartments distributed between two buildings, Sky Tower and Maggiolina Gardens, built on a previously abandoned area where the headquarters of the newspaper Il Giorno once stood.
This project blends architecture and nature in the Maggiolina district, known for its natural views of the Martesana and its grand villas. The iconic design of the suspended white floors creates flexible spaces between them, with terraces that become hanging gardens, offering a view of the Milan skyline.
The materials chosen for the interiors and exteriors evoke nature, while the large windows lighten the volumes of the buildings, making them modern and light. A large park with lawns, paved surfaces, and a variety of shrubs connects the residence to the city, offering an immersive experience

AbitareIn Collection
The Trilogy Towers residential complex, consisting of three towers named Gold, Diamond, and Platinum, is located on Via Gallarate, in the northwest quadrant of Milan.
This project aims to revitalize the urban context, transforming a historically industrial area into a new attractive hub.
The area, rich in opportunities for urban regeneration, aligns with the City Life - Tre Torri and Portello projects.
The facades of the towers are meticulously detailed, with precious and iridescent surfaces, creating a dynamic and refined effect. AbitareIn Collection

Piazzale Accursio Trilogy Towers
Palazzo Naviglio, located in the Giambellino district of Milan, represents a new approach to residential design, promoting sustainability as a lifestyle.
The contemporary building consists of two staggered volumes with large loggias and facades rhythmically patterned with bamboo slats and metal louvers, creating sinuous profiles. The color palette recalls natural elements such as air, water, light, wood, and greenery, emphasizing a harmonious relationship between man and nature. The bamboo cladding creates a warm and welcoming atmosphere with a neutral ecological impact.
Advanced technology reduces emissions, purifies the air, collects rainwater, and manages organic waste, embodying a green philosophy.

AbitareIn Collection
Giambellino
Palazzo Naviglio
The former industrial area of Via Tacito, once an urban void, has been revitalized thanks to the Milano City Village project. This project is based on the concept of the square as a center of sociality and relationships, representing both the physical and metaphorical heart of the complex.
Milano City Village preserves the style of Milanese courtyards with an internal space that promotes human interaction. The courtyard acts as a square, a place for meetings and rest, rediscovering the sense of community.
The facades of Milano City Village are characterized by large loggias and suspended terraces, creating a play of solids and voids that gives life to a new urban landscape, bridging the gap between the historic city and the expanding one.

AbitareIn Collection
Calvairate
Milano City Village
Savona 105 is an AbitareIn project that aims to regenerate the Tortona area, a part of Milan with a high rate of cultural activity. This project is a tribute to "creative regeneration" that transforms abandoned spaces through culture, art, and design.
Immersed in a park that alternates green rooms with paved surfaces, the ground floor of the building hosts multiple functions, inspired by both the hospitality industry and the smart city concept: the former to make each resident feel like a welcomed guest every day, and the latter to facilitate the organization of daily activities.
The internal services allow for efficient optimization of the days to have more free time to devote to one's passions.

AbitareIn Collection
Tortona
Savona 105
Porta Naviglio Grande is a project that enhances the area between Piazzale Ohm and the streets of Richard and Faraday, with two buildings featuring geometric designs inspired by designer ceramics, in dialogue with the history of the neighborhood.
AbitareIn contributes to the city by creating added value with its unique style.
The apartments, designed for sustainability, energy savings (class A1), functionality, comfort, and design, offer large outdoor spaces to enjoy the benefits of open air, a magnificent roof that transforms into a hanging garden, and services such as Smart Work, Bike Lab, and Delivery Room to simplify daily life.

San Cristoforo sul Naviglio Porta Naviglio Grande
A few steps from the metro station, Olimpia Garden is the new residence of the AbitareIn Group, consisting of 138 apartments distributed across three buildings, with a large internal garden and various common areas.
The complex is composed of different types of apartments, all delivered "turnkey," including furnishing solutions specially designed by AbitareIn's Interior Designers to offer an efficient and stylish product.
The project is located within an urban context strongly affected by development and redevelopment processes, along the route connecting the Olympic Village, which will be built for the 2026 Winter Olympics, and the Palaitalia, the new Arena of Milan that will rise in the Santa Giulia district.

Prime Edition
Corvetto Olimpia Garden The Units is a residential complex in Piazzale Accursio, an area of Milan characterized by dynamism and innovation, near Piazza Portello and City Life, rich in contemporary architecture, shops, and sculptures. Each apartment has a private outdoor space, and additionally, one can enjoy an exclusive view from the panoramic Rooftop Garden, which offers moments of relaxation surrounded by green tubs.
The innovative and high-tech materials, such as stone and wood combined with steel and glass, give the apartments a unique look, a mix of tradition and innovation. The interiors are designed for maximum comfort. The Smart LivingNow by Bticino home automation system allows for control of consumption and costs, the Twix material is eco-friendly, and the Controlled Mechanical Ventilation system ensures air exchange and the filtration of bacteria and dust.

AbitareIn Collection
Portello
The Units
Lambrate Twin Palace is a residential complex with 93 apartments and 3,613 square meters of green area that provides space for creative regeneration within the urban context of Ventura Lambrate.
It comprises two buildings, Oro and Ambra, designed to maximize the use of natural light with facades that increase shade and privacy.
The apartments have private outdoor spaces, and energy class A1 is achieved through eco-sustainable solutions.
The project pays homage to the artist Giampaolo Talani and creates a community with an arcaded courtyard and a green oasis with aromatic plants and trees.
AbitareIn aims to enhance the duality between historical and innovative places, looking to the future.

AbitareIn Collection
Lambrate
BalduccioDodici is an AbitareIn project located at Via Balduccio da Pisa 12, corner of Via Orobia. The facade has vertical tensions that create a play of solids and voids, with elegant colors like white, gray, and sand. The loggias overlook the Milan skyline, offering spaces that blend city and nature, with a private communal oasis for relaxation and socialization. Services like a bike lab, delivery room, and multipurpose room facilitate daily routines.
The apartments, detailed in every particular, prioritize natural light, comfort, and security, with high-quality materials and advanced technologies such as Controlled Mechanical Ventilation and surveillance systems. The complex is located in the vibrant and innovative Fondazione Prada neighborhood, near Porta Romana, well served by public transport and rich in cultural, artistic, and commercial points of interest, characterized by buildings from different eras and a combination of residential tranquility and urban energy.

Scalo Romana BalduccioDodici
Palazzo Sintesy is the new project by AbitareIn in the Prime Edition series, located in Milano Rubattino, an area undergoing urban transformation with innovative redevelopment projects aimed at creating and preserving green areas and spaces dedicated to socialization.
Close to Parco Lambro, City Life, and Ortica, it offers environmental and cultural stimuli. The structure harmonizes simple shapes and soft colors with white plaster and a Ceppo di Grè base.
The ground floor apartments enjoy private gardens for moments of relaxation. The balconies allow natural light to enter and envelop the rooms, providing a warm and unique atmosphere. The structure also includes a communal garden. The interiors are characterized by an all-Italian style, combining aesthetics and functionality.

Prime Edition Rubattino Palazzo Sintesy Frigia 7 is an AbitareIn project located at Via Frigia 7. Characterized by a minimal style, it features linear volumes with a play of solids and voids, offering the top floors unique city views. The use of materials and colors creates an elegant and youthful design, with loggias overlooking the Milan skyline. The apartments, ranging from one-bedroom to fourbedroom units, are enriched with Made in Italy design.
Controlled Mechanical Ventilation ensures air exchange and the filtering of humidity, bacteria, and dust, while energy class A1 ensures energy efficiency. The complex includes a communal park with shaded areas and bike parking to promote sustainable mobility.
Frigia7 is located in a redeveloped area well connected by public transportation.

Prime Edition
Precotto

Corte dei Principi is a project realized by the Techbau Group in collaboration with AbitareIn, located between the Bande Nere and Gambara metro stops, on Viale Aretusa, a residential area rich in services and well connected to Milan. The architectural structure of the two buildings is unique: one represents the future and the other tradition, harmonizing with the surrounding context.
The urban villas have private gardens, while the newly constructed building features large loggias for outdoor moments. The facades use textures and typical urban materials. The apartments, ranging from one-bedroom to four-bedroom units, offer tranquility and comfort, with energy class A3 or higher, and Controlled Mechanical Ventilation for air exchange and humidity control.
The center of the courtyard features elevations with plants and trees, creating shaded areas and a pleasant atmosphere.

AbitareIn Collection
Gambara Corte dei Principi Palazzo Grè, an AbitareIn project located at Via Tacito 7 near Scalo Romana, integrates into the urban context with an architectural structure of solids and voids, creating an irregular yet harmonious space. It uses a palette of soft colors in contrast with metallic elements, combining typical Milanese materials. The elegant loggias allow for the enjoyment of open air and the personalization of spaces with plants and flowers.
The apartments, from one-bedroom units to penthouses, are designed to offer maximum comfort, with materials and colors chosen to reflect the residents' personality. All apartments have energy class A1 to reduce consumption and costs. The carefully designed common services include a lobby, bike parking, order storage, and a well-maintained communal park.
With an area of approximately 2,870 square meters, Palazzo Grè is located in a regenerating area, close to the center of Milan and well served by public transport for quick connections throughout the city.

Calvairate
PalazzoGre
Corte Naviglio is an AbitareIn project located at Viale Richard 20, in the Naviglio Grande area. The facade uses metallic materials in shades of green and anthracite, with a refined design that harmoniously integrates into the neighborhood. The interiors, from one-bedroom apartments to penthouses, offer maximum comfort and utilize natural light thanks to the building's studied exposure. The energy class A2 ensures energy efficiency and cost reduction.
The large and elegant loggias extend the interior spaces, allowing for the enjoyment of the panorama in tranquility. The communal park, with services for residents such as the lobby and bike parking, adds value. Situated in Naviglio Grande, an iconic area of Milan, the project benefits from urban regeneration, offering a tranquil environment close to points of interest and leisure.

AbitareIn Collection
San Cristoforo sul Naviglio
Corte Naviglio
AT MARCH 31, 2024
26
The main elements of the reclassified consolidated income statement and the reclassified consolidated statement of financial position are presented below .
| Descrizione | 31.03.2024 | % of revenue and change in inventory |
31.03.2023 | % of revenue |
|---|---|---|---|---|
| Revenue from sales of real estate | 9,876,763 | 29.03% | 129,372,641 | 168.70% |
| Changes in inventory of work in progress and finished products |
18,116,100 | 53.25% | (69,579,077) | (90.73%) |
| Change in inventory of real estate complexes purchased |
2,690,254 | 7.91% | 2,550,000 | 3.33% |
| Other revenue | 3,337,047 | 9.81% | 14,345,476 | 18.71% |
| Total consolidated revenues | 34,020,164 | 100.00% | 76,689,040 | 100.00% |
| Production costs | 24,502,637 | 72.02% | 45,435,340 | 59.25% |
| ADDED VALUE | 9,517,527 | 27.98% | 31,253,700 | 40.75% |
| Personnel expenses | 2,238,192 | 6.58% | 1,814,010 | 2.37% |
| Other operating expenses | 1,099,983 | 3.23% | 1,698,370 | 2.21% |
| EBITDA | 6,179,352 | 18.16% | 27,741,320 | 36.17% |
| Depreciation/amortisation, impairment and other provisions |
631,635 | 1.86% | 596,284 | 0.78% |
| EBIT | 5,547,717 | 16.31% | 27,145,036 | 35.40% |
| Financial income and expenses and adjustments to financial assets |
(2,226,500) | (6.54%) | (3,900,803) | (5.09%) |
| EBT | 3,321,217 | 9.76% | 23,244,233 | 30.31% |
| Income taxes | (2,377,946) | (6.99%) | (973,837) | (1.27%) |
| Profit (loss) for the year | 943,271 | 2.77% | 22,270,396 | 29.04% |
The evaluation of the economic performance of the Group is carried out also considering some alternative performance indicators (Alternative Performance Measures), as required by the European Securities and Markets Authority (ESMA) following the issue of CONSOB communication no. of 3 December 2015. 92543/15, which makes applicable the guidelines published on 5 October 2015 by ESMA regarding their presentation in the regulated information disseminated or in the prospectuses published starting from 3 July 2016.
Below is the description of the indicative economic performance indicators used by the Group:
The first half-year of the financial year closed with CONSOLIDATED REVENUES of € 34.02 million, (€ 76.69 million in the same period of the previous year), derived from the sum:
(i) € 9.88 thousand million of Revenues from Sales, refersconcerning o the deeds of the real estate units (€ 129.38 million in the first half of last year); deriving mainly from the deliveries of thei Miano City Village project, in the amount of € 3.27 million, from the deliveries of the Palazzo Naviglio project, in the amount of € 2.47 million, and from deliveries of the Trilogy Towers project, in the amount of € 3.74 million. Revenues from sales also include the conclusion of the operation in the Greco Pirelli area of Milan for a total amount of € 0.40 million. The operation was concluded through the sale of the total shareholding of the company which stipulated the purchase and sale contract for the purchase of the area;
CONSOLIDATED EBT, amounting to € 3.3 mln (€ 23.2 mln in the first half of 2023positively influenced by the conclusion of the via Cadolini operation), is strongly affected by the failure to start the new projects..
The EBT is negatively impacted, by € 0.51 million, by the write-down of the equity investment in Tecma Solutions S.p.A. resulting from the fair value measurement as of the closing date of the six-month reporting period (as of 31 March 2023 it had negatively impacted by € 0.8 million).
CONSOLIDATED EARNINGS amounted to € 0.94 million (€ 22.3 million as at 31 March 2023).
| Investments | 31.03.2024 | 30.09.2023 |
|---|---|---|
| Intangible assets | 2,275,366 | 2,315,962 |
| Property, plant and equipment | 28,896,006 | 27,525,067 |
| Financial assets | 62,956 | 184,544 |
| Equity investments in other companies | 1,516,736 | 2,022,472 |
| Other non-current assets | 1,833,877 | 2,080,880 |
| Other current assets | 19,785,248 | 28,868,549 |
| Inventory | 191,955,830 | 169,786,314 |
| Other current and non-current liabilities | (83,911,277) | (84,610,342) |
| NET INVESTED CAPITAL | 162,414,742 | 148,173,446 |
| Cash and cash equivalents | (23,698,545) | (28,917,054) |
| Financial receivables | (2,787,939) | (2,200,000) |
| Financial assets carried at fair value | (21,215,697) | (15,220,554) |
| Current financial payables | 15,299,947 | 11,105,340 |
| Non-current financial payables | 87,824,121 | 73,751,305 |
| FINANCIAL DEBT | 55,421,887 | 38,519,037 |
| Share capital | 133,075 | 133,004 |
| Reserves and profit (loss) carried forward | 105,775,300 | 85,231,865 |
| Profit (loss) for the year | 1,084,480 | 24,289,540 |
| EQUITY | 106,992,855 | 109,654,409 |
| SOURCES OF FINANCING | 162,414,742 | 148,173,446 |
The change in intangible assets is mainly due to the increase of € 0.2 million, net of amortization for the period, relating to the investment made by the Group in relation to the development and integration of the E-Commerce Corporate Abitare In platform, fully integrated with all company processes, aimed at the sale of houses online and the development and integration of an online configurator of apartments. These costs relate to the costs for services rendered by third parties. The increase in tangible assets is mainly due to the suspended costs relating to the purchase of properties intended for rental in the co-living formula by the subsidiary Homizy Siiq S.p.A. Equity investments in other companies were reduced by an amount equal to €0.5 million resulting from the devaluation of the investment in Tecma Solutions S.p.A. at fair value. The increase in warehouse inventories, net of discharges resulting from the deliveries of the real estate units of the Milano City Village, Palazzo Naviglio and Trilogy Towers projects, is mainly due to the progress of work on the Porta Naviglio Grande, TheUnits, Lambrate Twin Palace, BalduccioDodici and Palazzo Sintesy construction sites.
| Financial Debt | ||||
|---|---|---|---|---|
| 31.03.2024 | 31.03.2024 | 30.09.2023 | Change | |
| amounts in Euro | ||||
| A. Cash and cash equivalents | 23,698,545 | 28,917,054 | (5,218,509) | |
| B. Means equivalent to cash and cash equivalents |
- | - | - | |
| C. Other current financial assets | 24,003,636 | 17,420,554 | 6,583,082 | |
| D. Liquidity (A) + (B) + (C) | 47,702,181 | 46,337,608 | 1,364,573 | |
| E Current financial payables | - | - | - | |
| F. Current portion of non-current debt | 15,299,947 | 11,105,340 | 4,194,607 | |
| G. Current financial debt (E) + (F) | 15,299,947 | 11,105,340 | 4,194,607 | |
| H. Net current financial debt (G) - (D) | (32,402,234) | (35,232,268) | 2,830,034 | |
| I. Non-current financial payables | 87,824,121 | 73,751,305 | 14,072,816 | |
| J. Debt instruments | - | - | - | |
| K. Trade payables and other non-current payables |
- | - | - | |
| L. Non-current financial debt (I) + (J) + (K) | 87,824,121 | 73,751,305 | 14,072,816 | |
| M | Total financial debt (H) + (L) | 55,421,887 | 38,519,037 | 16,902,850 |
Financial debt represents an indicator of the financial structure and is calculated as the sum of short-term financial debts ("Current financial debt" and "Current portion of non-current debt") and long-term financial debts ("Non-current financial debt", " Debt instruments" and "Trade payables and other non-current debts") net of cash and cash equivalents ("Cash and cash equivalents", "Cash equivalents" and "Other current financial assets"). This index is calculated as required by guideline no. 39 issued on 4 March 2021, applicable from 5 May 2021 in line with warning no. 5/21 issued by CONSOB on 29 April 2021.
The other current financial assets mainly consist of investment lines carried out by the holding company Abitare In S.p.A. whose duration does not exceed 12 months.
Current and non-current financial debts are mainly made up of financial debts to credit institutions for a total amount of € 101.2 million and the residual part of € 1.3 million from financial debts deriving from leasing contracts signed by the Abitare holding In S.p.A.
Consolidated financial debt as of 31 March 2024 amounted to € 55.4 million compared to € 38.5 million as of 30 September 2023 (and € 49.5 million as of 31 December 2023). This change is mainly attributable to the disbursement due to the payment of the dividend on 4 October 2023 (resolved in the financial year ended 30 September 2023) for an amount equal to € 9.9 million and the execution of the share purchase plan own for an amount equal to € 3.4 million. Debt is also negatively influenced by the payment of advances relating to the future purchase of new areas for an amount equal to € 1.1 million, by the purchase of new areas for an amount of € 0.9 million (net of advances paid in previous years) and total investments of € 16.3 million for the progress of construction sites. Debt is positively influenced by the proceeds deriving from the deeds of the properties in Milan City Village, Trilogy Towers and Palazzo Naviglio projects for an amount equal to € 6.9 million and by the deposits and advances collected relating to the preliminaries of the projects marketed for a total amount equal at € 7.8 million.
The trend in cash and cash equivalents is mainly attributable to the cash absorption of operational activities for an amount of € 3.9 million, by investment activities for an amount of € 1.9 million, by the activation of financing for an amount equal to € 22.8 million, from the repayment of financing for an amount equal to € 4.8 million, from the payment of dividends for an amount equal to € 9.9 million and from the purchase of own shares for a amount equal to € 3.4 million as reported in the financial statement.
In the pursuit of its business activity, the Group is exposed to risks and uncertainties, caused by external factors linked to the macroeconomic scenario at overall level and specific to its own sector, and to risks linked to management choices and the strategies adopted.
These risks are identified and mitigated on a systematic basis so as to allow the timely monitoring and control of such risks.
The trend in gross domestic product, together with the general conditions of access to the credit market, has a direct impact on the spending capacity of consumers, businesses and institutions with which Abitare In has dealings. The current macroeconomic situation is characterised by a high level of uncertainty resulting from a combination of factors such as the residual effects of the Covid-19 pandemic, inflation, rising interest rates, the deterioration in the general climate of confidence, geopolitical risks exacerbated by the Russian-Ukrainian conflict and the resulting uncertainties about possible future scenarios.
The ECB introduced a significant interest rate hikes to encourage a timely return of inflation to the mediumterm target. At the credit level, bank lending slowed down, affected by the weakening of both corporate demand for investment purposes and household demand for house purchases. In recent months this trend of rising interest rates has stabilized, and the first signs of a decline are beginning to be seen.
However, the year 2024 is therefore expected to be characterised by weak economic growth and high inflation. The improvement expected in the following two years is highly dependent on a positive evolution of the geopolitical scenario that could rule out the permanent suspension of energy commodity supplies from Russia to Europe. The general situation therefore remains today characterised by conditions of uncertainty, as a result of which the forecasts reported in this annual financial report could be subject to change.
The spread of epidemics may have a significant negative impact on the operations and results of the Group and the entire market in which it operates. The spread of contagious diseases is beyond the Group's control and therefore there is no guarantee that the Group will be able to counter its effects or the impact on its operations and results in the future. With reference to the pandemic linked to the spread of COVID-19, the Group was exposed, in the period between February and May 2020, to restrictive measures, such as, for example, the temporary closure of construction sites commissioned by the Group, and is also exposed in the future to the risk deriving from the adoption by public authorities of further and new measures aimed at preventing and/or limiting the spread of pandemics and from the operational and economic consequences arising from the adoption of such measures.
The occurrence of the events subject to these risks could have significant negative effects on the Group's financial position, earnings and cash flows.
Due to the rapid spread of the Coronavirus, the Italian Government has adopted and may adopt in future restrictive measures aimed at containing the further spread of the pandemic, the most important of which
have involved restrictions and controls on the movement of people, the prohibition of gatherings and the closure of factories, offices, and construction sites.
An epidemiological situation could also have serious economic, financial and cash flow effects on the contractors identified by AbitareIn for the execution of the various real estate projects. If the contractors, due to situations of economic instability, should no longer be able to comply with their commitments, according to the terms, economic conditions and methods agreed with Abitare In, or should be subject to insolvency or bankruptcy procedures, Abitare In would be in the position of having to replace them with other parties, rapidly and with consequent increases in times and costs to complete its ongoing real estate projects.
At the date of this report, it is not possible to exclude the possibility of new waves of COVID-19 infections (or other desease) that may force the government authorities to again impose restrictive measures to contain the further spread of the virus and, therefore, it is not possible to predict the additional negative effects that the continuation of the pandemic will cause, not only on the Group's activity, but also on financial markets and domestic economic activities
The evolution of the COVID-19 pandemic and, more recently, the conflict between Russia and Ukraine, have created a context of economic uncertainty on an international level, leading, among other things, to an increase in the cost of energy and raw materials.
The Group is therefore exposed to the risk that this increase in costs, together with the scarcity of some raw materials, would make real estate development activities more burdensome.
To date, the cost of raw materials appears to have stabilized, although further changes cannot be ruled out due to an international situation still marked by significant instability.In order to limit this risk, the Issuer has introduced a so-called "price adjustment" clause in its contracts with customers, which allows the sale price of the real estate units to be adjusted based on the residential building cost index issued by ISTAT (Italian National Institute of Statistics).
The Group's business is, as a whole, a capital-intensive activity which, during the initial phases of a real estate project requires the Group to commit all the financial resources necessary for its development, and which, except for the advances paid, with the preliminary purchase contracts, by customers that, on average, represent 30% of the purchase price of the real estate unit, leads to the collection of the residual amounts from buyers, only at the end of the entire construction and marketing process of the real estate project.
The Group's financial indebtedness generally derives, therefore, from obtaining real estate mortgage loans granted in instalments based on work progress reports (which are guaranteed by mortgages on the properties themselves), from the collection of the sums received from promissory buyers as a deposit and advance on the purchase price (based on the provisions of the preliminary purchase and sale contracts) and from the payment terms negotiated with the Group's suppliers.
It should be noted that some of the agreements relating to the financial debt of the Company and Group include, among other things, financial covenants, compliance with change of control clauses and/or other provisions that involve limits on the use of resources or the distribution of dividends by the contracting parties (in particular in contracts signed by the operating special purpose vehicles).
Some loan agreements entered into by the Issuer or other Group companies include Internal Cross-Default clauses according to which in the event of non-fulfilment of credit, financial and guarantee obligations, or activation of the acceleration clause, termination or withdrawal due to an act attributable exclusively to the contracting beneficiary in relation to any loan agreement entered into, the bank has the right to withdraw or terminate the loan agreement.
Failure to comply with any of the provisions or restrictions provided for in the Group's loan agreements could therefore result in an event of default resulting in the lender's right to declare, in relation to the financed company, all amounts lent as immediately due and payable (together with accrued and unpaid interest) and to revoke any commitments to grant further loans, with consequent substantial negative effects on the Group's business, financial position and results of operations or prospects.
The Group's ability to meet its debt depends on operating results and the ability to generate sufficient liquidity, factors that may depend on circumstances that may not be foreseeable by the Group. Should these circumstances occur, the Group may be in a position, in the future, of not being able to meet its debt, or carry out the investments undertaken, with possible negative effects on the financial position, earnings and cash flows of the Issuer and the Group.
| Loan type (Euro/000) |
Borrower company |
Within one year |
Beyond one year and within 5 years |
Beyond 5 years |
Total payable |
|---|---|---|---|---|---|
| Mortgage loan | Abitare In Development 3 S.r.l. | 167 | 999 | 809 | 1,975 |
| Landed property loan | Abitare In Development 3 S.r.l. | 109 | 538 | 645 | 1,292 |
| Unsecured loan | Abitare In Development 4 S.r.l. | 1,912 | 3,961 | - | 5,873 |
| Landed property loan | Abitare In Development 5 S.r.l. | 70 | 3,446 | 2,125 | 5,641 |
| Loan | Abitare In S.p.A. | 1,320 | 657 | - | 1,977 |
| Loan | Abitare In S.p.A. | 2,854 | - | - | 2,854 |
| Loan | Abitare In S.p.A. | 495 | 933 | - | 1,428 |
| Loan | Abitare In S.p.A. | 713 | 1,958 | - | 2,671 |
| Loan | Abitare In S.p.A. | 1,011 | 1,017 | - | 2,028 |
| Loan | Abitare In S.p.A. | 610 | 1,492 | - | 2,102 |
| Loan | Abitare In S.p.A. | 1,083 | 3,977 | - | 5,060 |
| Loan | Abitare In S.p.A. | 567 | 4,491 | - | 5,058 |
| Loan | Abitare In S.p.A. | 1,377 | 3,657 | - | 5,034 |
| Landed property loan | Accursio S.r.l. | 60 | 7,500 | 2,672 | 10,232 |
| Unsecured loan | Citynow S.r.l. | 380 | 1,243 | - | 1,623 |
| Loan | Deametra Siinq S.r.l. | - | 7,969 | - | 7,969 |
| Landed property loan | Lambrate Twin Palace S.r.l. | - | 515 | 6,782 | 7,297 |
| Unsecured loan | Mivivi S.r.l. | 922 | 4,059 | - | 4,981 |
| Landed property loan | MyCity S.r.l. | 2 | - | 2,459 | 2,461 |
| Landed property loan | Porta Naviglio Grande S.r.l | 97 | 6,506 | - | 6,603 |
| Landed property loan | Savona 105 S.r.l. | 69 | 8,760 | 2,190 | 11,019 |
| Landed property loan | Smartcity Siinq S.r.l. | 15 | - | 1,065 | 1,080 |
| Landed property loan | TheUnits S.r.l. | - | 149 | 349 | 498 |
| Unsecured loan | Volaplana S.r.l. | 1,203 | 3,823 | - | 5,026 |
| TOTAL | 15,036 | 67,650 | 19,096 | 101,782 |
It should be noted that the real estate mortgage loans granted by the credit institutions totalled Euro 177,402 thousand, of which Euro 54,092 thousand were used.
The Abitare In Format, which includes the search for building plots, verifying, managing and obtaining the necessary permits, the purchase and sale of the site, the design phase of the properties to be built, as well as the subsequent marketing and sale phase of the housing units, is spread over a medium/long term period (not less than 4 years). In consideration of the configuration of this business model, it is possible that, at the end of the accounting period of any given year, none of the operating special purpose vehicles, prepared according to the national accounting standards issued by the Italian Accounting Body (OIC), achieve revenues deriving from the sale of properties and therefore there are no distributable profits in favour of the parent company.
In light of the above, it is therefore possible that the forecasts regarding profitability and/or implementation times are not in line with the timing and objectives envisaged by the Company, with a negative impact on the Group's business and damage to the Group's financial position, earnings and cash flows.
The construction of properties on buildable areas (more precisely, on areas where buildings to be demolished and rebuilt or to be renovated are located) purchased by the individual operating Vehicles is conditioned upon obtaining and maintaining the relevant administrative permits.
In this context, although AbitareIn selects only already urbanized and previously developed areas in full compliance with previously issued authorizations during the identification phase, there is an inherent risk of delays in the issuance of the appropriate authorization permits by the Public Administration necessary for the realization of the real estate complexes (building permits, remediation certification, landscape opinion, etc.).
To mitigate this risk, the Company, during periods when the market allows, conditions the purchase of areas on the obtaining of a suitable construction authorization permit or at least a preliminary opinion. In this period of constant and continuous increase in the purchase prices of areas and greater competition, purchases often occur before obtaining such permits.
These delays affect customer relations and the Company's reputation, as well as the ability to plan the commercial campaigns of the projects.
In the context of obtaining authorization permits, it should also be noted:
• The risk of changes in the distribution of surface area and morphological limitations of the developing real estate complex, which could also reduce the commercial appeal and thus the profitability of the operation;
In the case of operations involving a change in land use, or in the event of changes in urban planning regulations, there is a risk of reductions in the area convertible to residential use. Currently, the regulations, on the contrary, have recognized volumetric bonuses for residential interventions up to 20% for certain types of operations (Lombardy Regional Law no. 18/2019).
The delay in issuing authorization permits persists in the Municipality of Milan (the primary area of operation for the Group). The Group currently has projects awaiting authorization for a total of more than 700 apartments, for which it is not possible at this time to predict the release timelines.
The Group is exposed to the risk of adverse variations in macroeconomic variables and of the national and international political context, leading to fluctuations in the sale prices of real estate units, as well as a reduction in propensity to purchase.
In addition, any adverse variations may also lead to an increase in costs for the construction of real estate projects.
In light of the above, these risks may lead to a reduction in the sales of the real estate units and a reduction in revenues and/or profitability.
For further information on the risks to which the Group is exposed, please also refer to the Annual Report at 30 September 2023.
During the reporting period, the Group continued its operational activities across the areas in its pipeline, including those with ongoing construction activities and those in earlier stages of development. The development activities leading up to the realization of projects are ongoing, with a current pipeline of 20 projects in various stages of development.
In November, the contract for the construction of the BalduccioDodici project was awarded, and construction work has commenced.
Also in November, the Company announced the expansion of its business model through partnerships with other operators.
The first project of this kind was initiated with Techbau S.p.A., a leader in the engineering and construction sector and the main developer and general contractor in the private sector nationwide. Techbau has recently started a new residential development project in Milan called "Corte dei Principi." Additionally, Techbau is developing another project, Aurelia New Living, in Rome.
AbitareIn has provided its technological platform and expertise for marketing and communication activities, product optimization, layout design, apartment customization, and customer care services.
On December 19, 2023, the final contract was signed for the sale of the total shareholding in the capital of City Zeden Srl and the shareholder loan granted to it, all for a total consideration of €2.1 million. The sold company was the prospective buyer of a property located in Milan, in the Greco district.
In January, a Group company signed a preliminary purchase agreement for an area located in Milan, in the Scalo di Porta Romana area. The contract stipulates a total consideration of approximately €4.5 million, to be settled upon finalization.
On January 23, 2024, the Shareholders' Meeting of AbitareIn approved the appointment of the new Board of Directors and the new Board of Statutory Auditors, which will serve until the approval of the financial statements as of September 30, 2026. The composition is as follows:
During the reporting period, the Company also continued with its plan to purchase its own shares. As of the end of the period, the Company holds 913,727 treasury shares, representing 3.43% of the share capital.
After the end of the reporting period, the Group completed the sale of an area located in the Corvetto district due to a change in regulations (which would have required modifications to the type of project that could be realized) and the known stalemate in the issuance of permits in the Municipality of Milan. The sale was completed for an amount of €3 million.
Additionally, after the end of the period, the Company continued executing its share repurchase plan. As of the date of approval of this report, the Company holds 1,049,763 shares, representing 3.94 % of the share capital.
In May, marketing began for the first project developed by AbitareIn in partnership with Techbau S.p.A. in the city of Rome: the Bombay Palace project. This project involves the renovation of an existing building and will result in approximately 90 apartments. The project generated significant interest in the initial days of marketing, with more than 80 initial appointments already completed.
In the current fiscal year, AbitareIn will continue marketing the authorized projects, constructing the already marketed projects, and scouting new areas.
As previously announced, the Company has expanded its business model through partnerships with other operators. In these partnerships, AbitareIn provides its technological platform and expertise in marketing and commercialization, product optimization, layout design, apartment customization, and customer care activities.
Currently, AbitareIn is acting as a service provider for third parties on two projects: one in Milan and one in Rome.
Additionally, the Company is considering increasing its presence in the Rome market, given the current situation in Milan. It is also investing in the study of new products that involve the preservation of existing buildings, which will reduce construction times and environmental impact, both during the construction phase and in terms of energy efficiency.
As provided for in the Consob Issuers' Regulation, the Company has adopted a "Related-Party Transactions Procedure". For further information, see the "Investors" section of the website www.abitareinspa.com. The transactions carried out by AbitareIn and the companies included in the scope of consolidation with other related parties are part of ordinary operations and are conducted at arm's length. The information on relatedparty transactions, including the information required by the CONSOB Communication of 28 July 2006, is presented in note 26 of the condensed consolidated half-yearly financial statements at 31 March 2024.
During the first half of the year, work continued on the development of the Home-configurator platform. The total investment incurred in the reporting period amounted to Euro 242 thousand.
As at the date of this report, the Company has not set aside a provision for risks in the financial statements to cover any liabilities arising from the procedures described below. At the date of this report, based on the opinion of legal and tax consultants, there are no significant disputes for which the company has decided to set aside a risk provision.
Adoption of the legislative simplification process adopted with CONSOB resolution no. 18079 of 20 January 2012
On 10 December 2020, the Board of Directors of Abitare In S.p.A. resolved to adopt the simplification regime provided for in Articles 70, paragraph 8, and 71, paragraph 1-bis, of the Regulation adopted by CONSOB with resolution no. 11971 of 14 May 1999, as amended, thus availing itself of the right to waive the obligations to publish the information documents envisaged in Annex 3B of the aforementioned CONSOB Regulation at the time of significant mergers, demergers, capital increases through the contribution of assets in kind, acquisitions and disposals
39
AT MARCH 31, 2024
40
| Related | Related | ||||
|---|---|---|---|---|---|
| Note | 31.03.2024 | parties | 30.09.2023 | parties | |
| Property, plant and equipment | 1 | 28,896,006 | 27,525,067 | ||
| Intangible assets | 2 | 2,275,366 | 2,315,962 | ||
| Financial assets | 3 | 62,956 | 184,544 | ||
| Equity investments in other companies | 4 | 1,516,736 | 2,022,472 | ||
| Deferred tax assets | 5 | 1,833,877 | 2,080,880 | ||
| TOTAL NON-CURRENT ASSETS | 34,584,941 | 34,128,925 | |||
| Inventory | 6 | 191,955,830 | 169,786,314 | ||
| Financial receivables | 7;26 | 2,787,939 | 2,787,939 | 2,200,000 | 2,200,000 |
| Financial assets carried at fair value | 8 | 21,215,697 | 15,220,554 | ||
| Trade receivables | 9;26 | 1,547,175 | 513,879 | 808,301 | 43,879 |
| Other current assets | 10 | 13,483,913 | 23,933,618 | ||
| Current tax assets | 11 | 4,754,160 | 4,126,630 | ||
| Cash and cash equivalents | 12 | 23,698,545 | 28,917,054 | ||
| TOTAL CURRENT ASSETS | 259,443,259 | 244,992,471 | |||
| TOTAL ASSETS | 294,028,200 | 279,121,396 | |||
| Share capital | 133,075 | 133,004 | |||
| Reserves | 47,095,218 | 50,713,330 | |||
| Profit (loss) carried forward | 55,035,983 | 30,710,405 | |||
| Profit (loss) for the year | 1,084,480 | 24,289,540 | |||
| EQUITY ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
103,348,756 | 105,846,279 | |||
| Profit and reserves attributable to non-controlling interests |
3,644,099 | 3,808,130 | |||
| EQUITY | 13 | 106,992,855 | 109,654,409 | ||
| Non-current financial liabilities | 14 | 87,824,121 | 73,751,305 | ||
| Employee benefits | 15 | 300,744 | 389,915 | ||
| Other non-current liabilities | 16;26 | 363,371 | 363,371 | 335,184 | 335,184 |
| Customer down payments and deposits | 17 | 51,990,064 | 44,181,101 | ||
| Deferred tax liabilities | 5 | 4,147,463 | 3,316,613 | ||
| TOTAL NON-CURRENT LIABILITIES | 144,625,763 | 121,974,118 | |||
| Current financial liabilities | 14 | 15,299,947 | 11,105,340 | ||
| Trade payables | 18;26 | 9,109,935 | 30,983 | 7,161,139 | 38,512 |
| Other current liabilities | 19;26 | 9,107,738 | 806,570 | 19,188,275 | 412,250 |
| Customer down payments and deposits | 17 | 647,246 | 3,029,646 | ||
| Current tax liabilities | 20 | 8,244,716 | 7,008,469 | ||
| TOTAL CURRENT LIABILITIES | 42,409,582 | 47,492,869 | |||
| TOTAL LIABILITIES | 187,035,345 | 169,466,987 | |||
| TOTAL LIABILITIES AND EQUITY | 294,028,200 | 279,121,396 |
| Related | Related | ||||
|---|---|---|---|---|---|
| Note | 31.03.2024 | parties | 31.03.2023 | parties | |
| Revenue from sales | 21.1 | 9,876,763 | 129,372,641 | ||
| Change in inventory for progress of works | 21.2 | 18,116,100 | (69,579,077) | ||
| Change in inventory for new sites purchased | 21.3 | 2,690,254 | 2,550,000 | ||
| Other revenue | 21.4 | 3,337,047 | 470,000 | 14,345,476 | |
| TOTAL REVENUE | 21 | 34,020,164 | 76,689,040 | ||
| Property purchased for redevelopment for sale | 22.1 | 2,690,254 | 2,550,000 | ||
| Property purchased for redevelopment for rental | 22.1 | - | 12,500,000 | ||
| Raw materials, consumables, supplies and goods | 58,216 | 90,604 | |||
| Services | 22.2;26 | 21,693,831 | 703,079 | 30,241,940 | 890,826 |
| Rentals and similar | 60,336 | 52,796 | |||
| Personnel expenses | 22.3;26 | 2,238,192 | 90,000 | 1,814,010 | 100,000 |
| Depreciation/Amortisation | 22.4 | 609,332 | 569,748 | ||
| Impairment losses and provisions | 22.5;26 | 22,303 | 22,303 | 26,536 | 26,536 |
| Other operating expenses | 22.6 | 1,099,983 | 1,698,370 | ||
| TOTAL OPERATING EXPENSES | 22 | 28,472,447 | 49,544,004 | ||
| EBIT | 5,547,717 | 27,145,036 | |||
| Financial income | 23 | 1,856,793 | 86,292 | ||
| Financial expenses | 23 | (4,083,293) | (3,987,095) | ||
| EBT | 3,321,217 | 23,244,233 | |||
| Income taxes | 24 | (2,377,946) | (973,837) | ||
| PROFIT (LOSS) FOR THE YEAR | 943,271 | 22,270,396 | |||
| Of which: | |||||
| Net profit (loss) attributable to | |||||
| non-controlling interests | (141,209) | (1,323) | |||
| Net profit (loss) attributable to the owners | 1,084,480 | 22,271,719 | |||
| of the Parent |
| Note | 31.03.2024 | 31.03.2023 | |
|---|---|---|---|
| Profit (loss) for the year | 943,271 | 22,270,396 | |
| Other comprehensive income | |||
| That will not be subsequently reclassified in profit or loss for the | |||
| year | |||
| Employee benefits | (21,877) | 10,320 | |
| Tax effect | 5,251 | (2,478) | |
| Total | (16,626) | 7,842 | |
| That will be subsequently reclassified in profit or loss for the year | |||
| Hedging instruments | (121,588) | (39,614) | |
| Tax effect | 29,181 | 9,508 | |
| Total | (92,407) | (30,106) | |
| Total change in OCI reserve | (109,033) | (22,264) | |
| Comprehensive income for the period | 834,238 | 22,248,132 | |
| Of which: | |||
| Net profit (loss) attributable to non-controlling interests | (141,209) | (1,323) | |
| Net profit (loss) attributable to the owners of the Parent | 975,447 | 22,249,455 | |
| Earnings per share | 25 | 0.03 | 0.84 |
| Diluted earnings per share | 25 | 0.03 | 0.81 |
| Equity | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| attributable | |||||||||||||
| Share | Profit carried | to non | |||||||||||
| premium | Stock grant | Treasury stock | Consolidation | forward from | Profit for | controlling | |||||||
| Share capital | reserve | Legal reserve | reserve | FTA reserve | reserve | reserve | OCI reserve | previous years | the year | Total | interests | Total | |
| Equity at 1 October 2022 | 132,654 | 40,743,801 | 39,651 | 4,113,251 | 280,589 | - | - | 248,466 | 32,743,810 | 7,892,419 | 92,071,209 | 3,936,171 | 96,007,380 |
| Profit (loss) for the year | 22,271,719 | 22,271,719 | (1,323) | 22,270,396 | |||||||||
| Actuarial valuation of TFR | 8,044 | 8,044 | (202) | 7,842 | |||||||||
| Hedging derivatives valuation | (30,106) | (30,106) | (30,106) | ||||||||||
| Stock grant plan | 350 | 336,687 | (25,038) | 311,969 | 311,969 | ||||||||
| Allocation of the profit for the year | 7,892,419 | (7,892,419) | - | - | |||||||||
| Equity at 31 March 2023 | 133,004 | 41,080,488 | 39,651 | 4,088,183 | 280,589 | - | 5,889,825 | 226,404 | 40,636,229 | 22,271,719 | 114,632,835 | 3,934,646 | 118,567,481 |
| Equity attributable |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Share | Profit carried | to non | |||||||||||
| premium | Stock grant | Treasury stock | Comsolidation | forward from | Profit for | controlling | |||||||
| Share capital | reserve | Legal reserve | reserve | FTA reserve | reserve | reserve | OCI reserve | previous years | the year | Total | interests | Total | |
| Equity at 1 October 2023 | 133,004 | 41,080,488 | 39,651 | 4,401,853 | 280,589 | (1,115,515) | 5,876,568 | 149,696 | 30,710,405 | 24,289,540 | 105,846,279 | 3,808,130 | 109,654,409 |
| Profit (loss) for the year | 1,084,480 | 1,084,480 | (141,209) | 943,271 | |||||||||
| Actuarial valuation of TFR | (16,626) | (16,626) | (16,626) | ||||||||||
| Hedging derivatives valuation | (92,407) | (92,407) | (92,407) | ||||||||||
| Purchase of own shares | (3,413,294) | (3,413,294) | (3,413,294) | ||||||||||
| Change in consolidation scope | (59,676) | (59,676) | (22,822) | (82,498) | |||||||||
| Stock grant plan | 71 | 67,767 | (163,552) | 95,714 | - | - | |||||||
| Allocation of the profit for the year | 24,289,540 | (24,289,540) | - | - | |||||||||
| Equity at 31 March 2024 | 133,0075 | 41,148,255 | 39,651 | 4,238,301 | 280,589 | (4,528,809) | 5,876,568 | 40,663 | 55,035,983 | 1,084,480 | 103,348,756 | 3,644,099 | 106,992,855 |
| 31.03.2024 | 31.03.2023 | |
|---|---|---|
| Operating activities | ||
| Profit (loss) for the year | 943,271 | 22,270,397 |
| Income taxes | 2,377,946 | 973,837 |
| Financial income | (1,729,336) | (86,292) |
| Financial expenses | 3,955,836 | 3,987,095 |
| Net accruals to provisions | 90,310 | 91,439 |
| Accrual to stock grant reserve | - | 311,969 |
| Impairment and depreciation/amortisation of property, plant and equipment and | 609,332 | 569,748 |
| intangible assets | ||
| Cash flows before changes in net working capital | 6,247,359 | 28,118,193 |
| Decrease/(increase) in inventory | (22,169,516) | 67,269,670 |
| Increase/(decrease) in trade payables | 1,948,794 | (9,384,953) |
| Decrease/(increase) in trade receivables | (738,874) | (590,246) |
| Change in other current/non-current assets and liabilities | 13,583,649 | (27,072,436) |
| Net financial income/expenses collected/paid | (2,633,010) | (3,315,521) |
| Taxes paid | - | 192,474 |
| Use of provisions | (187,573) | (19,039) |
| Cash flows from (used in) operating activities (A) | (3,949,171) | 55,198,142 |
| Investing activities | ||
| Investments in property, plant and equipment | (458,021) | (111,720) |
| Disposal of property, plant and equipment | - | - |
| Real estate investments | (1,107,044) | (13,136,698) |
| Investments in intangible assets | (374,608) | (42,034) |
| Disposal of intangible assets | - | - |
| Other equity investments | - | - |
| Sale of company, net of cash and cash equivalents | - | - |
| Cash flows from (used in) investing activities (B) | (1,939,673) | (13,290,452) |
| Financing activities | ||
| Bank loans raised | 22,773,544 | 27,281,757 |
| Bank loan repayments | (4,811,588) | (52,660,277) |
| Change in current/non-current financial liabilities | (74,861) | (121,153) |
| Net change in current financial assets | (3,795,143) | - |
| Change in consolidation scope | (82,498) | - |
| Investment in own shares | (3,413,294) | - |
| Dividends paid | (9,925,824) | - |
| Share capital increase against consideration | - | - |
| Cash flows from (used in) financing activities (C) | 670,336 | (25,499,673) |
| Net cash flows in the period (A)+(B)+(C) | (5,218,508) | 16,408,017 |
| Cash and cash equivalents at the beginning of the year | 28,917,053 | 32,365,487 |
| Increase/(decrease) in cash and cash equivalents from 1 October to 31 March | (5,218,508) | 16,408,017 |
| Cash and cash equivalents at the end of the year | 23,698,545 | 48,773,504 |
Financing activities
To supplement the information on cash flows, as required by the amendment in IAS 7, a specific table was inserted in Note 12, which analyses the changes in liabilities generated by financing activities.
46
These half-yearly condensed consolidated financial statements at 31 March 2024 have been prepared in accordance with IAS 34, Interim Financial Reporting. IAS 34 allows the financial statements to be prepared in "condensed" form, based on a significantly lower minimum level of disclosure than required by the International Financial Reporting Standards, issued by the International Accounting Standards Board and adopted by the European Union (IFRS), where a full disclosure statement prepared on the basis of IFRS has previously been made available to the public. The condensed consolidated half-yearly financial statements as of 31 March 2024 were drawn up using the same accounting principles applied by the Group in the latest annual financial statements. The new standards that came into force from 1 January 2023 (reported in the paragraph "New accounting standards, amendments and interpretations applicable from 1 January 2023") did not have significant effects on the condensed consolidated half-yearly financial statements.
This condensed half-yearly consolidated financial statement was drawn up on the basis of the assumption of business continuity as the Directors have verified the absence of financial, managerial or other indicators that could indicate critical issues regarding the Group's ability to meet its bonds in the foreseeable future and in particular in the next 12 months.
The half-yearly condensed consolidated financial statements at 31 March 2024 include the statement of financial position, the income statement, the statement of comprehensive income, the statement of changes in equity, the statement of cash flows and the notes, all prepared in accordance with the IFRS.
The schedules of the statement of financial position provide a classification of current and non-current assets and current and non-current liabilities where: (i) non-current assets include positive balances with a normal operating cycle beyond 12 months; (ii) current assets include positive balances with a normal operating cycle within 12 months, and cash and cash equivalents; (iii) non-current liabilities include payables beyond 12 months; (iv) current liabilities include payables within 12 months.
Finally, the statement of cash flows was prepared using the indirect method to determine cash flows from operating activities. Under this method, profit (loss) for the year is adjusted to account for the effects of noncash transactions, any deferral or provision allocated for previous or future operational receipts or payments and any revenue or expense items associated with cash flows from investing or financing activities.
With reference to CONSOB Resolution 15519 of 27 July 2006 on the financial statements, specific supplementary income statement schedules have been included, where necessary, in order to highlight any significant transactions with related parties, and any transactions qualifying as non-recurring, atypical and/or unusual are indicated in the financial statements, and therefore highlighted in the notes.
Unless otherwise specified, all amounts shown in the consolidated financial statements and in the notes are in Euro. The figures shown in the financial statements and in the notes are rounded up/down to ensure consistency with the figures shown in the statement of financial position and the income statement.
The scope of consolidation includes subsidiaries for which control can be exercised as defined in IFRS 10, which envisages that an investor controls an entity in which it has invested when it has rights that give it the possibility to direct the entity's significant assets, has an exposure, or a right, to receive variable returns from its involvement with the entity and has a real possibility of using its power to influence the amount of its return on investment.
The results of subsidiaries acquired or sold during the financial year are included in the consolidated income statement from the actual acquisition date until the actual sale date. If necessary, adjustments are made to the financial statements of the subsidiaries to align the accounting policies used with those adopted by the Group.
The consolidation of the financial statements of the subsidiaries was carried out according to the line-by-line consolidation method, assuming the full amount of the assets, liabilities, costs and revenues of the individual companies, regardless of the equity investments held, eliminating the carrying amount of the consolidated equity investments held by the company against the related equity.
The minority shareholders' interest in the net assets of consolidated subsidiaries is identified separately from the Group's equity. This interest is determined at the acquisition date on the basis of the fair value of the minority interest or as a proportion of the current value of the recognised net assets of the acquiree and after that date in changes in equity. The choice of measurement method is made on a transaction-by-transaction basis. Losses attributable to third parties in a consolidated subsidiary may exceed the non-controlling interests in the subsidiary's equity; in such cases non-controlling interests will present a negative balance. The effects of changes in the shareholdings of subsidiaries that do not involve acquisition/loss of control are recorded under changes in equity.
Profits and losses, provided they are significant, not yet realized and deriving from transactions between companies within the scope of consolidation are eliminated, as are all items of significant amount that give rise to payables and receivables, costs and revenues between Group companies. These adjustments, like other consolidation adjustments, take into account the related deferred tax effect, where applicable.
The following companies are included in the scope of consolidation (on a line-by-line basis):
| Society | Venue | Share Capital | % of ownership |
|---|---|---|---|
| Abitare In Development 3 S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Abitare In Development 4 S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Abitare In Development 5 S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Abitare In Development 6 S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Abitare In Development 7 S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Abitare In Maggiolina S.r.l. | Milan, via degli Olivetani 10/12 | 100,000 | 100% |
| Accursio S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Citynow S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Costruire In S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Creare S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Deametra Siinq S.r.l. | Milan, via degli Olivetani 10/12 | 50,000 | 70.96%* |
| Edimi S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Homizy Siiq S.p.A. | Milan, via degli Olivetani 10/12 | 115,850 | 70.96% |
| Hommi S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Housenow S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Hub32 S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Immaginare S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Just Home S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Lambrate Twin Palace S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Milano City Village S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Mivivi S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| MyCity S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| MyTime S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| New Tacito S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Palazzo Naviglio S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Porta Naviglio Grande S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Savona 105 S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Smartcity Siinq S.r.l. | Milan, via degli Olivetani 10/12 | 50,000 | 70.96%* |
| TheUnits S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Trilogy Towers S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Volaplana S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
| Ziro S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
* 70.96% owned through Homizy Siiq S.p.A.
Compared to the previous year, the following company has entred to the consolidation period:
| Society | Venue | Share Capital | % of ownership |
|---|---|---|---|
| GMC Holding S.r.l. | Milan, via degli Olivetani 10/12 | 10,000 | 100% |
Compared to the previous year, the following company has left the scope of consolidation as a result of its sale of its entire equity investment to third parties on 24 of November 2023:
| Society | Venue | Share Capital |
|---|---|---|
City Zeden S.r.l. Milan, via degli Olivetani 10/12 10,000
The subsidiaries prepare separate interim financial statements in accordance with the provisions applicable in Italy and in compliance with the Italian Accounting Standards. The Italian accounting standards adopted have therefore been aligned with the IFRS to make the financial statements of subsidiaries consistent with the accounting standards adopted by the Group
In preparing the financial statements and the related notes in accordance with the IFRS, the management is required to make estimates and assumptions that have an impact on the value of revenue, costs, assets and liabilities in the financial statements and on disclosures of contingent assets and liabilities at the reporting date. The final figures may differ from these estimates due to the uncertainty underlying the assumptions and the conditions on which the estimates are based. Consequently, any change in the conditions underlying the associated opinions, assumptions and estimates could have a significant impact on subsequent performance. Estimates are used to determine the fair value of real estate investments, financial instruments and derivatives. The management reviews the estimates and assumptions periodically and, if necessary, these are backed by opinions and studies of independent consultants of primary standing (e.g. property appraisal). The effects of any changes are reflected in the income statement.
The following estimates used in the financial statements are deemed significant in that they involve extensive use of subjective opinions, assumptions and estimates:
Please also note that some measurement processes are generally only fully completed when the annual financial statements are prepared, when all the necessary information is available, unless there are indicators of impairment that require the immediate measurement of any impairment losses.
The following IFRS accounting standards, amendments and interpretations are applicable starting from 1 January 2023.
Amendments to IAS 12 Income Taxes: Deferred Tax related to Assets and Liabilities arising from a Single Transaction": the document clarifies how deferred taxes must be accounted for on some transactions that can generate assets and liabilities of the same amount at the date of first recognition, such as leasing and dismantling obligations. The changes were applied starting January 1, 2023;
"Disclosure of Accounting Policies—Amendments to IAS 1 and IFRS Practice Statement 2" and "Definition of Accounting Estimates—Amendments to IAS 8": the amendments regarding IAS 1 require an entity to indicate relevant information on the accounting principles applied by the Group. The amendments are aimed at improving information on the accounting principles applied by the Group in order to provide more useful information to investors and other primary users of the financial statements as well as to help companies distinguish changes in accounting estimates from changes in accounting policy.
These amendments had no impact on the Group's consolidated financial statements.
On 23 January 2020 the IASB published an amendment called "Amendments to IAS 1 Presentation of Financial Statements: Classification of Liabilities as Current or Non-current" and on 31 October 2022 it published an amendment called "Amendments to IAS 1 Presentation of Financial Statements : Non-Current Liabilities with Covenants". These changes aim to clarify how to classify debts and other short- or long-term liabilities. Furthermore, the amendments also improve the information that an entity must provide when its right to defer the extinction of a liability for at least twelve months is subject to compliance with certain parameters (i.e. covenants). The changes come into force from 1 January 2024; However, early application is permitted. The directors do not expect a significant effect on the Group's consolidated financial statements from the adoption of this amendment.
On 22 September 2022 the IASB published an amendment called "Amendments to IFRS 16 Leases: Lease Liability in a Sale and Leaseback". The document requires the seller-lessee to evaluate the lease liability arising from a sale & leaseback transaction so as not to recognize an income or loss that relates to the retained right of use. The changes will apply from 1 January 2024, but early application is permitted. The directors are currently evaluating the possible effects of the introduction of this amendment on the Group's consolidated financial statements.
At the reference date of this document, the competent bodies of the European Union have not yet completed the approval process necessary for the adoption of the amendments and principles described below.
On 25 May 2023 the IASB published an amendment called "Amendments to IAS 7 Statement of Cash Flows and IFRS 7 Financial Instruments: Disclosures: Supplier Finance Arrangements". The document requires an entity to provide additional information on reverse factoring arrangements that allows users of the financial statements to evaluate how financial arrangements with suppliers can influence the entity's liabilities and cash flows and to understand the effect of such agreements on the entity's exposure to liquidity risk. The changes will apply from 1 January 2024, but early application is permitted. The directors do not expect a significant effect on the Group's consolidated financial statements from the adoption of this amendment.
On 15 August 2023, the IASB published an amendment called "Amendments to IAS 21 The Effects of Changes in Foreign Exchange Rates: Lack of Exchangeability". The document requires an entity to apply a methodology to be applied consistently in order to verify whether a currency can be converted into another and, when this is not possible, how to determine the exchange rate to be used and the information to be provided in the supplementary notes. The change will apply from 1 January 2025, but early application is permitted. The directors do not expect a significant effect on the Group's consolidated financial statements from the adoption of this amendment.
The table below shows the breakdown of Property, plant and equipment as at 31 March 2024 and 30 September 2023.
| 31.03.2024 | 30.09.2023 | Change | |
|---|---|---|---|
| Property | 5,979,001 | 5,684,521 | 294,480 |
| Plant and machinery | 9,140 | 12,937 | (3,797) |
| General equipment | 53,600 | 27,117 | 26,483 |
| Other property, plant and equipment | 1,190,656 | 1,243,927 | (53,271) |
| Tangible assets under construction and advances | 21,663,609 | 20,556,565 | 1,107,044 |
| Total | 28,896,006 | 27,525,067 | 1,370,939 |
The table below shows changes in Property, plant and equipment at the reporting dates 31 March 2024 and 30 September 2023, by individual asset category.
| Other | Total | |||||
|---|---|---|---|---|---|---|
| Plant and | General | property, plant | property, plant | |||
| Property | machinery | equipment | and equipment | and equipment | Property | |
| Opening balance | ||||||
| Cost | 6,548,721 | 50,067 | 36,261 | 2,024,617 | 20,556,565 | 29,216,231 |
| Amortisation (accumulated amortisation) |
(864,200) | (37,130) | (9,144) | (780,690) | - | (1,691,164) |
| Carrying amount | 5,684,521 | 12,937 | 27,117 | 1,243,927 | 20,556,565 | 27,525,067 |
| Changes in the period | ||||||
| Increases for acquisitions/constructions |
385,227 | - | 28,375 | 44,420 | 1,107,044 | 1,565,066 |
| Reclassifications (of carrying amount) |
- | - | - | - | - | - |
| Amortisation in the year | (90,747) | (3,797) | (1,892) | (97,691) | - | (194,127) |
| Total changes | 294,480 | (3,797) | 26,483 | (53,271) | 1,107,044 | 1,370,939 |
| Closing balance | ||||||
| Cost | 6,933,948 | 50,067 | 64,636 | 2,069,037 | 21,663,609 | 30,781,297 |
| Amortisation (accumulated amortisation) |
(954,947) | (40,927) | (11,036) | (878,381) | - | (1,885,291) |
| Carrying amount | 5,979,001 | 9,140 | 53,600 | 1,190,656 | 21,663,609 | 28,896,006 |
The item "Property" increased exclusively, for a total amount of Euro 385 thousand, as a result of the renovation of the offices located in Milan in Viale Umbria, 32.
The item "assets under construction" increased due to costs incurred for the construction of the properties intended for rental in co-living form of the subsidiaries Smartcity Siinq S.r.l. and Deametra Siinq S.r.l., equal to Euro 76 thousand and Euro 1,031 thousand, respectively.
The table below shows the breakdown of Intangible assets as at 31 March 2024 and 30 September 2023.
| 31.03.2024 | 30.09.2023 | Change | |
|---|---|---|---|
| Development costs | 946,085 | 919,007 | 27,078 |
| Concessions, licences, trademarks and similar rights | 2,209 | 2,290 | (81) |
| Assets under construction and payments on account | 109,255 | 53,504 | 55,751 |
| Other intangible assets | 1,217,817 | 1,341,161 | (123,344) |
| Total | 2,275,366 | 2,315,962 | (40,596) |
The table below shows changes in Intangible assets at the reporting dates 31 March 2024 and 30 September 2023, by individual asset category.
| Development costs |
Concessions, licences, trademarks and similar rights |
Intangible assets under construction and payments on account |
Other intangible assets |
Total intangible assets |
|
|---|---|---|---|---|---|
| Opening balance | |||||
| Cost | 3,029,600 | 26,152 | 53,504 | 2,276,582 | 5,385,838 |
| Amortisation (accumulated amortisation) |
(2,110,593) | (23,862) | - | (935,421) (3,069,876) | |
| Carrying amount | 919,007 | 2,290 | 53,504 1,341,161 | 2,315,962 | |
| Changes in the period | |||||
| Increases for acquisitions | 241,867 | - | 55,751 | 76,991 | 374,609 |
| Reclassifications (of carrying amount) |
- | - | - | - | - |
| Amortisation in the year | (214,789) | (81) | - | (200,335) | (415,205) |
| Total changes | 27,078 | (81) | 55,751 | (123,344) | (40,596) |
| Closing balance | |||||
| Cost | 3,271,467 | 26,152 | 109,255 | 2,353,573 | 5,760,447 |
| Amortisation (accumulated amortisation) |
(2,325,382) | (23,943) | - (1,135,756) (3,485,081) | ||
| Carrying amount | 946,085 | 2,209 | 109,255 1,217,817 | 2,275,366 |
The increase in development costs is attributable exclusively to the development and integration activity, with all company processes, of the "E-Commerce Corporate Abitare In" platform. The platform is aimed at selling houses online with the support of an online apartment configurator. These costs refer to services supplied by third parties. Development costs incurred by the Group refer to projects that satisfy the requirements of IAS 38.
In addition, the item "other intangible assets" increased exclusively by Euro 77 thousand due to the effect of ISTAT indexation on rents relating to leasing contracts signed by the holding company Abitare In S.p.A.
As at 31 March 2024, this item was composed of financial assets resulting from the mark-to-market measurement of the cash flow hedging derivatives entered into by Abitare In S.p.A.
The item in question is mainly represented by the shares held in Tecma Solutions S.p.A. (7.3% of the share capital), a company listed on the Euronext Growth Milan Market, specialised in Real Estate Business Innovation for an amount equal to Euro 1,414 thousand.
The carrying amount has decreased by Euro 506 thousand owing to the revaluation arising from the adjustment of the carrying amount to the fair value as at 31 March 2024, as the asset is classified as a Financial Asset measured at fair value through profit or loss (FVTPL). The quotation value as at 31 March 2024 of Euro 2.46 per share, was used as the fair value benchmark.
The item in question also includes a minority shareholding in the share capital, held in the company Arras Group S.p.A., a company listed on Euronext Growth Milan PRO, specialized in real estate development in tourist locations. The company was purchased through subscription for an amount equal to Euro 100 thousand.
The residual amount of Euro 3 thousand relates to shareholdings held in Banca di Credito Cooperativo.
It is noted that the book value of the associated company Via Bombay 1 S.r.l. was completely written off for a total value of Euro 24 thousand.
The net balance of deferred tax assets and liabilities as at 31 March 2024 is as follows.
| 31.03.2024 | 30.09.2023 | Change | |
|---|---|---|---|
| Deferred tax assets | 1,833,877 | 2,080,880 | (247,003) |
| Payables for deferred tax liabilities | (4,147,463) | (3,316,613) | (830,850) |
| Net position | (2,313,586) | (1,235,733) | (1,077,853) |
This item includes the balance of prepaid and deferred taxes on temporary differences between the carrying amount of an asset or liability and the value for tax purposes of that same asset or liability.
| Subscribed to account income |
Subscribed to | ||||
|---|---|---|---|---|---|
| 30.09.2023 | statement | Net Equity | Reclassifications 31.03.2024 | ||
| Capital increase IAS 32 | 282,345 | (41,584) | - | - | 240,761 |
| Director's remuneration | 38,051 | - | - | - | 38,051 |
| Unpaid employee bonuses | 3,080 | - | - | - | 3,080 |
| Measurement of work in progress in accordance with IFRS 15 |
(3,668,929) | (828,038) | - | - | (4,496,967) |
| Effects of IFRS 6 application | (56,497) | (4,476) | - | - | (60,973) |
| Employee benefits in accordance with IAS 19 |
(7,489) | 1,499 | 5,251 | - | (739) |
| Derecognition of multi-year costs in accordance with IAS 38 |
(50,071) | (892) | - | - | (50,963) |
| Provision for risks | 262,467 | (159,111) | - | - | 103,356 |
| Hedging derivatives valutation | (44,290) | - | 29,181 | - | (15,109) |
54
| Tax losses | 22,426 | - | - | - | 22,426 |
|---|---|---|---|---|---|
| Change in scope consolidation Inventory adjustment to riflect |
- 1,983,174 |
- (68,232) |
- - |
(11,451) - |
(11,451) 1,914,942 |
| intercompany mark-up Total |
(1,235,733) | (1,100,834) | 34,432 | (11,451) (2,313,586) |
The table below shows the breakdown of Inventory as at 31 March 2024 and 30 September 2023.
| 31.03.2024 | 30.09.2023 | Chenge | |
|---|---|---|---|
| Real estate developments under way | 2,009,190 | 5,874,423 | (3,865,233) |
| Advances on inventory | 182,126,023 | 145,734,347 | 36,391,676 |
| Finished products | 7,820,617 | 18,177,544 | (10,356,927) |
| Total | 191,955,830 | 169,786,314 | 22,169,516 |
| Real estate developments under way | Advances on Inventory | Finished products | |
|---|---|---|---|
| Abitare In Development 4 Srl | - | 14,282,105 | - |
| Abitare In Development 5 Srl | - | 21,895,733 | 1,426,601 |
| Abitare In Development 7 Srl | - | - | 320,427 |
| Abitare In Maggiolina Srl | - | 1,717,000 | - |
| Accursio S.r.l. | - | 19,636,828 | - |
| Citynow S.r.l. | 1,399,265 | - | - |
| Creare S.r.l. | 76,623 | - | - |
| Edimi S.r.l. | - | 2,836,948 | - |
| GMC Holding S.r.l. | - | 5,534,015 | - |
| Immaginare Srl | - | 3,458,971 | - |
| Lambrate Twin Palace Srl | - | 21,683,213 | - |
| Mivivi Srl | 533,302 | 6,866,010 | 287,441 |
| MyCity Srl | - | 13,768,792 | - |
| New Tacito Srl | - | 7,155,306 | |
| Palazzo Naviglio Srl | - | - | 817,410 |
| Porta Naviglio Grande Srl | - | 22,939,657 | - |
| Savona 105 Srl | - | 31,122,696 | - |
| TheUnits Srl | - | 2,804,775 | - |
| Trilogy Towers Srl | - | - | 4,968,738 |
| Volaplana Srl | - | 3,000,000 | - |
| Ziro Srl | - | 3,423,974 | - |
| Total | 2,009,190 | 182,126,023 | 7,820,617 |
The item "Finished products" mainly refers to the apartments completed by the subsidiary Trilogy Towers S.r.l. for a total of Euro 4,969 thousand, the subsidiary Abitare In Development 5 S.r.l. for a total of Euro 1,427 thousand and the subsidiary Palazzo Naviglio S.r.l. for a total of Euro 817 thousand. The item "Real estate developments under way" refers to projects under way and not yet completed at 31 March 2024 and includes costs incurred to purchase real estate to be developed for a total amount of Euro 86,745 thousand. The typical length of the production cycle in the Abitare In Group's sector is influenced by a number of
factors, such as authorisation procedures and relations with the public administration in general, customer requests to customise properties and works planning. In view of the above, the number of projects to be completed within 12 months cannot be reliably estimated. The item in question mainly consists of inventory attributable to the subsidiary Savona 105 S.r.l. for a total of Euro 31,123 thousand, the subsidiary Porta Naviglio Grande S.r.l. for a total of Euro 22,940 thousand, the subsidiary Lambrate Twin Palace S.r.l. for a total of Euro 21,683 thousand, the subsidiary Abitare In Development 5 S.r.l. for a total of Euro 21,896 thousand, the subsidiary Accursio S.r.l. for a total of Euro 19,637 thousand, the subsidiary Abitare In Development 4 S.r.l. for a total of Euro 14,282 thousand and the subsidiary MyCity S.r.l. for a total of Euro 13,769 thousand
Advances on inventory refer to suspended costs linked to areas for which a preliminary contract has been signed.
As of 31 March 2024, the item in question is made up exclusively of an interest-bearing loan granted by the holding company Abitare In S.p.A. to the associated company Via Bombay n.1 S.r.l. in which Abitare In S.p.A. holds a stake equal to 48.99% of the share capital. Via Bombay n.1 S.r.l. specializes in the construction of residential and non-residential properties.
As of 31 March 2024, the item in question is made up exclusively of the opening of investment lines carried out by the holding company Abitare In S.p.A. The booking value is generated by aligning the book value to the fair value at 31 March 2024 as the asset is classified as Financial assets measured at fair value with a contra entry in the Income Statement (FVTPL). The asset management portfolio in question includes government bonds or bonds of primary companies for a total value of Euro 21,216 thousand. The duration of these investments does not exceed 12 months.
Trade receivables amount to Euro 1,547 thousand (Euro 808 thousand at the end of the previous reporting period). There are no past due receivables.
Other current assets amounted to Euro 13,849 thousand (Euro 23,934 thousand at the end of the previous reporting period).
| 31.03.2024 | 30.09.2023 | Change | |
|---|---|---|---|
| Down payments/deposits on real estate complexes purchased | 3,690,000 | 6,166,130 | (2,476,130) |
| Accrued income and prepaid expenses | 4,506,624 | 4,103,771 | 402,853 |
| Other current assets | 5,287,289 | 13,663,717 | (8,376,428) |
| Other current assets | 13,483,913 | 23,933,618 | (10,449,705) |
The item "Down payments/deposits on real estate complexes purchased" consists of:
Accrued income and prepaid expenses mainly include:
The item "Other current assets" mainly refers to:
Current tax assets amounted to Euro 4,754 thousand mainly refer to:
The table below shows the breakdown of cash and cash equivalents as at 31 March 2024 and 30 September 2023.
| 31.03.2024 | 30.09.2023 | Change | |
|---|---|---|---|
| Bank and postal accounts | 23,691,075 | 28,793,599 | (5,102,524) |
| Cash-in-hand and cash equivalents | 7,470 | 123,455 | (115,985) |
| Cash and cash equivalents | 23,698,545 | 28,917,054 | (5,218,509) |
The balance of cash and cash equivalents, fully reported in Euro, reflects liquid funds, cash-in-hand and cash equivalents at the respective reporting dates.
Cash and cash equivalents as at 31 March 2024 are free of constraints or restrictions on use.
| Share capital |
Share premium reserve |
Legal reserve |
Stock grant reserve |
FTA reserve |
Treasury stock reserve |
Comsolidation reserve |
OCI reserve |
Profit carried forward from previous years |
Profit for the year |
Total | Equity attributable to non-controlling interests |
Total | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity at 1 October 2023 | 133,004 | 41,080,488 | 39,651 | 4,401,853 | 280,589 | (1,115,515) | 5,876,568 | 149,696 | 30,710,405 | 24,289,540 105,846,279 | 3,808,130 109,654,409 | ||
| Profit (loss) for the year | 1,084,480 | 1,084,480 | (141,209) | 943,271 | |||||||||
| Actuarial valuation of TFR | (16,626) | (16,626) | (16,626) | ||||||||||
| Hedging derivatives valuation | (92,407) | (92,407) | (92,407) | ||||||||||
| Purchase of own shares | (3,413,294) | (3,413,294) | (3,413,294) | ||||||||||
| Change in consolidation scope | (59,676) | (59,676) | (22,822) | (82,498) | |||||||||
| Stock grant plan | 71 | 67,767 | (163,552) | 95,714 | - | - | |||||||
| Allocation of the profit for the year | 24,289,540 | (24,289,450) | - | - | |||||||||
| Equity at 31 March 2024 | 133,075 | 41,148,255 | 39,651 | 4,238,301 | 280,589 | (4,528,809) | 5,876,568 | 40,663 | 55,035,983 | 1,084,480 103,348,756 | 3,644,099 106,992,855 |
The item in question shows a value of Euro 41 thousand (for Euro 150 thousand as at 30 September 2023) and includes:
·the gains/(losses) that will be transferred to the income statement, relating to the cash flow hedge reserve on the hedging derivatives of Abitare In S.p.A. and Porta Naviglio Grande S.r.l., which show a negative value of Euro 92 thousand;
·gains/(losses) that will not be transferred to the income statement, relating to the actuarial valuation of the provision for severance pay as required by IAS 19, which show a negative value of Euro 17 thousand.
On 19 February 2024, the Board of Directors resolved to implement the free increase in share capital through the free issue of 14,179 shares in favor of one of the beneficiaries of the 2021-2023 Stock Grant Plan approved by the Shareholders' Meeting Shareholders dated 31 May 2021. The item in question at 31 March 2024 has a balance of Euro 4,238 thousand.
On 14 July 2023 the ordinary shareholders' meeting of Abitare In S.p.A. approved the launch of the plan for the purchase and disposal of treasury shares (the "Buy-Back Plan"). The share purchase operations within the Buy-Back Plan took place in the manner and within the operational limits established by the above-mentioned meeting resolution, by art.5 of EU Regulation 596/2014, by art.3 of the Regulation Delegate (EU) n.1052/2016 of the European Commission of 8 March 2016 and by the general applicable sector regulations. The total treasury shares in portfolio at 31 March 2024 amounted to Euro 913,727 treasury shares for a total value of Euro 4,529 thousand.
The item in question amounted to Euro 3,644 thousand (Euro 3,808 thousand at 30 September 2023) and mainly refers to the shares pertaining to minority shareholders of the subsidiaries Homizy Siiq S.p.A., Deametra Siinq S.r.l. and Smartcity Siinq S.r.l. The change originating in the reference period is attributable to the purchase of 25,000 Homizy shares from minority shareholders and the sale by Homizy S.p.A. to Abitare In S.p.A. of 100% of the shares of the Hommy S.r.l. companies and Housenow S.r.l.
The table below shows the breakdown of non-current financial liabilities as at 31 March 2024 and 30 September 2023.
| 31.03.2024 | 30.09.2023 | ||||||
|---|---|---|---|---|---|---|---|
| non-current portion |
current portion |
Total | non-current portion |
current portion |
Total | Change | |
| Medium/long-term bank loans |
86,746,257 | 15,036,045 101,782,302 72,633,222 | 10,806,796 | 83,440,018 | 18,342,284 | ||
| Short-term bank loans | - | - | - | - | - | - | - |
| Other financial payables |
1,077,864 | 263,902 | 1,341,766 | 1,118,083 | 298,544 | 1,416,627 | (74,861) |
| Total | 87,824,121 | 15,299,947 103,124,068 73,751,305 | 11,105,340 | 84,856,645 | 18,267,423 |
The following new loans were granted during the first half of the financial year:
During the first half of the year, the following loans were extinguished:
The table below provides information on existing loans as at 31 March 2024.
| loan type (Euro/000) | Borrower company | Amount disbursed/approved* Underwriting date |
End date | Payable within the next financial year |
Payable beyond next financial year |
Total payable Total debt nominal value |
Mortgage on real estate/guarantees |
Covenants | The following is a sensitivity analysis that was determined based on the Group's 31 March 2024 exposure |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mortgage loan | Abitare In Development 3 S.r.l. | 3,000 | 22.06.2018 | 30.06.2033 | 167 | 1,808 | 1,975 | 1,991 | 6,000 | No | and concerns the effect on the income statement of rate changes, upward and downward. |
|||||
| Landed property loan | Abitare In Development 3 S.r.l. | 1,500 | 05.05.2022 | 30.06.2033 | 109 | 1,183 | 1,292 | 1,299 | 3,000 | No | The columns show the increase (+) or, on the contrary, a decrease (-) in financial expenses compared to |
|||||
| Unsecured loan | Abitare In Development 4 S.r.l. | 5,875 | 04.03.2022 | 03.03.2027 | 1,912 | 3,961 | 5,873 | 5,875 | n/a | No | value in the consolidated |
half-yearly report. | ||||
| Landed property loan | Abitare In Development 5 S.r.l. | 25,100 | 07.07.2022 | 31.12.2032 | 70 | 5,571 | 5,641 | 5,743 | 50,200 | Yes | ||||||
| Loan | Abitare In S.p.A. | 5,200 | 23.09.2020 | 23.09.2025 | 1,320 | 657 | 1,977 | 1,987 | n/a | Yes | Rate changes | Sensitivity on rates (Euro thousand) | ||||
| Loan | Abitare In S.p.A. | 4,500 | 20.05.2021 | 31.03.2025 | 2,854 | - | 2,854 | 2,812 | n/a | Yes | (+) | (-) | (+) | (-) | ||
| Loan | Abitare In S.p.A. | 1,400 | 23.06.2022 | 31.07.2027 | 495 | 933 | 1,428 | 1,400 | n/a | No | +50 BP | -50 BP | 130 | (86) | ||
| Loan | Abitare In S.p.A. | 2,600 | 27.05.2022 | 26.05.2027 | 713 | 1,958 | 2,671 | 2,600 | n/a | No | +100 BP | -100 BP | 259 | (226) | ||
| Loan | Abitare In S.p.A. | 3,000 | 18.07.2022 | 31.12.2025 | 1,011 | 1,017 | 2,028 | 2,022 | n/a | Yes | +200 BP | -200 BP | 519 | (505) | ||
| Loan | Abitare In S.p.A. | 3,000 | 29.07.2022 | 28.07.2025 | 610 | 1,492 | 2,102 | 2,100 | n/a | Yes | +300 BP | -300 BP | 778 | (784) | ||
| Loan | Abitare In S.p.A. | 5,000 | 29.09.2023 | 30.09.2028 | 1,083 | 3,977 | 5,060 | 5,000 | n/a | Yes | ||||||
| Loan | Abitare In S.p.A. | 5,000 | 12.10.2023 | 30.09.2029 | 567 | 4,491 | 5,058 | 5,000 | n/a | No | the | |||||
| Loan | Abitare In S.p.A. | 5,000 | 16.11.2023 | 30.09.2028 | 1,377 | 3,657 | 5,034 | 5,000 | n/a | No | Below is a summary |
table of the financial covenants provided for in some of the loan agreements of |
||||
| Landed property loan | Accursio S.r.l. | 30,900 | 31.12.2021 | 31.12.2031 | 60 | 10,172 | 10,232 | 10,500 | 61,800 | Yes | Abitare In Group: |
|||||
| Unsecured loan | Citynow S.r.l. | 2,000 | 01.02.2022 | 01.02.2028 | 380 | 1,243 | 1,623 | 1,627 | n/a | No | Frequency and date | Parameter at last | ||||
| Loan | Deametra Siinq S.r.l. | 23,000 | 29.12.2022 | 30.06.2026 | - | 7,969 | 7,969 | 8,297 | 41,400 | Yes | Loan | of last calculation | Parameter | Limit | reporting date | |
| Landed property loan | Lambrate Twin Palace S.r.l. | 18,100 | 25.05.2021 | 30.06.2050 | - | 7,297 | 7,297 | 7,300 | 36,200 | No | Abitare In S.p.A. (BCC) | Financial year | consolidated net financial | < 3.75 | 1.10 | |
| Unsecured loan | Mivivi S.r.l. | 5,000 | 06.05.2022 | 06.05.2028 | 922 | 4,059 | 4,981 | 5,000 | n/a | No | (30.09.2023) Financial year |
debt/consolidated Ebitda consolidated net financial |
||||
| Landed property loan | MyCity S.r.l. | 17,300 | 28.03.2024 | 28.03.2054 | 2 | 2,459 | 2,461 | 2,500 | 34,600 | No | Abitare In S.p.A. (BCC) | (30.09.2023) | debt/consolidated equity | < 1.75 | 0.35 | |
| Landed property loan | Porta Naviglio Grande S.r.l. | 11,802 | 14.01.2021 | 14.12.2025 | 97 | 6,506 | 6,603 | 6,619 | 23,604 | Yes | Abitare In S.p.A. (BNL) | Financial year | consolidated net financial | < 1.75 | 0.35 | |
| Landed property loan | Savona 105 S.r.l. | 37,500 | 03.12.2020 | 31.12.2030 | 69 | 10,950 | 11,019 | 10,950 | 75,000 | Yes | (30.09.2023) | debt/consolidated equity | ||||
| Landed property loan | Smartcity Siinq S.r.l. | 9,100 | 22.12.2023 | 13.12.2036 | 15 | 1,065 | 1,080 | 1,100 | 18,200 | No | Abitare In S.p.A. (BNL) | Financial year | net financial debt in financial statements/equity in financial |
< 0.75 | (0.18) | |
| Landed property loan | TheUnits S.r.l. | 3,100 | 15.02.2021 | 31.03.2040 | - | 498 | 498 | 500 | 6,200 | No | (30.09.2023) | statements | ||||
| Unsecured loan | Volaplana S.r.l. | 5,000 | 12.01.2022 | 11.01.2028 | 1,203 | 3,823 | 5,026 | 5,000 | n/a | No | Abitare In S.p.A. (BNL) | Financial year | Loan to Value | < 45.00% | 43.44% | |
| Total | 232,977 | 15,036 | 86,746 | 101,782 | 102,222 | (30.09.2023) |
*For real estate mortgage loans (mutui fondiari), disbursement is provided for in the Works Progress Reports (SAL) up to the amount indicated.
| Loan | Frequency and date of last calculation |
Parameter | Limit | Parameter at last reporting date |
|---|---|---|---|---|
| Abitare In S.p.A. (BCC) | Financial year (30.09.2023) |
consolidated net financial debt/consolidated Ebitda |
< 3.75 | 1.10 |
| Abitare In S.p.A. (BCC) | Financial year (30.09.2023) |
consolidated net financial debt/consolidated equity |
< 1.75 | 0.35 |
| Abitare In S.p.A. (BNL) | Financial year (30.09.2023) |
consolidated net financial debt/consolidated equity |
< 1.75 | 0.35 |
| Abitare In S.p.A. (BNL) | Financial year (30.09.2023) |
net financial debt in financial statements/equity in financial statements |
< 0.75 | (0.18) |
| Abitare In S.p.A. (BNL) | Financial year (30.09.2023) |
Loan to Value | < 45.00% | 43.44% |
| Abitare In S.p.A. (BPER) | Financial year (30.09.2023) |
consolidated net financial debt/consolidated equity |
< 1.75 | 0.35 |
| Abitare In S.p.A. (BPER) | Financial year (30.09.2023) |
net financial debt in financial statements/equity in financial statements |
< 0.75 | (0.18) |
| Abitare In S.p.A. (MPS) | Financial year (30.09.2023) |
consolidated net financial debt/consolidated equity |
< 2.10 | 0.35 |
| Abitare In Development 5 S.r.l. | Financial year (30.09.2023) |
Loan to Cost/Loan to Value < 69.8%/51% | 45.02%/21.53% | |
| Accursio S.r.l. | Financial year (30.09.2023) |
Loan to Cost/Loan to Value | < 69.17%/60% |
59.51%/n/a |
| Deametra Siinq S.r.l. | Financial year (30.09.2023) |
Loan to Cost | < 70.00% | n/a |
| Porta Naviglio Grande S.r.l. | Financial year (30.09.2023) |
Loan to Cost/Loan to Value < 63%/45% | 35.36%/15.46% | |
| Savona 105 S.r.l. | Calendar year (31.12.2023) |
Loan to Cost | < 69.5% | 47.06% |
As of 30 September 2023 and 31 December 2023, the financial covenants have been fully complied.
The item "Other financial payables" includes:
• the financial payable towards the multi-year right of use for the office building located in Viale Umbria, 36 for Euro 867 thousand;
Pursuant to IAS 19R, the main economic-financial assumptions used in the actuarial valuations are detailed below:
| 31.03.2024 | 30.09.2023 | |
|---|---|---|
| Annual inflation rate | 2.50% | 2.50% |
| Annual technical discount rate | 3.40% | 4.00% |
| Annual remuneration increase rate | 2.50% | 2.50% |
The following changes in employee benefits were recorded in the relevant periods:
| Balance at 30 September 2023 | 389,915 |
|---|---|
| Financial expenses | 7,698 |
| Advances paid and settlements | (187,573) |
| Accruals | 68,007 |
| Actuarial gains (losses) | 22,697 |
| Balance at 31 March 2024 | 300,744 |
As at 31 March 2024, the item "Other non-current liabilities" consisted of the provision for directors' severance indemnity for Euro 364 thousand.
The following changes were recorded in the provision for directors' severance indemnity:
| Balance at 30 September 2023 | 335,184 |
|---|---|
| Financial expenses | 6,704 |
| Advances paid and settlements | - |
| Accruals | 22,303 |
| Actuarial gains (losses) | (820) |
| Balance at 31 March 2024 | 363,371 |
The table below presents the composition of customer deposits and advance payments as of 31 March 2024 and 30 September 2023:
| 31.03.2024 | 30.09.2023 | Change | |
|---|---|---|---|
| Non-current deposits from customers | 16,858,785 | 14,951,535 | 1,907,250 |
| Non-current advances from customers | 35,131,279 | 29,229,566 | 5,901,713 |
| Current deposits from customers | 119,346 | 1,278,500 | (1,159,154) |
| Current advances from customers | 527,900 | 1,751,146 | (1,223,246) |
| Total | 52,637,310 | 47,210,747 | 5,426,563 |
The item down payments on account consists of deposits and down payments received against contracts entered into to sell real estate units under construction. In detail, the non-current liability for down payments and deposits, amounting to Euro 51,990 thousand, refers to the subsidiary Savona 105 S.r.l. in the amount of Euro 13,376 thousand, the subsidiary Porta Naviglio Grande S.r.l. in the amount of Euro 9,688 thousand, the subsiadiary MyCity S.r.l. in the amount of Euro 8,946 thousand, the subsidiary Lambrate Twin Palace S.r.l. in the amount of Euro 7,219 thousand, the subsiadiary Abitare In Development 5 S.r.l. in the amount of Euro 6,243 thousand, the subsidiary Mivivi S.r.l. in the amount of Euro 2,506 thousand, the subsidiary Immaginare S.r.l. in the amount of Euro 1,606 thousand, the subsidiary TheUnits S.r.l. in the amount of Euro 1,445 thousand, the subsidiary Abitare In Development 4 S.r.l. in the amount of Euro 921 thousand and the subsidiary GMC Holding S.r.l. in the amount of Euro 40 thousand.
The current liability for down payments and deposits, amounting to Euro 647 thousand is in the hands of the subsidiary Ttilogy Towers S.r.l in the amount of Euro 502 thousand and the subsidiary Palazzo Naviglio S.r.l. in the amount of Euro 145 thousand.
Trade payables amounted to Euro 9,110 thousand (Euro 7,161 thousand as at 30 September 2023) and are recognised at nominal value. All payables fall due within the next year. They mainly refer to suppliers involved in production activities. There are no significant payables in currencies other than the Euro.
The table below shows the breakdown of other current liabilities as at 31 March 2024 and 30 September 2023.
| 31.03.2024 | 30.09.2023 | Change | |
|---|---|---|---|
| Town planning costs | 3,012,788 | 3,290,636 | (277,848) |
| Other payables | 5,965,200 | 15,706,055 | (9,740,855) |
| Accrued expenses and prepaid income | 63,705 | 110,950 | (47,245) |
| Social security contributions payable | 66,045 | 80,634 | (14,589) |
| Other current liabilities | 9,107,738 | 19,188,275 | (10,080,537) |
Payables arising from the phased payment of town planning costs amounted to Euro 3,013 thousand refer to the subsidiary Smartcity Siinq S.r.l. in the amount of Euro 1,053 thousand, the subsiadiary MyCity S.r.l. in the amount of Euro 666 thousand, the subsidiary Lambrate Twin Palace S.r.l. in the amount of Euro 534 thousand, the subsidiary Abitare In Maggiolina S.r.l. in the amount of Euro 305 thousand and the subsidiary TheUnits S.r.l. in the amount of Euro 88 thousand.
The item other payables mainly includes:
Current tax liabilities are mainly composed of IRES (corporation income tax) payable in the amount of Euro 6,490 thousand, IRAP (regional tax on productive activities) payable in the amount of Euro 1,393 thousand and IMU (municipal property tax) payable in the amount of Euro 287 thousand.
Total revenue increased from Euro 76,689 thousand as at 31 March 2023 to Euro 33,070 thousand as at 31 March 2024.
Revenue from sales and services, amounting to Euro 9,877 thousand as at 31 March 2024, mainly refer to the sale of residential units by the subsidiary Milano City Village S.r.l. in the amount of Euro 3,272 thousand, the subsidiary Palazzo Naviglio S.r.l. in the amount of Euro 2,467 thousand and the subsidiary Trilogy Towers S.r.l. in the amount of a Euro 3,740 thousand.
Revenues from sales also include the conclusion of the operation in the Greco Pirelli area of Milan for a total amount of Euro 398 thousand. The operation was concluded through the sale of the total shareholding of the company which stipulated the purchase and sale contract for the purchase of the area.
The item "Change in inventory for progress of works" breaks down as follows:
| 31.03.2024 | 31.03.2023 | Change | |
|---|---|---|---|
| Abitare In Development 4 Srl | 1,767,268 | (140,661) | 1,907,929 |
| Abitare In Development 5 Srl | 8,596,892 | 232,991 | 8,363,901 |
| Abitare In Development 7 Srl | - | (782,357) | 782,357 |
| Accursio Srl | 618,751 | 500,474 | 118,277 |
| City Zeden Srl | (356,623) | 77,608 | (434,231) |
| Citynow Srl | 266,602 | 161,219 | 105,383 |
| Creare Srl | 76,623 | - | 76,623 |
| Edimi Srl | 93,744 | - | 93,744 |
| GMC Holding Srl | 1,667,189 | - | 1,667,189 |
| Immaginare Srl | 37,392 | 566,854 | (529,462) |
| Lambrate Twin Palace Srl | 4,168,617 | 853,283 | 3,315,334 |
| Milano City Village Srl | (2,969,041) | (35,138,113) | 32,169,072 |
| Milano Progetti Srl | - | (30,334,668) | 30,334,668 |
| Mivivi Srl | 844,053 | 2,567,749 | (1,723,696) |
| MyCity Srl | 2,937,813 | 331,571 | 2,606,242 |
| New Tacito Srl | 127,729 | - | 127,729 |
| Palazzo Naviglio Srl | (2,211,904) | (24,516,239) | 22,304,335 |
| Porta Naviglio Grande Srl | 4,891,692 | 2,396,426 | 2,495,266 |
| Savona 105 Srl | 279,401 | (26,532) | 305,933 |
| The Units Srl | 503,818 | 576,884 | (73,066) |
| Trilogy Towers Srl | (3,192,449) | 12,875,903 | (16,068,352) |
| Volaplana Srl | (527,104) | 218,531 | (745,635) |
| Ziro Srl | 495,637 | - | 495,637 |
| Total | 18,116,100 | (69,579,077) | 87,695,177 |
As at 31 March 2024, the item in question included the costs incurred for the purchase of the real estate complex by the subsidiary GMC Holding S.r.l. amounting to Euro 2,690.
Other operating revenues of Euro 3,337 thousand al 31 march 2024 mainly include:
As at 31 March 2024, the item in question included the costs incurred for the purchase of the real estate complex by the subsidiary GMC Holding S.r.l. amounting to Euro 2,690 thousand.
Costs for services break down as follows:
| 31.03.2024 | 31.03.2023 | Change | |
|---|---|---|---|
| Legal, notarial and administrative consultancy | 641,438 | 742,078 | (100,640) |
| Technical consultancy | 800,794 | 778,145 | 22,649 |
| Design and project management | 1,881,333 | 2,449,718 | (568,385) |
| Construction costs | 11,198,569 | 16,591,040 | (5,392,471) |
| Rehabilitation | 26,579 | 784,501 | (757,922) |
| Demolition | 478,687 | 331,395 | 147,292 |
| Construction charges | 2,590,180 | 655,354 | 1,934,826 |
| Directors | 654,001 | 839,679 | (185,678) |
| Statutory auditors, auditing firm and supervisory body | 196,974 | 159,046 | 37,928 |
| Marketing and advertising | 632,851 | 438,766 | 194,085 |
| Furniture costs | 149,323 | 3,596,704 | (3,447,381) |
| Brokerage fees | 188,943 | 189,176 | (233) |
| Sureties | 301,600 | 376,062 | (74,462) |
| Insurance | 73,336 | 500,760 | (427,424) |
| Condominium expenses | 239,174 | 88,457 | 150,717 |
| Utilities | 302,941 | 52,869 | 250,072 |
| Other | 1,337,108 | 1,668,190 | (331,082) |
| Total | 21,693,831 | 30,241,940 | (8,548,109) |
The breakdown of personnel expenses is as follows:
| 31.03.2024 | 31.03.2023 | Change | |
|---|---|---|---|
| Wages and salaries | 1,480,833 | 1,121,383 | 359,450 |
| Social security costs | 372,561 | 434,042 | (61,481) |
| Severance indemnity reserve (TFR) | 68,007 | 64,903 | 3,104 |
| Other expenses | 316,791 | 193,682 | 123,109 |
| Total personnel expenses | 2,238,192 | 1,814,010 | 424,182 |
The table below shows the average/end-of-period number of employees by category, as at 31 March 2024 and 31 March 2023:
| 31.03.2024 | 31.03.2023 | |||
|---|---|---|---|---|
| Average | End-of-period | Average | End-of-period | |
| Executives | 2 | 2 | 2 | 2 |
| Office workers | 52 | 46 | 50 | 51 |
| Total | 54 | 48 | 52 | 53 |
The breakdown of "Depreciation/Amortisation" is as follows:
| 31.03.2024 | 31.03.2023 | Change | |
|---|---|---|---|
| Amortisation of intangible assets | 415,205 | 392,025 | 23,180 |
| Depreciation of property, plant and equipment | 194,127 | 177,723 | 16,404 |
| Total amortisation/depreciation | 609,332 | 569,748 | 39,584 |
The increase in depreciation is mainly related to the investments made by the holding company Abitare In S.p.A. on development.
The item "Impairment losses and accruals" consists exclusively of the accrual to the provision for directors' severance indemnity.
Other operating expenses amount to Euro 1,100 thousand and mainly include indirect taxes for Euro 705 thousand (including IMU tax amounting to Euro 573 thousand), contractual penalties totaling Euro 182 thousand and the remainder from subscriptions, membership fees and losses incurred for various reasons.
As of 31 March 2024, financial income amounted to Euro 1,857 thousand and referred mainly:
As of 31 March 2024, financial expenses amounted to Euro 4,083 thousand and were mainly related to:
The table below shows the breakdown of income taxes as at 31 March 2024 and 31 March 2023.
| 31.03.2024 | 31.03.2023 | Change | |
|---|---|---|---|
| Current | 1,277,112 | 1,407,348 | (130,236) |
| Deferred | 1,100,834 | (433,511) | 1,534,345 |
| Income taxes | 2,377,946 | 973,837 | 1,404,109 |
The reconciliation between the actual tax liability recognised in the financial statements and the theoretical tax liability, determoned for IRES and IRAP taxes and based on the theoretical tax rate, is as follows:
| IRES | % | 2024 | 2023 |
|---|---|---|---|
| EBT | 3,321,217 | 23,244,233 | |
| Theoretical tax liability (%) | 24% | 797,092 | 5,578,616 |
| Increases: | |||
| IMU TAX | 450,665 | 548,202 | |
| Unpaid remuneration and employee bonuses | 315,340 | 936,345 | |
| Dividends/Revaluations/Capital gains | 1,152,678 | - | |
| Changes per writing IAS consolidated | 3,514,221 | 828,902 | |
| Other increases | 2,896,702 | 1,954,220 | |
| Total | 8,329,606 | 4,267,669 | |
| Decreases: | |||
| Paid remuneration and employee bonuses | 33,834 | 566,500 | |
| revaluations | |||
| Dividends/Revaluations/Capital gains | 5,700,000 | 22,344,628 | |
| Deduction for prior losses, ACE (aid to economic growth), | 957,007 | 27,222 | |
| IRAP tax and contributions | |||
| Changes in consolidated IAS entries | - | - | |
| Other decreases | 815,803 | 128,538 | |
| Total | 7,506,644 | 23,066,888 | |
| IRES tax base | 4,144,179 | 4,445,014 | |
| IRES tax pertaining to the period | 994,603 | 1,066,803 | |
| Extraordinary income IRES tax previous year | - | (6,522) | |
| IRES tax | 994,603 | 1,060,281 | |
| IRAP | % | 2024 | 2023 |
| Difference between income and costs not considered for | 614,322 | 5,697,779 | |
| IRAP tax purposes | |||
| Theoretical tax liability (%) | 3.90% | 23,959 | 222,213 |
| Increases: | |||
| Costs for collaborators and directors | 939,357 | 891,502 | |
| IMU TAX | 451,720 | 569,937 | |
| Changes per writing IAS consolidated | 3,514,221 | 828,902 | |
| Other increases | 3,216,035 | 645,021 | |
| Total | 8,121,333 | 2,935,362 | |
| Decreases | |||
| Grants for the year | 944,945 | - | |
| Tax wedge deductions | 1,557,550 | 27,222 | |
| Changes in consolidated IAS entries | - | 1,023,867 | |
| Other decreases | 849,857 | 374,396 | |
| Total | 3,352,352 | 1,425,485 | |
| IRAP tax base | 5,383,303 | 7,207,656 | |
| IRAP tax pertaining to the period | 282,509 | 321,180 | |
| Extraordinary income IRAP tax previous year | - | 25,886 | |
| IRAP tax | 282,509 | 347,066 |
Basic earnings per share are calculated by dividing the profit for the year attributable to the ordinary shareholders of the parent company by the weighted average number of ordinary shares outstanding in the period. Diluted earnings per share are calculated by dividing the profit attributable to the ordinary shareholders of the parent company by the weighted average number of ordinary shares outstanding in the period and of those potentially to be issued if the targets set in the stock grant plan are met.
The table below shows the breakdown of the item basic and diluted earnings per share as at 31 March 2024 and 31 March 2023.
| 31.03.2024 | 31.03.2023 | Change | |
|---|---|---|---|
| Net profit (loss) attributable to the owners of the Parent (Euro) | 943,271 | 22,270,396 | (21,327,125) |
| No. of shares outstanding | 25,687,053 | 26,600,780 | (913,727) |
| Number of potential ordinary shares | 1,211,802 | 851,802 | 360,000 |
| Average number of shares outstanding considered in the calculation of diluted earnings per share |
26,898,855 | 27,452,582 | (553,727) |
| Earnings per share (Euro) | 0.04 | 0.84 | (0.80) |
| Diluted earnings per share (Euro) | 0.04 | 0.81 | (0.78) |
| 31.03.2024 | 31.03.2023 | Change | |
|---|---|---|---|
| Net profit (loss) attributable to the owners of the Parent in statement of comprehensive income (Euro) |
834,238 | 22,248,132 | (21,413,894) |
| No. of shares outstanding | 25,687,053 | 26,600,780 | (913,727) |
| Number of potential ordinary shares | 1,211,802 | 851,802 | 360,000 |
| Average number of shares outstanding considered in the calculation of diluted earnings per share |
26,898,855 | 27,452,582 | (553,727) |
| Earnings per share (Euro) | 0.03 | 0.84 | (0.80) |
| Diluted earnings per share (Euro) | 0.03 | 0.81 | (0.78) |
Pursuant to IAS 24, the related parties of the Group are companies and individuals that are able to exercise control, joint control or have significant influence on the Group and its subsidiaries.
Intercompany transactions are of a business and financial nature and are generally formalised by contracts. Such transactions are carried out at arm's length and are carefully monitored by the Board of Directors. The transactions carried out with such related parties refer to the normal operations of each single entity. No atypical or unusual transactions have been carried out with them.
Below is the detail relating to the assets and liabilities towards the identified related parties:
| 31.03.2024 | |
|---|---|
| Financing vs Via Bombay n.1 Srl | 2,787,939 |
| Trade receivables vs Via Bombay n.1 Srl | 513,879 |
| TFM Fund | 363,371 |
| Debts vs mayors | 30,983 |
| Debts vs directors | 806,570 |
|---|---|
| Total | 4,502,742 |
Below is the detail relating to the revenues and costs towards the identified related parties:
| 31.03.2024 | |
|---|---|
| Revenues for service vs Via Bombay n.1 Srl | 470,000 |
| Directors' remuneration | 654,001 |
| Directors' Severance Indemnity Reserve (TFM) | 22,303 |
| Statutory Auditors' remuneration | 49,078 |
| Remuneration of executive with strategic responsibilities | 90,000 |
| Total | 1,285,382 |
In addition to what has already been reported in note 14, Abitare In guarantees the fulfilment of the obligations undertaken by the subsidiaries towards Reale Mutua Assicurazioni, in relation to the issue by the latter of the sureties that these subsidiaries procure in favour of third parties. As at 31 March 2024 the total guaranteed amount is Euro 118,8 millions.
Listed below are the guarantees issued by Abitare In S.p.A. on behalf of subsidiaries in favour of the credit institutions:
| Amount | Date | ||
|---|---|---|---|
| Company | guaranteed | of issue Type of guarantee | |
| Abitare In Development 3 Srl | 3,000,000 | 22.06.2018 Loan repayment guarantee | |
| Abitare In Development 4 Srl | 1,175,000 | 03.03.2022 Comfort letter of 1,7 mln | |
| Abitare In Development 5 Srl | 4,500,000 | 07.07.2022 Loan repayment guarantee | |
| Accursio Srl | 10,500,000 | 29.12.2021 Loan repayment guarantee | |
| Citynow Srl | 400,000 | 01.02.2022 Loan repayment guarantee | |
| Lambrate Twin Palace Srl | 3,300,000 | 25.05.2021 Comfort letter of 3,3 mln and subordination of 2 mln loan | |
| Mivivi Srl | 5,000,000 | 06.05.2022 Loan repayment guarantee | |
| MyCity Srl | 17,300,000 | 15.05.2023 Comfort letter | |
| Porta Naviglio Grande Srl* | 3,650,000 | 17.12.2020 Loan repayment guarantee | |
| Savona 105 Srl | 10,950,000 | 03.12.2020 Loan repayment guarantee | |
| Volaplana Srl | 5,000,000 | 11.01.2022 Loan repayment guarantee | |
| 64,775,000 |
*: the sales target allowing Abitare In S.p.A. to request the cancellation of the guarantee was reached.
See the Directors' report accompanying the consolidated financial statements for further information.
Information on the carrying amount and fair value of financial instruments
IFRS 7 and IFRS 13 require that financial instruments measured at fair value are classified on the basis of the quality of the inputs used to determine their fair value. More specifically, IFRS 7 and IFRS 13 provide for 3 fair value levels:
No transfers between the different levels of the fair value hierarchy were made in the relevant periods.
The table below provides a summary of assets and liabilities measured at fair value at 31 March 2024, based on the level that reflects the inputs used to determine their fair value:
| (In Euro) | At 31.03.2024 | ||||
|---|---|---|---|---|---|
| Note | Carrying amount | Level 1 | Level 2 | Level 3 | |
| Assets | |||||
| Financial assets | 3 | 62,956 | 62,956 | - | - |
| Equity investments in other companies | 4 | 1,516,736 | 1,516,736 | - | - |
| Current financial assets | 7 | 2,787,939 | - | 2,787,939 | - |
| -Financial assets carried at fair value | 8 | 21,215,697 | 21,215,697 | - | - |
| Trade receivables | 9 | 1,547,175 | - | - | 1,547,175 |
| Other current assets | 10 | 13,483,913 | - | - | 13,483,913 |
| Cash and cash equivalents | 12 | 23,698,545 | 23,698,545 | - | - |
| Liabilities | |||||
| Non-current financial liabilities | 14 | 87,824,121 | 87,824,121 | - | - |
| Other non-current liabilities | 16 | 363,371 | - | - | 363,371 |
| Current financial liabilities | 14 | 15,299,947 | 15,299,947 | - | - |
| Customer down payments and deposits |
17 | 52,637,310 | - | - | 52,637,310 |
| Trade payables | 18 | 9,109,935 | - | - | 9,109,935 |
| Other current liabilities | 19 | 9,107,738 | - | - | 9,107,738 |
See the Interim report on operations.
According to CONSOB Communication No. DEM/6064296 of 28 July 2006, it should be noted that during the financial year ended 31 March 2024, the Abitare In Group did not engage in any atypical and/or unusual transactions, as defined in the same communication.
Purstuant to to CONSOB Communication No. DEM/6064296 of 28 July 2006, it should be noted that during the financial year ended 31 March 2024, the Abitare In Group did not undertake any significant non-recurring events and transactions, as defined in the communication.
Below is the information on the contributions made by the Public Administration to the AbitareIn Group:
• Contribution for operating account in accordance with Article 14 of Decree Law No. 63/2013 in the head of the subsiadiary Trilogy Towers S.r.l. in the amount of Euro 936 thousand.
The table below shows the breakdown of the fees recognised for the six months ended 31 March 2024 for auditing services and other services supplied by the Auditing Firm BDO S.p.A.
| Amounts in K€ | 31.03.2024 |
|---|---|
| Audit semiannual financial statements | 30 |
| Statutory audit | - |
| Services other than statutory audit | - |
| Total | 30 |
Milan, 12 June 2024
Luigi Francesco Gozzini
Cristiano Contini
(CEO)
(Executive Responsible for Corporate Accounting Information)
Independent Auditors' review report
Condensed consolidated financial statement as of March 31th, 2024
This report has been translated into English from the original, which was prepared in Italian and represents the only authentic copy, solely for the convenience of international readers.

Tel: +39 02 58.20.10 www.bdo.it
Viale Abruzzi, 94 20131 Milano
Independent Auditors' review report on condensed consolidated interim financial statements
To the shareholders of Abitare In S.p.A.
We have reviewed the accompanying condensed consolidated interim financial statements as of March 31, 2024 comprising the statements of financial position, the statement of comprehensive income, the statement of cash flow and the statement of changes in shareholders' equity and other explanatory notes of Abitare In S.p.A. and its subsidiaries (hereinafter the "Abitare In Group") as of March 31, 2024. The directors of Abitare In S.p.A. are responsible for the preparation of the condensed consolidated interim financial statements in accordance with International Accounting Standard applicable to interim financial reporting (IAS 34) adopted by the European Union. Our responsibility is to express a conclusion on this interim consolidated financial reporting based on our review.
We conducted our review in accordance with review standards recommended by Consob (the Italian Stock Exchange Regulatory Agency) in its Resolution no. 10867 of 31 July 1997. A review of condensed consolidated interim financial statements consists of making inquiries, primarily of persons responsible for financial and accounting matters and applying analytical and other review procedures. The scope of a review is substantially less than an audit conducted in accordance with International Standards on Auditing (ISA Italia) and, consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion on the interim consolidated financial statements.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim consolidated financial statements of Abitare In Group as of March 31, 2024, is not prepared, in all material respects, in accordance with the International Accounting Standard applicable to interim financial reporting (IAS 34), as adopted by the European Union.
Milan, June 13th, 2024
BDO Italia S.p.A.
Signed by Giovanni Rovelli
This report has been translated into English from the Italian original solely for the convenience of international readers.

Bari, Bologna, Brescia, Cagliari, Firenze, Genova, Milano, Napoli, Padova, Palermo, Roma, Torino, Verona
BDO Italia S.p.A. – Sede Legale: Viale Abruzzi, 94 – 20131 Milano – Capitale Sociale Euro 1.000.000 i.v. Codice Fiscale, Partita IVA e Registro Imprese di Milano n. 07722780967 - R.E.A. Milano 1977842 Iscritta al Registro dei Revisori Legali al n. 167911 con D.M. del 15/03/2013 G.U. n. 26 del 02/04/2013 BDO Italia S.p.A., società per azioni italiana, è membro di BDO International Limited, società di diritto inglese (company limited by guarantee), e fa parte della rete internazionale BDO, network di società indipendenti.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.