Group | Company | |||||
Notes | At 31 December 2023 | At 31 December 2022 | At 31 December 2023 | At 31 December 2022 | ||
ASSETS | ||||||
A. | Non-current assets | 298,968 | 292,179 | |||
I. | Intangible assets | 6 | 2,559 | 2,584 | ||
II. | Property, plant and equipment | 7 | 284,353 | 281,089 | ||
II.1. | Land | 136 | 125 | |||
II.2. | Buildings | 7,647 | 6,526 | |||
II.3. | Structures and equipment | 228,189 | 229,892 | |||
II.4. | Plant and machinery | 37,702 | 33,831 | |||
II.5. | Vehicles | 135 | 220 | |||
II.6. | Other PP&E | 4,668 | 3,849 | |||
II.7. | Construction work in progress | 5,876 | 6,646 | |||
III. | Right-of-use assets | 9 | 3,100 | 3,365 | ||
IV. | Non-current financial assets | 4,870 | - | |||
IV.1. | Investments in subsidiaries and associates | 8 | 3,644 | - | ||
IV.2 | Derivatives | 10 | 1,226 | - | ||
V. | Deferred tax assets | 34 | 4,086 | 5,141 | ||
B. | Current assets | 34,421 | 53,168 | |||
I. | Inventories and prepayments | 5,668 | 13,735 | |||
I.1. | Inventories | 11 | 4,874 | 12,833 | ||
I.2. | Prepayments | 794 | 902 | |||
II. | Receivables | 28,104 | 38,220 | |||
II.1. | Trade receivables | 12 | 9,030 | 18,498 | ||
II.2. | Other receivable | 13 | 19,074 | 19,722 | ||
III. | Prepaid income tax | - | - | |||
IV. | Other financial assets | 14 | 528 | 423 | ||
V. | Cash and cash equivalents | 15 | 121 | 21 | ||
VI. | Assets held for resale (assets of disposal group) | 16 | - | 769 | ||
Total assets | 333,389 | 345,347 | ||||
Group | Company | |||||
Notes | At 31 December 2023 | At 31 December 2022 | At 31 December 2023 | At 31 December 2022 | ||
EQUITY AND LIABILITIES | ||||||
C. | Equity | 187,526 | 183,392 | |||
I. | Issued capital | 17 | 51,731 | 51,731 | ||
II. | Reserves | 122,370 | 115,941 | |||
II.1. | Legal reserve | 19 | 5,173 | 5,173 | ||
II.2. | Other reserves | 19 | 114,430 | 110,768 | ||
II.3. | Revaluation reserve | 7,19 | 2,767 | - | ||
III. | Retained earnings (deficit) | 13,425 | 15,720 | |||
D. | Payables and liabilities | 145,863 | 161,955 | |||
I. | Payables after one year and non-current liabilities | 66,092 | 78,777 | |||
I.1. | Non-current borrowings | 21 | 60,962 | 73,496 | ||
I.2. | Lease liabilities | 22 | 2,933 | 3,012 | ||
I.3. | Contract liabilities | 23 | 1,530 | 1,271 | ||
I.4. | Provisions | 24 | 667 | 998 | ||
II. | Payables within one year and current liabilities | 79,771 | 83,178 | |||
II.1. | Current borrowings | 21 | 25,435 | 9,571 | ||
II.2. | Current portion of non-current borrowings | 21 | 5,649 | 17,895 | ||
II.3. | Current portion of lease liabilities | 22 | 317 | 502 | ||
II.4. | Trade payables | 25 | 5,335 | 13,668 | ||
II.5. | Prepayments received and contract liabilities | 26 | 622 | 882 | ||
II.6. | Income tax liability | - | - | |||
II.7. | Employment-related liabilities | 2,853 | 2,754 | |||
II.8. | Other payables and current liabilities | 27 | 39,097 | 37,142 | ||
II.9. | Provisions | 24 | 463 | 764 | ||
II.10. | Liabilities of disposal group | 16 | - | - | ||
Total equity and liabilities | 333,389 | 345,347 | ||||
Group | Company | ||||
Notes | 2023 | 2022 (reclassified) | 2023 | 2022 (reclassified) | |
Revenue | 28 | 80,029 | 96,046 | ||
Other income | 29 | 1,308 | 606 | ||
Total revenue and other income | 81,337 | 96,652 | |||
Purchases of natural gas and other services | 31 | ( | ( | (25,352) | (39,834) |
Payroll and related expenses | ( | ( | (13,840) | (11,942) | |
Purchases of repair and maintenance services | 4 | ( | ( | (3,055) | (3,149) |
Other expenses | 4,32 | ( | ( | (13,351) | (10,762) |
Total expenses: | ( | ( | (55,598) | (65,687) | |
EBITDA | 25,739 | 30,965 | |||
Dividend income | 30 | 542 | 598 | ||
Result on loss of control and revaluation of associates | 8 | 10,146 | - | ||
Gain (loss) on derivatives | ( | (208) | - | ||
Depreciation and amortisation | 6,7,9 | ( | ( | (12,595) | (12,854) |
Revaluation of property, plant and equipment | 7 | ( | (7,940) | - | |
Loss on impairment and write-off of property, plant and equipment | 4 | ( | (229) | - | |
Operating profit (loss) (EBIT) | 15,455 | 18,709 | |||
Finance income | 22 | 21 | |||
Finance costs | ( | ( | (1,780) | (642) | |
Total finance costs, net | 33 | ( | ( | (1,758) | (621) |
Share of results of associates | 8 | 295 | - | ||
Profit (loss) before income tax | 13,992 | 18,088 | |||
Income tax | |||||
Current year income tax expenses | ( | ( | - | (1) | |
Deferred tax benefit (expenses) | ( | ( | (567) | (2,367) | |
Total income tax | 34 | ( | ( | (567) | (2,368) |
Net profit (loss) | 13,425 | 15,720 | |||
Other comprehensive income | |||||
Items that will not be reclassified to profit or loss | |||||
Gain on revaluation of non-current assets | 3,255 | - | |||
Deferred tax (expenses) | ( | (488) | - | ||
Total other comprehensive income | 2,767 | - | |||
Total comprehensive income for the period | 16,192 | 15,720 | |||
Basic and diluted earnings /(loss) per share (EUR) | 35 | 0.08 | 0.09 | ||
Issued capital | Legal reserve | Other reserves | Revaluation reserve | Retained earnings | Total | |
Balance as at 31 December 2021 | ||||||
Reserves established | ( | |||||
Dividends declared | ( | ( | ||||
Total transactions with owners | ( | ( | ||||
Net profit (loss) for the year | ||||||
Other comprehensive income | ||||||
Total comprehensive income /(loss) for the period | ||||||
Balance as at 31 December 2022 | ||||||
Reserves established | ( | |||||
Dividends declared | ( | ( | ||||
Eliminating the impact of loss of control | ( | |||||
Total transactions with owners | ( | ( | ( | |||
Net profit (loss) for the year | ||||||
Other comprehensive income | ||||||
Total comprehensive income/(loss) for the period | ||||||
Balance as at 31 December 2023 |
Issued capital | Legal reserve | Other reserves | Revaluation reserve | Retained earnings | Total | |
Balance as at 31 December 2021 | 51,731 | 5,173 | 97,505 | - | 23,164 | 177,573 |
Reserves established | - | - | 13,263 | - | (13,263) | - |
Dividends declared | - | - | - | - | (9,901) | (9,901) |
Total transactions with owners | - | - | 13,263 | - | (23,164) | (9,901) |
Net profit (loss) for the year | - | - | - | - | 15,720 | 15,720 |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive income /(loss) for the period | - | - | - | - | 15,720 | 15,720 |
Balance as at 31 December 2022 | 51,731 | 5,173 | 110,768 | - | 15,720 | 183,392 |
Reserves established | - | - | 3,662 | - | (3,662) | - |
Dividends declared | - | - | - | - | (12,058) | (12,058) |
Total transactions with owners | - | - | 3,662 | - | (15,720) | (12,058) |
Net profit (loss) for the year | - | - | - | - | 13,425 | 13,425 |
Other comprehensive income | - | - | - | 2,767 | - | 2,767 |
Total comprehensive income/(loss) for the period | - | - | - | 2,767 | 13,425 | 16,192 |
Balance as at 31 December 2023 | 51,731 | 5,173 | 114,430 | 2,767 | 13,425 | 187,526 |
Group | Company | |||||
Notes | 2023 | 2022 | 2023 | 2022 | ||
I. | Cash flows from operating activities | |||||
I.1. | Net profit/(loss) | 13,425 | 15,720 | |||
Adjustments for non-cash items and other corrections: | ||||||
I.2. | Depreciation and amortisation | 6,7,9 | 12,595 | 12,854 | ||
I.3. | Revaluation of property, plant and equipment | 7 | 7,940 | - | ||
I.4. | Loss on impairment and gain/loss on disposal/write-off of property, plant and equipment | ( | ( | (78) | (44) | |
I.5. | Gain/loss on impairment and write-off of inventories, trade receivables | ( | (31) | 142 | ||
I.6. | Income tax expenses (benefit) | 34 | 567 | 2,368 | ||
I.7. | Grants recognised as income | ( | ( | (54) | (101) | |
I.8. | Increase (decrease) in provisions | 37 | - | |||
I.9. | Elimination of other non-cash items | ( | - | (8) | ||
Elimination of results of financing and investing activities: | ||||||
I.10. | Dividend income | 30 | (542) | (598) | ||
I.11. | Result on loss of control and revaluation of associate | 8 | ( | (10,146) | - | |
I.12. | Gain/loss on derivatives | 208 | - | |||
I.13. | Share of results of associate | 8 | ( | (295) | - | |
I.14. | Interest expenses | 33 | 1,778 | 635 | ||
I.15. | Interest income | 33 | ( | (9) | - | |
Changes in working capital: | ||||||
I.16. | (Increase) decrease in inventories, prepayments and other current assets | ( | 8,167 | (4,822) | ||
I.17. | (Increase) decrease in trade receivables | ( | 9,466 | (7,757) | ||
I.18. | (Increase) decrease in other receivables | ( | 1,109 | 1,286 | ||
I.19. | (Decrease) increase in trade payables | ( | (6,079) | 4,189 | ||
I.20. | (Decrease) increase in other payables and current liabilities | ( | 1,484 | (5,754) | ||
I.21. | (Increase) decrease in other financial assets | ( | 398 | 882 | ||
I.22. | Income tax (paid) | ( | ( | - | - | |
Net cash flows from operating activities | 8 | 39,940 | 18,992 | |||
Group | Company | |||||
Notes | 2023 | 2022 | 2023 | 2022 | ||
II. | Cash flows from investing activities | |||||
II.1. | (Acquisition) of property, plant and equipment and intangible assets | ( | ( | (37,625) | (14,363) | |
II.2. | Proceeds from disposal of property, plant and equipment | 749 | 69 | |||
II.3. | Grants received | 20 | 14,259 | 9,429 | ||
II.4. | Sale (acquisition) of subsidiaries (associates) | 8 | 6,500 | - | ||
II.5. | Loans granted (repayments received) | - | - | |||
II.6. | Interest received | 8 | - | |||
II.7. | Dividends received | 542 | 598 | |||
II.8. | Decrease (increase) in deposits | 14 | ( | (503) | - | |
Net cash flows used in investing activities | 8 | ( | ( | (16,070) | (4,267) | |
III. | Cash flows from financing activities | |||||
III.1. | Dividends (paid) | ( | ( | (12,051) | (9,900) | |
III.2. | Proceeds from borrowings | - | - | |||
III.3. | (Repayments) of borrowings | ( | ( | (24,780) | (10,174) | |
III.4. | Change in overdraft | 15,437 | 6,287 | |||
III.5. | Interest (paid) | ( | ( | (1,864) | (542) | |
III.6. | Liabilities settled in relation to right-of-use assets | ( | ( | (512) | (387) | |
III.7. | Other cash flows from financing activities | - | - | |||
Cash flows from/used in financing activities | 8 | ( | ( | (23,770) | (14,716) | |
IV. | Change in cash and cash equivalents included in disposal group | 16 | ( | - | - | |
V. | Net increase (decrease) in cash and cash equivalents | ( | 100 | 9 | ||
VI. | Cash and cash equivalents at the beginning of the year | 15 | 21 | 12 | ||
VII. | Cash and cash equivalents at the end of the period | 15 | 121 | 21 | ||
Number of shares held | Ownership interest, (%) | |
EPSO-G UAB (company code 302826889, Laisvės ave. 10, Vilnius) | 172.279.125 | 96.58 |
Other shareholders | 6.103.389 | 3.42 |
178.382.514 | 100 |
Shareholding | ||||
Company name | Company’s registered office | As at 31 December 2023 | As at 31 December 2022 | Profile of activities |
GET Baltic UAB | Geležinio Vilko st. 18A, LT-08104 Vilnius, the Republic of Lithuania | 34% | 100% | Licensed activities of natural gas market operator trading natural gas short-term and long-term products. |
Group | |||
2022 | |||
Before reclassification | Reclassification | After reclassification | |
Revenue | 97,600 | 97,600 | |
Other income | 606 | 606 | |
Total revenue and other income | 98,206 | - | 98,206 |
Purchases of natural gas | (39,834) | (39,834) | |
Payroll and related expenses | (12,423) | - | (12,423) |
Purchases of repair and maintenance services | (4,646) | 1,497 | (3,149) |
Taxes other than income tax | (2,812) | 2,812 | - |
Telecommunications and IT system expenses | (1,953) | 1,953 | - |
Other expenses | (4,644) | (6,262) | (10,906) |
Total expenses: | (66,312) | - | (66,312) |
EBITDA | - | - | 31,894 |
Dividends | - | - | - |
Depreciation and amortisation | (13,045) | - | (13,045) |
Assets write-off expenses (reversal) | - | - | - |
Operating profit (loss) (EBIT) | - | - | 18,849 |
Total finance costs, net | (719) | - | (719) |
Profit (loss) before tax | 18,130 | - | 18,130 |
Income tax | - | ||
Current income tax expense for the reporting year | (98) | - | (98) |
Deferred income tax (expense) benefit | (2,367) | - | (2,367) |
Total income tax | (2,465) | - | (2,465) |
Net profit (loss) | 15,665 | - | 15,665 |
Company | |||
2022 | |||
Before reclassification | Reclassification | After reclassification | |
Revenue | 96,046 | 96,046 | |
Other income | 606 | 606 | |
Total revenue and other income | 96,652 | - | 96,652 |
Purchases of natural gas | (39,834) | (39,834) | |
Payroll and related expenses | (11,942) | - | (11,942) |
Purchases of repair and maintenance services | (4,646) | 1,497 | (3,149) |
Taxes other than income tax | (2,808) | 2,808 | - |
Telecommunications and IT system expenses | (1,840) | 1,840 | - |
Other expenses | (4,617) | (6,145) | (10,762) |
Total expenses: | (65,687) | - | (65,687) |
EBITDA | - | - | 30,965 |
Dividends | 598 | 598 | |
Depreciation and amortisation | (12,854) | - | (12,854) |
Assets write-off expenses (reversal) | - | - | - |
Operating profit (loss) (EBIT) | - | - | 18,709 |
Total finance costs, net | (621) | - | (621) |
Profit (loss) before tax | 18,088 | - | 18,088 |
Income tax | |||
Current income tax expense for the reporting year | (1) | - | (1) |
Deferred income tax (expense) benefit | (2,367) | - | (2,367) |
Total income tax | (2,368) | - | (2,368) |
Net profit (loss) | 15,720 | - | 15,720 |
Transmission of natural gas | Natural gas exchange operator’s activities | Total | |
Revenue and other income | 81,337 | 892 | 82,229 |
Operating expenses, excl. depreciation, write-off and impairment | (55,598) | (324) | (55,922) |
EBITDA | 25,739 | 568 | 26,307 |
Adjusted EBITDA | 24,680 | 568 | 25,248 |
Temporary regulatory differences for previous periods | (2,883) | - | (2,883) |
Temporary regulatory differences for reporting period | 1,824 | - | 1,824 |
Overall effect of management’s adjustments on EBITDA | (1,059) | - | (1,059) |
EBITDA (under IFRS) reconciliation to Net profit/loss | (12,314) | (980) | (13,294) |
Depreciation and amortisation | (12,595) | (85) | (12,680) |
Revaluation of property, plant and equipment | (7,940) | - | (7,940) |
Loss on impairment and write-off of property, plant and equipment | (229) | - | (229) |
Finance income | 22 | 445 | 467 |
Finance costs | (1,780) | (1) | (1,781) |
Income tax | (567) | (140) | (707) |
Dividend income | 542 | (542) | - |
Result on loss of control and revaluation of associates | 10,146 | (657) | 9,489 |
Gains (losses) on derivative financial instruments | (208) | - | (208) |
Share of net profit of associates | 295 | - | 295 |
Net profit/(loss) | 13,425 | (412) | 13,013 |
Total assets | 333,389 | - | 333,389 |
Investments (additions of property, plant and equipment | 95,175 | - | 95,175 |
Investments (additions of property, plant and equipment and intangible assets) | 35,703 | - | 35,703 |
Transmission of natural gas | Natural gas exchange operator’s activities | Total | |
Revenue and other income | 96,652 | 1,554 | 98,206 |
Operating expenses, excl. depreciation, write-off and impairment | (65,687) | (625) | (66,312) |
EBITDA | 30,965 | 929 | 31,894 |
Adjusted EBITDA | 34,881 | 929 | 35,810 |
Temporary regulatory differences for previous periods | 8,776 | - | 8,776 |
Temporary regulatory differences for reporting period | (4,860) | - | (4,860) |
Overall effect of management’s adjustments on EBITDA | 3,916 | - | 3,916 |
EBITDA (under IFRS) reconciliation to Net profit/loss | (15,245) | (984) | (16,229) |
Depreciation and amortisation | (12,854) | (191) | (13,045) |
Loss on impairment and write-off of property, plant and equipment | - | - | - |
Finance income | 21 | 24 | 45 |
Finance costs | (642) | (122) | (764) |
Income tax | (2,368) | (97) | (2,465) |
Dividend income | 598 | (598) | - |
Net profit (loss) | 15,720 | (55) | 15,665 |
Total assets | 345,347 | 203,009 | 548,356 |
Net financial debt | 104,630 | - | 104,630 |
Investments (additions of property, plant and equipment and intangible assets) | 42,852 | - | 42,852 |
Patents and licences | Computer software | Other intangible assets | Protected areas | Total | |
As at 31 December 2021 | 9 | 2,022 | - | 2,179 | 4,210 |
Cost (revalued amount) | 51 | 4,493 | 5 | 2,179 | 6,728 |
Accumulated amortisation | (42) | (2,471) | (5) | - | (2,518) |
Net book value as at 31 December 2021 | 9 | 2,022 | - | 2,179 | 4,210 |
Additions | - | 315 | - | - | 315 |
Write-offs | - | - | - | - | - |
Adjustment for changes in assumptions | - | - | - | (889) | (889) |
Amortisation charge | (3) | (1,049) | - | - | (1,052) |
Off-set of grants against non-current assets | - | - | - | - | - |
As at 31 December 2022 | 6 | 1,288 | - | 1,290 | 2,584 |
Acquisition/revaluation amount | 51 | 4,808 | 5 | 1,290 | 6,154 |
Accumulated amortisation | (45) | (3,520) | (5) | - | (3,570) |
Net book value as at 31 December 2022 | 6 | 1,288 | - | 1,290 | 2,584 |
Additions | 4 | 767 | - | - | 771 |
Write-offs | - | (4) | - | - | (4) |
Adjustment for changes in assumptions | - | - | - | (264) | (264) |
Amortisation charge | (3) | (525) | - | - | (528) |
Off-set of grants against non-current assets | - | - | - | - | - |
As at 31 December 2023 | 7 | 1,526 | - | 1,026 | 2,559 |
Acquisition/revaluation amount | 55 | 5,571 | 5 | 1,026 | 6,657 |
Accumulated amortisation | (48) | (4,045) | (5) | - | (4,098) |
Net book value as at 31 December 2023 | 7 | 1,526 | - | 1,026 | 2,559 |
Land | Buildings | Structures and equip- ment | Plant and machinery | Vehicles | Other PP&E | Constru- ction work in progress | Total | |
As at 31 December 2021 | 125 | 6,529 | 199,940 | 37,143 | 373 | 4,060 | 7,808 | 255,978 |
Acquisition/revaluation amount | 125 | 7,431 | 214,157 | 47,448 | 967 | 7,375 | 7,808 | 285,311 |
Accumulated depreciation | - | (902) | (14,217) | (10,305) | (594) | (3,315) | - | (29,333) |
Net book value as at 31 December 2021 | 125 | 6,529 | 199,940 | 37,143 | 373 | 4,060 | 7,808 | 255,978 |
Additions | - | - | 26,844 | - | - | 277 | 15,416 | 42,537 |
Write-offs | - | - | (27) | - | - | - | - | (27) |
Sales | - | - | - | - | - | - | - | - |
Reclassification from/to inventories | - | - | (44) | (7) | - | - | - | (51) |
Reclassification from/to intangible assets | - | - | - | - | - | - | - | - |
Reclassifications between categories | - | 289 | 9,086 | 130 | - | 1,050 | (10,555) | - |
Depreciation charge | - | (291) | (5,908) | (3,435) | (153) | (1,538) | - | (11,325) |
Off-set of grants against non-current assets | - | - | - | - | - | - | (6,023) | (6,023) |
As at 31 December 2021 | 125 | 6,527 | 229,891 | 33,831 | 220 | 3,849 | 6,646 | 281,089 |
Acquisition/revaluation amount | 125 | 7,720 | 250,016 | 47,571 | 967 | 8,702 | 6,646 | 321,747 |
Accumulated depreciation | - | (1,193) | (20,125) | (13,740) | (747) | (4,853) | - | (40,658) |
Net book value as at 31 December 2022 | 125 | 6,527 | 229,891 | 33,831 | 220 | 3,849 | 6,646 | 281,089 |
Additions | - | - | 83 | 25 | 2 | 55 | 34,767 | 34,932 |
Write-offs | - | (13) | (440) | (183) | - | (9) | - | (645) |
Disposals | - | - | - | - | - | (1) | - | (1) |
Impairment (reversal) of assets | - | - | (57) | - | - | - | 11 | (46) |
Revaluation | 11 | 85 | (8,821) | 4,010 | 21 | 9 | - | (4,685) |
Reclassification from/to inventories | - | - | (38) | (12) | - | (1) | - | (51) |
Reclassification from/to intangible assets | - | - | - | - | - | - | - | - |
Reclassifications between categories | - | 1,343 | 13,727 | 3,414 | - | 2,378 | (20,862) | - |
Depreciation charge | - | (295) | (6,156) | (3,383) | (108) | (1,612) | - | (11,554) |
Off-set of grants against non-current assets | - | - | - | - | - | - | (14,686) | (14,686) |
As at 31 December 2023 | 136 | 7,647 | 228,189 | 37,702 | 135 | 4,668 | 5,876 | 284,353 |
Acquisition/revaluation amount | 136 | 7,647 | 228,189 | 37,702 | 135 | 4,668 | 5,876 | 284,353 |
Accumulated depreciation after revaluation | - | - | - | - | - | - | - | - |
Net book value as at 31 December 2023 | 136 | 7,647 | 228,189 | 37,702 | 135 | 4,668 | 5,876 | 284,353 |
As at 31 December 2023 | As at 31 December 2022 | |
Carrying amount at the beginning of the period | 127,087 | 125,179 |
Grants used for the acquisition of fixed assets | 14,686 | 6,023 |
Depreciation charge | (4,293) | (4,109) |
Write-offs | (29) | (6) |
Carrying amount at the end of the period | 137,451 | 127,087 |
WACC (pre-tax return on investments approved by the Council) | |||||
Discount rate (post-tax) | Change | 4 04% | 5 04% | 6 04% | |
-1 0% | 0 0% | 1 0% | |||
4 16% | -1 0% | 2,189 | 12,181 | 22,174 | |
5 16% | 0 0% | (9,727) | - | 9,727 | |
6 16% | 1 0% | (21,017) | (11,544) | (2,070) | |
Land | Buildings | Structures and equipment | Plant and machinery | Vehicles | Other PP&E | Construction work in progress | Total | |
As at 31 December 2023 | 125 | 7,553 | 226,645 | 36,135 | 114 | 4,651 | 5,876 | 281,099 |
As at 31 December 2022 | 125 | 6,527 | 229,891 | 33,831 | 220 | 3,849 | 6,646 | 281,089 |
Recognised in other comprehensive income (revaluation reserve) | Recognised through profit or loss | Total revaluation impact | |
Increase in net book value as at 31 December 2023 | 3,255 | 18,568 | 21,823 |
(Decrease)in net book value as at 31 December 2023 | - | (26,508) | (26,508) |
Total revaluation impact at 31 December 2023: | 3,255 | (7,940) | (4,685) |
2023 | |
Gain on disposal of subsidiary, cash | 6,500 |
Fair value after the revaluation of the remaining part of the investment | 3,348 |
Fair value of options at the date of issue | 1,070 |
Fair value of the loss of control transaction | 10,918 |
Net assets of subsidiary | (1,429) |
Gain on loss of control and revaluation of associates | 9,489 |
2023 | |
Gain on disposal of subsidiary, cash | 6,500 |
Fair value after the revaluation of the remaining part of the investment | 3,348 |
Fair value of options at the date of issue | 1,070 |
Fair value of the loss of control transaction | 10,918 |
Carrying amount of investment in subsidiary | (769) |
Other transaction costs | (3) |
Gain on loss of control and revaluation of associates | 10,146 |
Non-current assets | 498 |
Intangible assets | 409 |
Property, plant and equipment | 3 |
Right-of-use assets | 82 |
Non-current financial assets | 4 |
Current assets | 41,791 |
Prepayments | 20 |
Receivables | 7,274 |
Other current financial assets | 33,304 |
Cash and cash equivalents | 1,193 |
Total assets: | 42,289 |
Non-current liabilities | 48 |
Non-current lease liabilities | 48 |
Current liabilities | 40,812 |
Current portion of lease liabilities | 34 |
Trade payables, prepayments received and other payables | 40,602 |
Income tax liability | 59 |
Employment-related liabilities | 117 |
Total liabilities: | 40,860 |
Net assets | 1,429 |
As at 31 December 2023 | As at 31 December 2022 | |
Net cash flows from operating activities | 494 | 776 |
Net cash flows used in investing activities | 437 | (104) |
Net cash flows from/used in financing activities | (555) | (749) |
Net increase in cash generated by the subsidiary | 376 | (77) |
As at 31 December 2023 | |
Non-current assets | 353 |
Current assets | 74,900 |
Total assets: | 75,253 |
Non-current liabilities | 36 |
Current liabilities | 72,920 |
Total liabilities: | 72,956 |
Net assets | 2,297 |
Group's share, % | 34% |
Group's share of net assets | 781 |
Goodwill attributable to the Group | 2,863 |
Carrying amount of investment in associate | 3,644 |
1 June - 31 December 2023 | |
Revenue | 1,111 |
Profit before tax | 1,027 |
Income tax benefit (expenses) | (159) |
Net profit (loss) | 868 |
Other comprehensive income | - |
Total comprehensive income for the period | 868 |
Total comprehensive income attributable to the Company/ Group | 295 |
Dividends paid to Company/Group | - |
As at 31 December 2023 | As at 31 December 2022 | |
Carrying amount at the beginning of the period | - | - |
Acquisition | 3,348 | - |
Associate’s net profit (loss) | 295 | - |
Associate’s other comprehensive income | - | |
Dividends received | - | - |
Carrying amount at the end of the period | 3,644 |
Purchase consideration of the investment in the associate GET Baltic | 3,348 |
Net assets of GET Baltic | 1,429 |
Group’s share of net assets (34%) | 485 |
Difference between fair value of net assets and purchase consideration | 2,863 |
Buildings | Land | Vehicles | Total | |
Net book amount of assets recognised at 31 December 2021 | 1,672 | 1,493 | 572 | 3,737 |
New leases | - | - | 105 | 105 |
Indexation | - | - | - | - |
Write-offs | - | - | - | - |
Depreciation charge | (177) | (15) | (285) | (477) |
Net book amount as at 31 December 2022 | 1,495 | 1,478 | 392 | 3,365 |
- | ||||
Net book amount of assets recognised at 31 December 2022 | 1,495 | 1,478 | 392 | 3,365 |
New leases | - | - | 217 | 217 |
Indexation | 31 | - | - | 31 |
Write-offs | - | - | - | - |
Depreciation charge | (180) | (16) | (317) | (513) |
Net book amount as at 31 December 2023 | 1,346 | 1,462 | 292 | 3,100 |
Initial cost | 1,747 | 1,534 | 1,442 | 4,723 |
Accumulated depreciation | (401) | (72) | (1,150) | (1,623) |
Net book value at 31 December 2023 | 1,346 | 1,462 | 292 | 3,100 |
As at 31 December 2023 | |
Non-current assets | |
Put option of GET Baltic | 1,226 |
Total non-current derivative assets: | 1,226 |
Current liabilities | |
Call option of GET Baltic | 364 |
Total current derivative liabilities: | 364 |
Share option | Subscription date | Maturity | Exercise price | Fair value of option | |
As at 31 December 2023 | As at 31 May 2023 | ||||
Put Option | As at 31 May 2023 | As at 31 May 2027 | 4.07 | 1226 | 1392 |
Call Option | As at 31 May 2023 | As at 31 May 2025 | 3.62 | 364 | 322 |
Put Option | Call Option | |
Current stock price, EUR | 3.5 | 3.5 |
Strike price, EUR | 4.07 | 3.62 |
Time to maturity (years) | 3.417 | 1.417 |
Dividend yield (%) | 5.26 | 5.26 |
Volatility (%) | 29.26 | 29.26 |
Risk free interest rate (%) | 2.57 | 2.57 |
Volatility (%) | 24 26% | 29 26% | 34 26% | ||
Current stock prce | Pokytis | -5 00% | 0 00% | 5 00% | |
3 15 | -10 00% | (93) | (187) | (280) | |
3 50 | 0 00% | 114 | - | (114) | |
3 85 | 10 00% | 291 | 166 | 42 | |
Volatility (%) | 24 26% | 29 26% | 34 26% | ||
Current stock prce | Pokytis | -5 00% | 0 00% | 5 00% | |
3 15 | -10 00% | 208 | 135 | 73 | |
3 50 | 0 00% | 73 | - | (83) | |
3 85 | 10 00% | (21) | (104) | (187) | |
As at 31 December 2023 | As at 31 December 2022 | |
Raw materials, spare parts and other inventories | 1,052 | 1,135 |
Natural gas | 4,339 | 12,250 |
Assets held for sale | - | - |
Inventories, gross | 5,391 | 13,385 |
Less: impairment | (517) | (552) |
4,874 | 12,833 |
As at 31 December 2023 | As at 31 December 2022 | |
I. Trade receivables under contracts with customers | ||
I.1 Receivables after one year | - | - |
Net book of receivables after one year: | - | - |
I.2. Current trade receivables | ||
Receivables for transmission of natural gas | 6,770 | 13,834 |
Receivables for natural gas | 713 | - |
Receivables for balancing of transmission system | 1,553 | 4,473 |
Receivables for other services | 2 | - |
Less: expected credit losses for trade receivables | (19) | (17) |
Trade receivables under contracts with customers | 9,019 | 18,290 |
II. Trade receivables under other contracts | ||
Other trade receivables | 11 | 208 |
Less: impairment of trade receivables | - | - |
Total trade receivables under other contracts | 11 | 208 |
Total trade receivable | 9,030 | 18,498 |
As at 31 December 2023 | Not past due | 1-30 days | 31-90 days | 91-180 days | 181 and more days | Total: |
Trade receivables assessed individually | 2,945 | - | - | - | - | 2,945 |
Expected credit losses | (7) | - | - | - | - | (7) |
Trade receivables assessed collectively | ||||||
State-owned companies | 2,174 | - | - | - | - | 2,174 |
Loss ratio (%) | 0% | 0% | 0% | 0% | 0% | |
Expected credit losses | - | - | - | - | - | - |
Other entities | 3,764 | 6 | 159 | - | 1 | 3,930 |
Loss ratio (%) | 0,04% | 2,99% | 5,83% | 17,55% | 100% | |
Expected credit losses | (2) | - | (9) | - | (1) | (12) |
Total trade receivables | 8,883 | 6 | 159 | - | 1 | 9,049 |
Total expected credit losses | (9) | (9) | (1) | (19) |
As at 31 December 2022 | Not past due | 1-30 days | 31-90 days | 91-180 days | 181 and more days | Total: |
Trade receivables assessed individually | 9,038 | - | - | - | - | 9,038 |
Expected credit losses | (13) | - | - | - | - | (13) |
Trade receivables assessed collectively | ||||||
State-owned companies | 3,196 | - | - | - | - | 3,196 |
Loss ratio (%) | 0% | 0% | 0% | 0% | 0% | |
Expected credit losses | - | - | - | - | - | - |
Other entities | 6,236 | 44 | - | - | 1 | 6,281 |
Loss ratio (%) | 0,04% | 2,99% | 5,83% | 17,55% | 100% | |
Expected credit losses | (2) | (1) | - | - | (1) | (4) |
Total trade receivables | 18,470 | 44 | 1 | 18,515 | ||
Total expected credit losses | (15) | (1) | (1) | (17) |
As at 31 December 2023 | As at 31 December 2022 | |
Carrying amount at the beginning of the period | 17 | 67 |
Impairment (reversal of impairment) | 2 | (50) |
Carrying amount at the end of the period | 19 | 17 |
As at 31 December 2023 | As at 31 December 2022 | |
Non-financial assets | ||
LNG terminal funds receivable | 9,377 | 7,802 |
Grants receivable | 7,360 | 6,976 |
Taxes receivable | 37 | 2,147 |
Total non-financial assets | 16,774 | 16,925 |
Contract assets | 1,798 | 2,780 |
Financial assets | ||
Other receivables | 502 | 17 |
Total financial assets | 502 | 17 |
Total other receivables | 19,074 | 19,722 |
A at 31 December 2023 | As at 31 December 2022 | |
LNG terminal funds | - | 1 |
Deposits received | 528 | 422 |
Total other financial assets | 528 | 423 |
As at 31 December 2023 | As at 31 December 2022 | |
Cash at bank | 121 | 21 |
121 | 21 |
Bank | Cash at bank a at 31 December 2023 | Credit rating agency | ||
Moody‘s | Standart&Poor‘s | Fitch Ratings | ||
Bankas No.11) | 119 | Aa3 | A+ | AA |
Bank No.21) | 2 | Aa3 | A+ | AA- |
As at 31 December 2022 | |
Non-current assets | |
Intangible assets | 474 |
Other property, plant and equipment | 4 |
Right-of-use assets | 85 |
Other non-current financial assets | 4 |
Current assets | - |
Prepayments | 26 |
Trade receivables | 12,767 |
Other receivables | 632 |
Other current financial assets | 188,969 |
Cash and cash equivalents | 817 |
Total assets of disposal group | 203,778 |
Non-current liabilities | |
Non-current lease liabilities | 57 |
Current liabilities | - |
Current portion of lease liabilities | 29 |
Trade payables | 56,415 |
Prepayments received | 145,932 |
Income tax liability | 15 |
Employment-related liabilities | 136 |
Other payables and current liabilities | 13 |
Total liabilities of disposal group: | 202,597 |
2023 | 2022 | |
Dividends per share |
As at 31 December 2023 | |
Carrying amount at the beginning of the period | - |
PP&E revaluation impact | 3,255 |
Effect of deferred income tax | (488) |
Carrying amount at the end of the period | 2,767 |
Opening balance | As at 31 December 2023 | As at 31 December 2022 |
Grants receivable (Note 13) | 6,976 | 10,330 |
Grants received in advance (current liabilities) | (107) | (151) |
6,869 | 10,179 | |
Recognised grants | ||
Transfer to property, plant and equipment (Note 7) | 14,686 | 6,023 |
Transfer to intangible assets (Note 6) | - | - |
Write-off | - | (5) |
Grants used for compensation of expenses | 54 | 101 |
14,740 | 6,119 | |
Grants received | ||
Grants received as cash | 14,259 | 9,429 |
14,259 | 9,429 | |
Grants received in the form of assets | - | - |
Closing balance | ||
Grants receivable (Note 13) | 7,360 | 6,976 |
Grants received in advance (current liabilities) | (10) | (107) |
7,350 | 6,869 | |
As at 31 December 2023 | As at 31 December 2022 | |
Non-current borrowings | 60,962 | 73,496 |
Current borrowings | 31,084 | 27,466 |
Current borrowings (EPSO-G UAB) | 25,009 | 9,571 |
Current portion of non-current borrowings | 5,649 | 17,895 |
Accrued interest payable | 426 | - |
Total borrowings | 92,046 | 100,962 |
As at 31 December 2023 | As at 31 December 2022 | As at 31 December 2023 | As at 31 December 2022 | |
Borrowings with a fixed interest rate | Borrowings with a fixed interest rate | Borrowings with a variable interest rate | Borrowings with a variable interest rate | |
2023 | - | 1,475 | - | 16,420 |
2024 | 2,951 | 2,951 | 2,699 | 3,158 |
2025 | 2,951 | 2,951 | 2,699 | 3,158 |
2026 | 2,951 | 2,951 | 2,699 | 3,158 |
2027 | 2,951 | 2,951 | 2,699 | 3,158 |
2028 | 2,951 | 2,951 | 2,699 | 3,158 |
2029 | 2,951 | 2,951 | 2,699 | 3,158 |
2030 | 2,951 | 2,951 | 2,699 | 3,158 |
2031 | 2,951 | 2,951 | 525 | 984 |
2032 | 2,951 | 2,951 | 524 | 983 |
2033 | 2,951 | 2,951 | 524 | 983 |
2034 | 2,951 | 2,951 | 524 | 983 |
2035 | 2,951 | 2,951 | 524 | 983 |
2036 | 2,951 | 2,951 | 524 | 983 |
2037 | 2,951 | 2,951 | 524 | 983 |
2038 | 2,211 | 2,211 | 524 | 983 |
43,525 | 45,000 | 23,086 | 46,391 | |
Cash | Borrowings | Lease liabilities | Total | |
Net debt as at 31 December 2021 | 12 | (104,917) | (3,812) | (108,717) |
Changes in cash and cash equivalents | 9 | - | - | 9 |
Loan (received) | - | - | - | - |
Loan repaid | - | 10,174 | - | 10,174 |
Change in overdraft | - | (6,287) | - | (6,287) |
Lease payments | - | - | 387 | 387 |
Concluded lease contracts | - | - | (105) | (105) |
Lease modifications | - | - | - | - |
Other movements | ||||
Interest charges expensed and interest capitalised | - | (623) | (30) | (653) |
Interest paid | - | 512 | 30 | 542 |
Other non-cash changes | - | 4 | 16 | 20 |
Net debt as at 31 December 2022 | 21 | (101,137) | (3,514) | (104,630) |
Changes in cash and cash equivalents | 100 | - | - | 100 |
Loans (received) | - | - | - | - |
Loans repaid | - | 24,780 | - | 24,780 |
Change in overdraft | - | (15,437) | - | (15,437) |
Lease payments | - | - | 512 | 512 |
Concluded lease contracts | - | - | (217) | (217) |
Lease modifications | - | - | (31) | (31) |
Other changes | - | - | - | - |
Interest charges expensed and interest capitalised | - | (2,071) | (30) | (2,101) |
Interest paid | - | 1,834 | 30 | 1,864 |
Other non-cash changes | - | (15) | - | (15) |
Net debt as at 31 December 2023 | 121 | (92,046) | (3,250) | (95,175) |
As at 31 December 2023 | As at 31 December 2022 | |
Carrying amount of lease liabilities as at 1 January | 3,514 | 3,812 |
Indexation | 31 | - |
Concluded lease contracts | 217 | 105 |
Termination of lease (write-off of debt and accrued interest) | - | - |
Interest charged | 30 | 30 |
Lease payments (principal and interest) | (542) | (433) |
Carrying amount as at 31 December | 3,250 | 3,514 |
Non-current lease liabilities | 2,933 | 3,012 |
Current lease liabilities | 317 | 502 |
Lease liabilities | As at 31 December 2023 | As at 31 December 2022 |
Current portion | 317 | 502 |
Maturity of non-current liabilities: | 2,933 | 3,012 |
Between 1 and 2 years | 295 | 247 |
Between 2 and 3 years | 291 | 222 |
Between 3 and 5 years | 386 | 404 |
After 5 years | 1,961 | 2,139 |
As at 31 December 2023 | As at 31 December 2022 | |
Non-current portion of contract liabilities under connection contracts | 1,530 | 1,271 |
Total non-current contract liabilities | 1,530 | 1,271 |
Current portion of contract liabilities under connection contracts | 70 | 34 |
Prepayments received for connection services | - | 318 |
Total current liabilities under contracts with customers | 70 | 352 |
Total contract liabilities | 1,600 | 1,623 |
As at 31 December 2023 | As at 31 December 2022 | |
Provisions for pension benefits to employees | 774 | 738 |
Provisions for registration of special land use conditions (protected areas) | 356 | 1,024 |
Carrying amount | 1,130 | 1,762 |
Non-current provisions | 667 | 998 |
Current provisions | 463 | 764 |
Provisions for pension benefits to employees | Provisions for registration of protection zones | Total | |
Carrying amount as at 31 December 2021 | 602 | 2,157 | 2,759 |
Calculated | 136 | - | 136 |
Revised estimate | - | (889) | (889) |
Payments made | - | (244) | (244) |
Carrying amount as at 31 December 2022 | 738 | 1,024 | 1,762 |
Calculated | 36 | - | 36 |
Revised estimate | - | (264) | (264) |
Payments made | - | (404) | (404) |
Carrying amount as at 31 December 2023 | 774 | 356 | 1,130 |
As at 31 December 2023 | As at 31 December 2022 | |
Discount rate | 1 24% | 0,83% |
Annual employee turnover rate | 6 91% | 7,65% |
Annual salary growth | 3 00% | 4,00% |
Average time to retirement (years) | 19.81 | 20,06 |
As at 31 December 2023 | As at 31 December 2022 | |
Payables for property, plant and equipment | 900 | 3,159 |
Payables for goods and services | 1,892 | 2,043 |
Payables for repair services | 127 | 244 |
Payables for natural gas | 1 | 2,600 |
Payables for balancing services | 2,415 | 5,622 |
5,335 | 13,668 |
As at 31 December 2023 | As at 31 December 2022 | |
Financial liabilities | ||
Security deposits received | 528 | 422 |
Total financial liabilities | 528 | 422 |
Non-financial liabilities | ||
Contract liabilities | 70 | 352 |
Advance grants received | 6 | 60 |
Other accrued revenue | 4 | 47 |
Other prepayments received | 14 | 1 |
Total non-financial liabilities | 94 | 460 |
Total prepayments received and contract liabilities | 622 | 882 |
As at 31 December 2023 | As at 31 December 2022 | |
Non-financial liabilities | ||
Administered LNG terminal funds payable | 8,906 | 7,635 |
Accrued administered LNG terminal funds1) | 471 | 328 |
Real estate tax payable | 732 | 666 |
Payable value added tax | - | - |
Other taxes payable | 19 | 29 |
Other payables | - | - |
Total non-financial liabilities | 10,128 | 8,658 |
Financial liabilities | ||
Payable CBCA contribution | 27,450 | 27,450 |
Payable dividends | 65 | 58 |
Other payables | 1 | - |
Accrued expenses | 1,089 | 976 |
Derivative liabilities | 364 | - |
Total financial liabilities | 28,969 | 28,484 |
Total other payables | 39,097 | 37,142 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Revenue under contracts with customers | ||||
Transmission of natural gas in the territory of Lithuania | 67,364 | 65,383 | 67,364 | 65,383 |
Revenue from system balancing products | 12,544 | 30,569 | 12,544 | 30,569 |
Revenue from trading on exchange | 812 | 1,364 | - | - |
Revenue from connection of new consumers (deferred revenue) | 42 | 33 | 42 | 33 |
Other income | 90 | 190 | 10 | - |
Total revenue from contracts with customers | 80,852 | 97,539 | 79,960 | 95,985 |
Revenue other than under contracts with customers | ||||
Revenue from administration of LNG terminal funds | 69 | 61 | 69 | 61 |
Total revenue other than under contracts with customers | 69 | 61 | 69 | 61 |
Total revenue | 80,921 | 97,600 | 80,029 | 96,046 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Revenue recognised over the period | ||||
Transmission of natural gas in the territory of Lithuania | 67,364 | 65,383 | 67,364 | 65,383 |
Revenue from transmission system balancing service | 12,544 | 30,569 | 12,544 | 30,569 |
Membership revenue | - | 85 | - | - |
Other income | 201 | 266 | 121 | 94 |
Total revenue recognised over the period | 80,109 | 96,303 | 80,029 | 96,046 |
Revenue recognised at a point in time, upon provision of services | ||||
Revenue from trading on exchange | 812 | 1,297 | - | - |
Total revenue recognised at a point in time, upon provision of services: | 812 | 1,297 | - | - |
Total revenue under contracts with customers | 80,921 | 97,600 | 80,029 | 96,046 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Grants recognised as income | 54 | 101 | 54 | 101 |
Sale of goods | 875 | 248 | 875 | 248 |
Rental income | 1 | 23 | 1 | 23 |
Gain on disposal of PP&E | 19 | 47 | 19 | 47 |
Interest on late payment | 40 | 27 | 40 | 27 |
Other income | 319 | 160 | 319 | 160 |
1,308 | 606 | 1,308 | 606 | |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Dividend income | - | - | 542 | 598 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Expenses for natural gas system balancing products | (18,210) | (26,827) | (18,210) | (26,827) |
Expenses for natural gas technological needs | (7,142) | (13,007) | (7,142) | (13,007) |
Total | (25,352) | (39,834) | (25,352) | (39,834) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Telecommunications and IT system expenses | (2,336) | (1,953) | (2,285) | (1,840) |
Business trips | (259) | (187) | (259) | (187) |
Consulting services | (117) | (162) | (117) | (162) |
Expenses of governing bodies | (92) | (48) | (92) | (48) |
Management services | (349) | (127) | (349) | (127) |
Personnel development | (227) | (149) | (227) | (149) |
Public relations | (236) | (201) | (236) | (201) |
Premise expenses | (1,071) | (759) | (1,071) | (759) |
Transport | (702) | (735) | (702) | (735) |
Council fee | (1,321) | (913) | (1,321) | (913) |
Taxes | (2,979) | (2,808) | (2,979) | (2,808) |
Business protection | (542) | (500) | (542) | (500) |
Membership fees | (242) | (238) | (242) | (238) |
Insurance | (520) | (216) | (520) | (216) |
Other expenses | (2,426) | (1,910) | (2,409) | (1,879) |
Total | (13,419) | (10,906) | (13,351) | (10,762) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Interest income | 454 | - | 9 | - |
Interest income on late payments | - | 10 | - | 10 |
Other | 13 | 35 | 13 | 11 |
Total finance income | 467 | 45 | 22 | 21 |
Interest on borrowings | (1,778) | (603) | (1,778) | (603) |
Other finance costs | (3) | (161) | (2) | (39) |
Total finance costs | (1,781) | (764) | (1,780) | (642) |
Net financial result | (1,314) | (719) | (1,758) | (621) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Current income tax expense for the reporting year | (140) | (98) | - | (1) |
Deferred income tax expenses (benefit) | (567) | (2,367) | (567) | (2,367) |
Income tax expenses/(benefit) for the reporting period | (707) | (2,465) | (567) | (2,368) |
Deferred income tax assets | PP&E revaluation (impairment) | Fees on connection of new consumers | Impairment of inventories and receivables | Accrued expenses | Unutilised investment incentive | Other | Total |
As at 31 December 2021 | 2,490 | 201 | 71 | 261 | 4,608 | - | 7,631 |
Recognised in profit or loss | (148) | (5) | 15 | 42 | (2,416) | 145 | (2,367) |
Recognised in other comprehensive income | - | - | - | - | - | - | - |
As at 31 December 2022 | 2,342 | 196 | 86 | 303 | 2,192 | 145 | 5,264 |
Recognised in profit or loss | 1,068 | 44 | (6) | 61 | (1,744) | 56 | (521) |
Recognised in other comprehensive income | - | - | - | - | - | - | - |
As at 31 December 2023 | 3,410 | 240 | 80 | 364 | 448 | 201 | 4,743 |
Deferred tax liabilities | Effect of capitalisation of interest | PP&E revaluation | Total |
As at 31 December 2021 | (122) | - | (122) |
Recognised in profit or loss | (1) | - | (1) |
Recognised in other comprehensive income | - | - | - |
As at 31 December 2022 | (123) | - | (123) |
Recognised in profit or loss | (46) | - | (46) |
Recognised in other comprehensive income | - | (488) | (488) |
As at 31 December 2023 | (169) | (488) | (657) |
As at 31 December 2023 | As at 31 December 2022 | |
Deferred tax assets before valuation allowance | 4,743 | 5,264 |
Less: valuation allowance | - | - |
Less: deferred tax assets offset against deferred tax liabilities | (657) | (123) |
Deferred tax asset, net | 4,086 | 5,141 |
Deferred income tax, net, at 31 December 2021 | 7.508 |
Deferred income tax, net, at 31 December 2022 | 5.141 |
Deferred income tax, net, at 31 December 2023 | 4.086 |
2023 | 2022 | |
Profit (loss) before tax | 13,992 | 18,088 |
Income tax (expenses) at the effective income tax rate | (2,099) | (2,713) |
Non-deductible expenses, non-taxable income | (29) | 80 |
Disposal of subsidiary and revaluation of the remaining investment in associate | 1,521 | - |
Investment relief utilised during the reporting period | 40 | 266 |
Other | - | - |
Additional unutilised investment incentive | - | - |
Adjustments to previous year income tax | - | (1) |
(567) | (2,368) |
Group | ||
2023 | 2022 | |
Net profit attributable to equity holders of the Group (EUR ’000) | 13,013 | 15,665 |
Weighted average number of shares (’000 units) | 178.383 | 178.383 |
Basic and diluted earnings (loss) per share (EUR) | 0.07 | 0.09 |
Financial assets | Note | As at 31 December 2023 | As at 31 December 2022 |
Financial assets at fair value through profit or loss | 1,226 | - | |
Derivatives | 10 | 1,226 | - |
Financial assets at amortised cost | 10,181 | 18,959 | |
Trade receivables | 12 | 9,030 | 18,498 |
Other receivables | 13 | 502 | 17 |
Cash and cash equivalents | 15 | 121 | 21 |
Other financial assets | 14 | 528 | 423 |
Total financial assets: | 11,407 | 18,959 |
Financial liabilities | Note | As at 31 December 2023 | As at 31 December 2022 |
Financial liabilities at fair value through profit or loss | 364 | - | |
Derivatives | 10 | 364 | - |
Financial liabilities measured at amortised cost | 126,514 | 143,536 | |
Borrowings | 21 | 92,046 | 100,962 |
Trade payables | 25 | 5,335 | 13,668 |
Other payables and liabilities | 27 | 29,133 | 28,906 |
Total | 126,878 | 143,536 |
Note | As at 31 December 2023 | As at 31 December 2022 | |
At fair value through profit or loss | 10 | 1,226 | - |
At amortized cost | 37 | 10181 | 18959 |
Contract assets | 13 | 1798 | 2780 |
13,205 | 21,739 |
As at 31 December 2023 | As at 31 December 2022 | |
Current ratio | 0.36 | 0.89 |
Quick ratio | 0.28 | 0.84 |
Up to 3 months | Between 3 and 12 months | Between 1 and 5 years | After 5 years | Total | |
Interest-bearing borrowings and liabilities | 11,103 | 17,533 | 27,166 | 51,649 | 107,451 |
Lease liabilities | 125 | 406 | 974 | 3,281 | 4,786 |
Other liabilities | 1,456 | 27,450 | - | - | 28,906 |
Trade payables | 13,668 | - | - | - | 13,668 |
Balance as at 31 December 2022 | 26,352 | 45,389 | 28,140 | 54,930 | 154,811 |
Interest-bearing borrowings and liabilities | 27,653 | 4,427 | 26,129 | 40,501 | 98,710 |
Lease liabilities | 101 | 251 | 1,075 | 3,081 | 4,508 |
Other current liabilities | 1,683 | 27,450 | 364 | - | 29,497 |
Trade payables | 5,335 | - | - | - | 5,335 |
Balance as at 31 December 2023 | 34,772 | 32,128 | 27,568 | 43,582 | 138,050 |
Increase in EURIBOR, b.p. | Impact on profit before tax, EUR ’000 | |
As at 31 December 2023 | 100 | (1.230) |
As at 31 December 2022 | 100 | (2.031) |
Purchases | LNG terminal funds (purchases) | Sales | LNG terminal funds (sales) | Receivables | LNG terminal funds receivable | (Proceeds) from borrowings | Payables | LNG terminal funds payable | Divi-dends received | Finance costs | |
GET Baltic UAB | 19,210 | - | 4,801 | - | 796 | - | - | 5 | - | 4 | - |
EPSO-G | 349 | - | - | - | - | - | 25,009 | 227 | - | - | 683 |
TETAS UAB | 4 | - | - | - | - | - | - | - | - | - | - |
Ignitis gamyba AB | 2,811 | - | 4,947 | 3,172 | 625 | 640 | - | 293 | - | - | - |
Energijos skirstymo operatorius AB | 474 | - | 354 | 58 | 167 | 12 | - | 21 | - | - | - |
Ignitis UAB | 4,845 | 11,235 | 13,024 | 2,796 | 1,457 | 528 | - | 704 | 4,932 | - | - |
Transporto valdymas UAB | 401 | - | - | - | - | - | - | 40 | - | - | - |
KN Energies AB | - | - | - | - | - | - | - | - | 3,975 | - | - |
Ignitis Polska sp. Z.o.o. | - | - | 121 | - | - | - | - | - | - | - | - |
Other state-owned enterprises | 184 | - | - | - | - | - | - | 2 | - | - | - |
28,278 | 11,235 | 23,247 | 6,026 | 3,045 | 1,180 | 25,009 | 1,292 | 8,907 | 4 | 683 | |
Purchases | LNG terminal funds (purchases) | Sales | LNG terminal funds (sales) | Receivables | LNG terminal funds receivable | (Proceeds) from borrowings | Payables | LNG terminal funds payable | Dividends received | Finance costs | |
GET Baltic UAB | 42,143 | - | 14,000 | - | 214 | - | - | 2,604 | - | 598 | - |
EPSO-G | 127 | - | - | - | - | - | 9,571 | 54 | - | - | 81 |
TETAS UAB | 4 | - | 30 | - | - | - | - | - | - | - | - |
Ignitis gamyba AB | 1,475 | - | 7,460 | 6,368 | 1,019 | 432 | - | 378 | - | - | - |
Energijos skirstymo operatorius AB | 2,630 | - | 270 | - | 49 | 8 | - | 15 | - | - | - |
Ignitis UAB | 13,091 | 18,996 | 22,749 | 6,163 | 1,876 | 402 | - | 2,334 | 3,660 | - | - |
Transporto valdymas UAB | 402 | - | - | - | - | - | - | 43 | - | - | - |
KN Energies AB | - | 10,729 | - | - | - | - | - | - | 3,975 | - | - |
State Enterprise Ignalina Nuclear Power Plant | - | - | 4 | 7 | - | - | - | - | - | - | - |
Ignitis Polska sp. Z.o.o. | 74 | - | 214 | - | 38 | - | - | - | - | - | - |
Other state-owned enterprises | 68 | - | - | - | - | - | - | 9 | - | - | - |
60,014 | 29,725 | 44,727 | 12,538 | 3,196 | 842 | 9,571 | 5,437 | 7,635 | 598 | 81 | |
2023 | 2022 | |
Employment-related payments | 805 | 673 |
Payments to Board members | 92 | 48 |
897 | 721 |
Group | Company | |||
Nature of services | 2023 | 2022 | 2023 | 2022 |
Audit services | 77 | 45 | 77 | 34 |
Total audit services | 77 | 45 | 77 | 34 |
Non-audit services | ||||
Assurance and other related services | 14 | 14 | 14 | 14 |
Other services | 4 | 4 | 3 | 3 |
Total non-audit services: | 18 | 18 | 17 | 17 |