Company¹ | |||
Notes | As at 31 December 2024 | As at 31 December 2023 | |
ASSETS | |||
Non-current assets | |||
Intangible assets | 5 | ||
Property, plant and equipment | 6 | ||
Right-of-use assets | 8 | ||
Investments in subsidiaries and associates | 7 | ||
Derivatives | 9 | ||
Deferred tax assets | 33 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 10 | ||
Prepayments | |||
Trade receivables | 11 | ||
Other receivable | 12 | ||
Prepaid income tax | |||
Other financial assets | 13 | ||
Cash and cash equivalents | 14 | ||
Total current assets | |||
Total assets | |||
EQUITY AND LIABILITIES | |||
Equity | |||
Issued capital | 15 | ||
Legal reserve | 17 | ||
Other reserves | 17 | ||
Revaluation reserve | 17 | ||
Retained earnings | |||
Total equity | |||
Non-current liabilities | |||
Non-current borrowings | 19 | ||
Lease liabilities | 20 | ||
Contract liabilities | 21 | ||
Provisions | 22 | ||
Total non-current liabilities | |||
Current liabilities | |||
Current borrowings | 19 | ||
Current portion of non-current borrowings | 19 | ||
Current portion of lease liabilities | 20 | ||
Trade payables | 23 | ||
Prepayments received and contract liabilities | 24 | ||
Income tax liability | |||
Other payables and current liabilities | 25 | ||
Provisions | 22 | ||
Total current liabilities | |||
Total equity and liabilities | |||
Company¹ | Group | |||
Notes | 2024 | 2023 | 2023 | |
Revenue | 26 | 80,029 | ||
Other income | 27 | 1,308 | ||
81,337 | ||||
Purchases of natural gas and other services | 29 | ( | (17,441) | ( |
Impact of the change of gas balances | 29 | ( | (7,911) | ( |
Payroll and related expenses | 30 | ( | (13,840) | ( |
Purchases of repair and maintenance services | ( | (3,055) | ( | |
Other expenses | 31 | ( | (13,351) | ( |
( | (55,598) | ( | ||
EBITDA | 25,739 | |||
Dividend income | 28 | 542 | ||
Result on loss of control and revaluation of associates | 10,146 | |||
Gain (loss) on derivatives | ( | (208) | ( | |
Depreciation and amortisation | 5,6,8 | ( | (12,595) | ( |
Revaluation of property, plant and equipment | 6 | (7,940) | ( | |
Loss on impairment and write-off of property, plant and equipment | ( | (229) | ( | |
Operating profit (EBIT) | 15,455 | |||
Finance income | 22 | |||
Finance costs | ( | (1,780) | ( | |
Total finance costs, net | 32 | ( | (1,758) | ( |
Share of results of associates | 7 | 295 | ||
Profit before income tax | 13,992 | |||
Income tax | ||||
Current year income tax expenses | ( | - | ( | |
Deferred tax benefit (expenses) | ( | (567) | ( | |
Total income tax | 33 | ( | (567) | ( |
Net profit | 13,425 | |||
Other comprehensive income | ||||
Items that will not be reclassified to profit or loss | ||||
Gain on revaluation of non-current assets | 17 | 3,255 | ||
Deferred tax (expenses) | 17 | ( | (488) | ( |
Total other comprehensive income | ( | 2,767 | ||
Total comprehensive income for the period | 16,192 | |||
Basic and diluted earnings per share (EUR) | 34 | 0.08 | ||
Notes | Issued capital | Legal reserve | Other reserves | Revaluation reserve | Retained earnings | Total | |
Balance as at 31 December 2022 | |||||||
Reserves established | ( | ||||||
Dividends declared | ( | ( | |||||
Eliminating the impact of loss of control | ( | ||||||
Total transactions with owners | ( | ( | ( | ||||
Net profit for the year | |||||||
Other comprehensive income | 17 | ||||||
Total comprehensive income for the period | |||||||
Balance as at 31 December 2023 | |||||||
Depreciation of revaluation reserve and write-offs | ( | ||||||
Reserves cancelled | 17 | ( | |||||
Dividends declared | ( | ( | |||||
Total transactions with owners | ( | ( | ( | ||||
Net profit for the year | |||||||
Other comprehensive income | 17 | ( | ( | ||||
Total comprehensive income for the period | ( | ||||||
Balance as at 31 December 2024 |
Notes | Issued capital | Legal reserve | Other reserves | Revaluation reserve | Retained earnings | Total | |
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 for the year | - | - | - | - | 13,425 | 13,425 | |
Other comprehensive income | 17 | - | - | - | 2,767 | - | 2,767 |
Total comprehensive income 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 | |
Depreciation of revaluation reserve and write-offs | 17 | - | - | - | (258) | 258 | - |
Reserves cancelled | 17 | - | - | (114,027) | - | 114,027 | - |
Dividends declared | - | - | - | - | (20,174) | (20,174) | |
Total transactions with owners | - | - | (114,027) | (258) | 94,111 | (20,174) | |
Net profit for the year | - | - | - | - | 8,306 | 8,306 | |
Other comprehensive income | 17 | - | - | - | (30) | - | (30) |
Total comprehensive income for the period | - | - | - | (30) | 8,306 | 8,276 | |
Balance as at 31 December 2024 | 51,731 | 5,173 | 403 | 2,479 | 115,842 | 175,628 |
Company ¹ | Group | ||||
Notes | 2024 | 2023 | 2023 | ||
I. | Cash flows from operating activities | ||||
I.1. | Net profit | 13,425 | |||
Adjustments for non-cash items and other corrections: | |||||
I.2. | Depreciation and amortisation | 5,6,8 | 12,595 | ||
I.3. | Revaluation of property, plant and equipment | 7,940 | |||
I.4. | Loss on impairment and gain/loss on disposal/write-off of property, plant and equipment | (78) | ( | ||
I.5. | Gain/loss on impairment and write-off of inventories, trade receivables | ( | (31) | ( | |
I.6. | Income tax expenses (benefit) | 33 | 567 | ||
I.7. | Grants recognised as income | ( | (54) | ( | |
I.8. | Increase (decrease) in provisions | 37 | |||
I.9. | Elimination of other non-cash items | - | |||
Elimination of results of financing and investing activities: | |||||
I.10. | Dividend income | (542) | |||
I.11. | Result on loss of control and revaluation of associate | 7 | (10,146) | ( | |
I.12. | Gain/loss on derivatives | 8 | 208 | ||
I.13. | Share of results of associate | 7 | ( | (295) | ( |
I.14. | Total finance costs, net | 32 | 1,769 | ||
Changes in working capital: | |||||
I.15. | (Increase) decrease in inventories, prepayments and other current assets | 8,167 | |||
I.16. | (Increase) decrease in trade receivables | ( | 9,466 | ||
I.17. | (Increase) decrease in other receivables | ( | 1,109 | ( | |
I.18. | (Decrease) increase in trade payables | (6,079) | ( | ||
I.19. | (Decrease) increase in other payables and current liabilities | 1,484 | ( | ||
I.20. | (Increase) decrease in other financial assets | ( | 398 | ||
I.21. | Income tax received (paid) | - | ( | ||
Net cash flows from operating activities | 39,940 | ||||
Company ¹ | Group | ||||
Notes | 2024 | 2023 | 2023 | ||
II. | Cash flows from investing activities | ||||
II.1. | (Acquisition) of property, plant and equipment and intangible assets | ( | (37,625) | ( | |
II.2. | Proceeds from disposal of property, plant and equipment | 749 | |||
II.3. | Grants received | 18 | 14,259 | ||
II.4. | Sale (acquisition) of subsidiaries (associates) | 6,500 | |||
II.5. | Loans granted (repayments received) | - | |||
II.6. | Interest received | 8 | |||
II.7. | Dividends received | 542 | |||
II.8. | Decrease (increase) in deposits | 13 | ( | (503) | ( |
Net cash flows used in investing activities | ( | (16,070) | ( | ||
III. | Cash flows from financing activities | ||||
III.1. | Dividends (paid) | ( | (12,051) | ( | |
III.2. | Proceeds from borrowings | - | |||
III.3. | (Repayments) of borrowings | ( | (24,780) | ( | |
III.4. | Change in overdraft | ( | 15,437 | ||
III.5. | Interest (paid) | ( | (1,864) | ( | |
III.6. | Coverage of lease liability | ( | (512) | ( | |
III.7. | Other cash flows from financing activities | ( | - | ||
Cash flows from/used in financing activities | ( | (23,770) | ( | ||
IV. | Change in cash and cash equivalents included in disposal group | - | |||
V. | Net increase (decrease) in cash and cash equivalents | ( | 100 | ||
VI. | Cash and cash equivalents at the beginning of the year | 14 | 21 | ||
VII. | Cash and cash equivalents at the end of the period | 14 | 121 | ||
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 |
Company name | Company’s registered office | Shareholding | Profile of activities | ||
As at 31 December 2024 | As at 31 December 2023 | ||||
GET Baltic UAB | Geležinio Vilko st. 18A, LT-08104 Vilnius, the Republic of Lithuania | 34% | 34% | Licensed activities of natural gas market operator trading natural gas short-term and long-term products. | |
Land | - | |
Buildings | 25 - 60 | years. |
Other structures and engineering networks | 18 – 25 | years. |
Gas pipelines and associated equipment | 55 – 70 | years. |
Plant and machinery | 5-25 | years. |
Motor vehicles | 7 | years. |
Other PP&E | 4-10 | years. |
Land* | 99 | years. |
Buildings | from 5 to 10 | years. |
Motor vehicles | 3 | years. |
Transmission of natural gas | |
Revenue and other income | 74,583 |
Operating expenses, excl. depreciation, write-off and impairment | (48,056) |
EBITDA | 26,527 |
Adjusted EBITDA | 27,373 |
Temporary regulatory differences for previous periods | 2,006 |
Temporary regulatory differences for reporting period | (1,160) |
Overall effect of management’s adjustments on EBITDA | 846 |
EBITDA (under IFRS) reconciliation to Net profit/loss | (18,221) |
Depreciation and amortisation | (14,932) |
Loss on impairment and write-off of property, plant and equipment | (43) |
Total finance costs, net | (2,166) |
Income tax | (1,196) |
Gains (losses) on derivative financial instruments | (364) |
Share of net profit of associates | 480 |
Net profit/(loss) | 8,306 |
Total assets | 327,196 |
Net debt | 82,534 |
Investments (additions of property, plant and equipment and intangible assets) | 6,405 |
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 costs, net | (1,758) | 444 | (1,314) |
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 |
Net debt | 95,175 | - | 95,175 |
Investments (additions of property, plant and equipment and intangible assets) | 35,703 | - | 35,703 |
Patents and licences | Computer software | Other intangible assets | Protected areas | Total | |
As at 31 December 2022 | 6 | 1,288 | - | 1,290 | 2,584 |
Cost (revalued 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 |
Net book value as at 31 December 2023 | 7 | 1,526 | - | 1,026 | 2,559 |
Additions | - | 460 | - | - | 460 |
Write-offs | - | (12) | - | - | (12) |
Adjustment for changes in assumptions | - | - | - | (48) | (48) |
Amortisation charge | (3) | (746) | - | - | (749) |
Off-set of grants against non-current assets | - | - | - | - | - |
As at 31 December 2024 | 4 | 1,228 | - | 978 | 2,210 |
Acquisition/revaluation amount | 55 | 6,019 | 5 | 978 | 7,057 |
Accumulated amortisation | (51) | (4,791) | (5) | - | (4,847) |
Net book value as at 31 December 2024 | 4 | 1,228 | - | 978 | 2,210 |
Land | Buildings | Structures and equip- ment | Plant and machinery | Vehicles | Other PP&E | Constru- ction work in progress | Total | |
As at 31 December 2022 | 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) |
Sales | - | - | - | - | - | (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) |
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 | - | - | - | - | - | - | - | - |
Net book value as at 31 December 2023 | 136 | 7,647 | 228,189 | 37,702 | 135 | 4,668 | 5,876 | 284,353 |
Net book value as at 31 December 2023 | 136 | 7,647 | 228,189 | 37,702 | 135 | 4,668 | 5,876 | 284,353 |
Additions | - | - | (2) | 191 | 3 | 165 | 5,588 | 5,945 |
Write-offs | - | - | (441) | - | (2) | (1) | (29) | (473) |
Disposals | - | - | - | - | - | (2) | - | (2) |
Reclassification from/to inventories | - | - | (7) | 77 | (40) | - | - | 30 |
Reclassifications between categories | - | 1,278 | 6,064 | 259 | - | 1,344 | (8,945) | - |
Depreciation charge | - | (351) | (6,855) | (3,989) | (92) | (1,973) | - | (13,260) |
Reversal of grants recognised | - | 34 | 193 | 77 | - | 27 | (170) | 161 |
As at 31 December 2024 | 136 | 8,608 | 227,141 | 34,317 | 4 | 4,228 | 2,320 | 276,754 |
Acquisition/revaluation amount | 136 | 8,959 | 233,996 | 38,306 | 96 | 6,201 | 2,320 | 290,014 |
Accumulated depreciation after revaluation | - | (351) | (6,855) | (3,989) | (92) | (1,973) | - | (13,260) |
Net book value as at 31 December 2024 | 136 | 8,608 | 227,141 | 34,317 | 4 | 4,228 | 2,320 | 276,754 |
As at 31 December 2024 | As at 31 December 2023 | |
Carrying amount at the beginning of the period | 48 | - |
Prepayment for PP&E during the period | 269 | 87 |
Moved to construction in progress | (297) | (39) |
Carrying amount at the end of the period | 20 | 48 |
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 2024 | 125 | 8,519 | 225,655 | 32,958 | 4 | 4,225 | 2,320 | 273,806 |
As at 31 December 2023 | 125 | 7,553 | 226,645 | 36,135 | 114 | 4,651 | 5,876 | 281,099 |
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) |
As at 31 December 2024 | As at 31 December 2023 | |
Carrying amount at the beginning of the period | 137,451 | 127,087 |
Grants used for the acquisition of fixed assets | - | 14,686 |
Depreciation charge | (5,181) | (4,293) |
Write-offs | (161) | (29) |
Carrying amount at the end of the period | 132,109 | 137,451 |
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 |
2023 | |
Net cash flows from operating activities | 494 |
Net cash flows used in investing activities | 437 |
Cash flows from/used in financing activities | (555) |
Net increase in cash generated by the subsidiary | 376 |
As at 31 December 2024 | As at 31 December 2023 | |
Non-current assets | 165 | 353 |
Current assets | 53,343 | 74,900 |
Total assets: | 53,508 | 75,253 |
Non-current liabilities | 43 | 36 |
Current liabilities | 51,414 | 72,920 |
Total liabilities: | 51,457 | 72,956 |
Net assets | 2,051 | 2,297 |
Group's share, % | 34% | 34% |
Group's share of net assets | 697 | 781 |
Group's share of godwill | 2,863 | 2,863 |
Carrying amount of investment in associate | 3,560 | 3,644 |
1 January - 31 December 2024 | 1 June - 31 December 2023 | |
Revenue | 1,918 | 1,111 |
Profit before tax | 1,676 | 1,027 |
Income tax benefit (expenses) | (264) | (159) |
Net profit (loss) | 1,412 | 868 |
Other comprehensive income | - | - |
Total comprehensive income for the period | 1,412 | 868 |
Total comprehensive income attributable to the Company/ Group | 480 | 295 |
Dividends paid to Company/Group | 564 | - |
As at 31 December 2024 | As at 31 December 2023 | |
Carrying amount at the beginning of the period | 3,644 | - |
Acquisition | - | 3,348 |
Associate’s net profit (loss) | 480 | 295 |
Associate’s other comprehensive income | - | - |
Dividends received | (564) | - |
Carrying amount at the end of the period | 3,560 | 3,644 |
Buildings | Land | Vehicles | Total | |
Net book value 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 value 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 as at 31 December 2023 | 1,346 | 1,462 | 292 | 3,100 |
- | ||||
Net book value as at 31 December 2023 | 1,346 | 1,462 | 292 | 3,100 |
New leases | - | - | 2,076 | 2,076 |
Indexation | 28 | - | - | 28 |
Write-offs | - | - | - | - |
Depreciation charge | (184) | (16) | (723) | (923) |
Net book value as at 31 December 2024 | 1,190 | 1,446 | 1,645 | 4,281 |
Initial cost | 1,775 | 1,534 | 2,399 | 5,708 |
Accumulated depreciation | (585) | (88) | (754) | (1,427) |
Net book value as at 31 December 2024 | 1,190 | 1,446 | 1,645 | 4,281 |
As at 31 December 2024 | As at 31 December 2023 | |
Non-current assets | ||
Put option of GET Baltic | 1,153 | 1,226 |
Total non-current derivative assets: | 1,153 | 1,226 |
Current liabilities | ||
Call option of GET Baltic | 654 | 364 |
Total current derivative liabilities: | 654 | 364 |
Share option | Subscription date | Maturity | Exercise price, EUR | Fair value of option | |
As at 31 December 2024 | As at 31 December 2023 | ||||
Put Option | As at 31 May 2023 | As at 31 May 2027 | 4.07 | 1,153 | 1,226 |
Call Option | As at 31 May 2023 | As at 31 December 2026 | 3.97 | 654 | 364 |
As at 31 December 2024 | As at 31 December 2023 | |
Non-current assets | ||
Carrying amount at the beginning of the period | 1,226 | - |
Initial recognition | 1,392 | |
Change in fair value | (73) | (166) |
Carrying amount at the end of the period | 1,153 | 1,226 |
Current liabilities | ||
Carrying amount at the beginning of the period | 364 | - |
Initial recognition | 322 | |
Change in fair value | 290 | 42 |
Carrying amount at the end of the period | 654 | 364 |
Put Option | Call Option | |
Current stock price, EUR | 4.09 | 4.09 |
Strike price, EUR | 4.07 | 3.97 |
Time to maturity (years) | 2.4 | 2.0 |
Dividend yield (%) | 8.07 | 8.07 |
Volatility (%) | 38.40 | 38.40 |
Risk free interest rate (%) | 2.30 | 2.30 |
Volatility (%) | 34.56% | 38.40% | 42.24% | ||
Current stock prce | Pokytis | -10.00% | 0.00% | 10.00% | |
EUR 3,68 | -10.00% | 145 | 218 | 291 | |
EUR 4,09 | 0.00% | (83) | - | 83 | |
EUR 4,50 | 10.00% | (270) | (187) | (93) | |
Volatility (%) | 34.56% | 38.40% | 42.24% | ||
Current stock prce | Pokytis | -10.00% | 0.00% | 10.00% | |
EUR 3,68 | -10.00% | 280 | 208 | 135 | |
EUR 4,09 | 0.00% | 73 | - | (83) | |
EUR 4,50 | 10.00% | (166) | (249) | (332) | |
Put Option | Call Option | |
Current stock price, EUR | 3.50 | 3.50 |
Strike price, EUR | 4.07 | 3.62 |
Time to maturity (years) | 3.4 | 1.4 |
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% | |
EUR 3,15 | -10.00% | 93 | 187 | 280 | |
EUR 3,50 | 0.00% | (114) | - | 114 | |
EUR 3,85 | 10.00% | (291) | (166) | (42) | |
Volatility (%) | 24.26% | 29.26% | 34.26% | ||
Current stock prce | Pokytis | -5.00% | 0.00% | 5.00% | |
EUR 3,15 | -10.00% | 208 | 135 | 73 | |
EUR 3,50 | 0.00% | 73 | - | (83) | |
EUR 3,85 | 10.00% | (21) | (104) | (187) | |
As at 31 December 2024 | As at 31 December 2023 | |
Raw materials, spare parts and other inventories | 1,245 | 1,052 |
Natural gas | 3,908 | 4,339 |
Assets held for sale | 40 | - |
Inventories, gross | 5,193 | 5,391 |
Less: impairment | (432) | (517) |
Total inventories | 4,761 | 4,874 |
As at 31 December 2024 | As at 31 December 2023 | |
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 | 8,103 | 6,770 |
Receivables for natural gas | 112 | 713 |
Receivables for balancing of transmission system | 1,564 | 1,553 |
Receivables for other services | 4 | 2 |
Less: expected credit losses for trade receivables | (23) | (19) |
Trade receivables under contracts with customers | 9,760 | 9,019 |
II. Trade receivables under other contracts | ||
Other trade receivables | 3 | 11 |
Less: impairment of trade receivables | - | - |
Total trade receivables under other contracts | 3 | 11 |
Total trade receivable | 9,763 | 9,030 |
Not past due | 1-30 days | 31-90 days | 91-180 days | 181 and more days | Total: | |
Trade receivables assessed individually | 3,619 | - | - | - | - | 3,619 |
Expected credit losses | (15) | - | - | - | - | (15) |
Trade receivables assessed collectively | ||||||
State-owned companies | 2,673 | - | - | - | - | 2,673 |
Loss ratio (%) | 0% | 0% | 0% | 0% | 0% | |
Expected credit losses | - | - | - | - | - | - |
Other entities | 3,273 | 221 | - | - | - | 3,494 |
Loss ratio (%) | 0,04% | 2,99% | 5,83% | 17,55% | 100% | |
Expected credit losses | (1) | (7) | - | - | (8) | |
Total trade receivables | 9,565 | 221 | - | - | 9,786 | |
Total expected credit losses | (16) | (7) | - | - | - | (23) |
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 2024 | As at 31 December 2023 | |
Carrying amount at the beginning of the period | 19 | 17 |
Impairment (reversal of impairment) | 4 | 2 |
Carrying amount at the end of the period | 23 | 19 |
As at 31 December 2024 | As at 31 December 2023 | |
Non-financial assets | ||
LNG terminal funds receivable | 11,626 | 9,377 |
Grants receivable | - | 7,360 |
Taxes receivable | 221 | 37 |
Total non-financial assets | 11,847 | 16,774 |
Contract assets | 1,220 | 1,798 |
Financial assets | ||
Other receivables | 85 | 502 |
Total financial assets | 85 | 502 |
Total other receivables | 13,152 | 19,074 |
As at 31 December 2024 | As at 31 December 2023 | |
LNG terminal funds | 3 | - |
Deposits received | 917 | 528 |
Fixed-term deposits | 5,815 | - |
Total other financial assets | 6,735 | 528 |
As at 31 December 2024 | As at 31 December 2023 | |
Cash at bank | 31 | 121 |
Total cash and cash equivalents | 31 | 121 |
Bank | Cash at bank a at 31 December 2024 | Credit rating agency | ||
Moody‘s | Standart&Poor‘s | Fitch Ratings | ||
Bank No.11) | 5 | Aa3 | A+ | AA |
Bank No.21) | 26 | Aa3 | A+ | AA- |
As at 31 December 2024 | As at 31 December 2023 | |
Carrying amount at the beginning of the period | 2,767 | - |
PP&E revaluation impact | - | 3,255 |
Transfer of revaluation reserve to retained earnings | (304) | - |
Effect of deferred income tax | 46 | (488) |
Impact of a change in income tax tariff | (30) | - |
Carrying amount at the end of the period | 2,479 | 2,767 |
Opening balance | As at 31 December 2024 | As at 31 December 2023 |
Grants receivable (Note 12) | 7,360 | 6,976 |
Grants received in advance (current liabilities) | (10) | (107) |
7,350 | 6,869 | |
Recognised grants | ||
Transfer to property, plant and equipment (Note 6) | - | 14,686 |
Transfer to intangible assets (Note 5) | - | - |
Write-off | (161) | - |
Grants used for compensation of expenses | 3 | 54 |
(158) | 14,740 | |
Grants received | ||
Grants received as cash | 7,192 | 14,259 |
7,192 | 14,259 | |
Grants received in the form of assets | - | - |
Closing balance | ||
Grants receivable (Note 12) | - | 7,360 |
Grants received in advance (current liabilities) | - | (10) |
- | 7,350 | |
As at 31 December 2024 | As at 31 December 2023 | |
Non-current borrowings | 55,312 | 60,962 |
Current borrowings | 29,482 | 31,084 |
Current borrowings | 23,482 | 25,009 |
Current portion of non-current borrowings | 5,649 | 5,649 |
Accrued interest payable | 351 | 426 |
Total borrowings | 84,794 | 92,046 |
As at 31 December 2024 | As at 31 December 2023 | |
Between 1 and 2 years | 5,649 | 5,649 |
Between 2 and 5 years | 16,948 | 16,949 |
After 5 years | 32,715 | 38,364 |
Total | 55,312 | 60,962 |
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Borrowings with a fixed interest rate | Borrowings with a fixed interest rate | Borrowings with a variable interest rate | Borrowings with a variable interest rate | |
2024 | - | 2,951 | - | 2,699 |
2025 | 2,951 | 2,951 | 2,699 | 2,699 |
2026 | 2,951 | 2,951 | 2,699 | 2,699 |
2027 | 2,951 | 2,951 | 2,699 | 2,699 |
2028 | 2,951 | 2,951 | 2,699 | 2,699 |
2029 | 2,951 | 2,951 | 2,699 | 2,699 |
2030 | 2,951 | 2,951 | 2,699 | 2,699 |
2031 | 2,951 | 2,951 | 525 | 525 |
2032 | 2,951 | 2,951 | 524 | 524 |
2033 | 2,951 | 2,951 | 524 | 524 |
2034 | 2,951 | 2,951 | 524 | 524 |
2035 | 2,951 | 2,951 | 524 | 524 |
2036 | 2,951 | 2,951 | 524 | 524 |
2037 | 2,951 | 2,951 | 524 | 524 |
2038 | 2,211 | 2,211 | 524 | 524 |
40,574 | 43,525 | 20,387 | 23,086 | |
As at 31 December 2024 | As at 31 December 2023 | |
Cash and cash equivalents | 31 | 121 |
Other liquid assets | 6,707 | - |
Non-current borrowings | (55,312) | (60,962) |
Lease liabilities | (3,492) | (2,933) |
Current portion of non-current borrowings | (5,649) | (5,649) |
Current borrowings | (23,482) | (25,009) |
Accrued interest payable | (351) | (426) |
Current portion of lease liabilities | (986) | (317) |
Net debt | (82,534) | (95,175) |
Cash | Other liquid assets | Borrowings | Lease liabilities | Total | |
Net debt as at 31 December 2022 | 21 | - | (101,137) | (3,514) | (104,630) |
Changes in cash and cash equivalents | 100 | - | - | - | 100 |
Loan (received) | - | - | - | - | - |
Repayment of borrowings | - | - | 24,780 | - | 24,780 |
Change in overdraft | - | - | (15,437) | - | (15,437) |
Lease payments | - | - | - | 512 | 512 |
Concluded lease contracts | - | - | - | (217) | (217) |
Indexation | - | - | - | (31) | (31) |
Other movements | - | - | - | - | - |
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) |
Net debt as at 31 December 2023 | 121 | - | (92,046) | (3,250) | (95,175) |
Changes in cash and cash equivalents | (90) | - | - | - | (90) |
Increase in other liquid assets* | - | 6,707 | - | - | 6,707 |
Loans (received) | - | - | - | - | - |
Repayment of borrowings | - | - | 5,649 | - | 5,649 |
Change in overdraft | - | - | 1,526 | - | 1,526 |
Lease payments | - | - | - | 876 | 876 |
Concluded lease contracts | - | - | - | (2,076) | (2,076) |
Indexation | - | - | - | (28) | (28) |
Other changes | - | - | - | - | - |
Interest charges expensed and interest capitalised | - | - | (2,235) | (103) | (2,338) |
Interest paid | - | - | 2,312 | 103 | 2,415 |
Other non-cash changes | - | - | - | - | - |
Net debt as at 31 December 2024 | 31 | 6,707 | (84,794) | (4,478) | (82,534) |
As at 31 December 2024 | As at 31 December 2023 | |
Carrying amount at the beginning of the period | 3,250 | 3,514 |
Indexation | 28 | 31 |
Concluded lease contracts | 2,076 | 217 |
Terminated lease contracts (write-off of debt and accrued interest) | - | - |
Interest charged | 103 | 30 |
Lease payments (principal and interest) | (979) | (542) |
Carrying amount at the end of the period | 4,478 | 3,250 |
Non-current lease liabilities | 3,492 | 2,933 |
Current lease liabilities | 986 | 317 |
Lease liabilities | As at 31 December 2024 | As at 31 December 2023 |
Current portion | 986 | 317 |
Maturity of non-current liabilities: | 3,492 | 2,933 |
Between 1 and 2 years | 1,013 | 295 |
Between 2 and 3 years | 314 | 291 |
Between 3 and 5 years | 390 | 386 |
After 5 years | 1,775 | 1,961 |
As at 31 December 2024 | As at 31 December 2023 | |
Non-current portion of contract liabilities under connection contracts | 1,700 | 1,530 |
Total non-current contract liabilities | 1,700 | 1,530 |
Current portion of contract liabilities under connection contracts | 89 | 70 |
Prepayments received for connection services | - | - |
Total current liabilities under contracts with customers | 89 | 70 |
Total contract liabilities | 1,789 | 1,600 |
As at 31 December 2024 | As at 31 December 2023 | |
Provisions for pension benefits to employees | 793 | 774 |
Provisions for registration of special land use conditions (protected areas) | 300 | 356 |
Provision for repayment of guarantee funds | 5,815 | - |
Carrying amount | 6,908 | 1,130 |
Non-current provisions | 937 | 667 |
Current provisions | 5,971 | 463 |
Provisions for pension benefits to employees | Provisions for registration of protection zones | Provision for repayment of guarantee funds | Total | |
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 |
Calculated | 19 | - | 5,815 | 5,834 |
Revised estimate | - | (49) | - | (49) |
Payments made | - | (7) | - | (7) |
Carrying amount as at 31 March 2024 | 793 | 300 | 5,815 | 6,908 |
As at 31 December 2024 | As at 31 December 2023 | |
Discount rate | 0.96% | 1.24% |
Annual employee turnover rate | 7.12% | 6.91% |
Annual salary growth | 2.80% | 3.00% |
Average time to retirement (years) | 19.84 | 19.81 |
As at 31 December 2024 | As at 31 December 2023 | |
Payables for property, plant and equipment | 969 | 900 |
Payables for goods and services | 1,602 | 1,892 |
Payables for repair services | 47 | 127 |
Payables for natural gas | 1,513 | 1 |
Payables for balancing services | 2,253 | 2,415 |
6,384 | 5,335 |
As at 31 December 2024 | As at 31 December 2023 | |
Financial liabilities | ||
Security deposits received | 918 | 528 |
Other prepayments received | - | - |
Total financial liabilities | 918 | 528 |
Non-financial liabilities | ||
Contract liabilities | 89 | 70 |
Advance grants received | - | 6 |
Other accrued revenue | - | 4 |
Other prepayments received | 29 | 14 |
Total non-financial liabilities | 118 | 94 |
Total prepayments received and contract liabilities | 1,036 | 622 |
As at 31 December 2024 | As at 31 December 2023 | |
Non-financial liabilities | ||
Employment-related liabilities | 1,952 | 1,199 |
Accrued expenses relating to vocation reserve | 1,525 | 1,654 |
Administered LNG terminal funds payable | 10,794 | 8,906 |
Accrued administered LNG terminal funds | 833 | 471 |
Real estate tax payable | 780 | 732 |
Payable value added tax | - | - |
Other taxes payable | 16 | 19 |
Other payables | - | - |
Total non-financial liabilities | 15,900 | 12,981 |
Financial liabilities | ||
Payable CBCA contribution | 27,450 | 27,450 |
Payable dividends | 73 | 65 |
Other payables | - | 1 |
Accrued expenses | 1,120 | 1,089 |
Derivative liabilities | 654 | 364 |
Total financial liabilities | 29,297 | 28,969 |
Total other payables | 45,197 | 41,950 |
Company | Group | ||
2024 | 2023 | 2023 | |
Revenue under contracts with customers | |||
Transmission of natural gas in the territory of Lithuania | 61,195 | 67,364 | 67,364 |
Revenue from system balancing products | 12,879 | 12,544 | 12,544 |
Revenue from trading on exchange | - | - | 812 |
Revenue from connection of new consumers (deferred revenue) | 76 | 42 | 42 |
Other income | 35 | 10 | 90 |
Total revenue from contracts with customers | 74,185 | 79,960 | 80,852 |
Revenue other than under contracts with customers | |||
Revenue from administration of LNG terminal funds | 125 | 69 | 69 |
Total revenue other than under contracts with customers | 125 | 69 | 69 |
Total revenue | 74,310 | 80,029 | 80,921 |
Company | Group | ||
2024 | 2023 | 2023 | |
Revenue recognised over the period | |||
Transmission of natural gas in the territory of Lithuania | 61,195 | 67,364 | 67,364 |
Revenue from system balancing products | 12,879 | 12,544 | 12,544 |
Membership revenue | - | - | - |
Other income | 236 | 121 | 201 |
Total revenue recognised over the period | 74,310 | 80,029 | 80,109 |
Revenue recognised at a point in time, upon provision of services | |||
Revenue from trading on exchange | - | - | 812 |
Total revenue recognised at a point in time, upon provision of services: | - | - | 812 |
Total revenue under contracts with customers | 74,310 | 80,029 | 80,921 |
Company | Group | ||
2024 | 2023 | 2023 | |
Grants recognised as income | 4 | 54 | 54 |
Proceeds from the sale of inventories and returnable materials | 4 | 875 | 875 |
Rental income | 8 | 1 | 1 |
Gain on disposal of PP&E | 2 | 19 | 19 |
Interest on late payment | 39 | 40 | 40 |
Other income | 216 | 319 | 319 |
273 | 1,308 | 1,308 | |
Company | Group | ||
2024 | 2023 | 2023 | |
Dividend income | - | 542 | - |
Company | Group | ||
2024 | 2023 | 2023 | |
Expenses for natural gas system balancing products | (13,079) | (18,210) | (18,210) |
Expenses for natural gas technological needs | (3,430) | (7,142) | (7,142) |
Total* | (16,509) | (25,352) | (25,352) |
Company | Group | ||
2024 | 2023 | 2023 | |
Wages and salaries | (15,227) | (13,596) | (13,848) |
Cost of social security contributions | (274) | (244) | (248) |
Total wages and related costs: | (15,501) | (13,840) | (14,096) |
Company | Group | ||
2024 | 2023 | 2023 | |
Telecommunications and IT system expenses | (2,263) | (2,285) | (2,336) |
Business trips | (304) | (259) | (259) |
Consulting services | (334) | (117) | (117) |
Expenses of governing bodies | (104) | (92) | (92) |
Management services | (760) | (349) | (349) |
Personnel development | (222) | (227) | (227) |
Public relations | (177) | (236) | (236) |
Premise expenses | (740) | (1,071) | (1,071) |
Transport | (791) | (702) | (702) |
Council fee | (1,111) | (1,321) | (1,321) |
Taxes | (3,314) | (2,979) | (2,979) |
Business protection | (583) | (542) | (542) |
Membership fees | (258) | (242) | (242) |
Insurance | (532) | (520) | (520) |
Other expenses | (1,941) | (2,409) | (2,426) |
Total | (13,434) | (13,351) | (13,419) |
Company | Group | ||
2024 | 2023 | 2023 | |
Interest income | 186 | 9 | 454 |
Other | - | 13 | 13 |
Total finance income | 186 | 22 | 467 |
Interest costs | (2,345) | (1,778) | (1,778) |
Other finance costs | (7) | (2) | (3) |
Total finance costs | (2,352) | (1,780) | (1,781) |
Total finance costs, net | (2,166) | (1,758) | (1,314) |
Company | Group | ||
2024 | 2023 | 2023 | |
Current income tax expense for the reporting year | 1,071 | - | 140 |
Deferred income tax expenses (benefit) | 125 | 567 | 567 |
Income tax expenses/(benefit) for the reporting period | 1,196 | 567 | 707 |
Deferred income tax assets | PP&E revaluation (impairment) | Fees on connection of new consumers | Impairment of inventories and receivables | Accrued expenses | Unutilised investment incentive | Lease liabilities | Other | Total |
As at 31 December 2022 | 2,342 | 196 | 86 | 303 | 2,192 | 505 | 145 | 5,769 |
Recognised in profit or loss | 1,068 | 44 | (6) | 61 | (1,744) | (40) | 56 | (561) |
Recognised in other comprehensive income | - | - | - | - | - | - | - | - |
As at 31 December 2023 | 3,410 | 240 | 80 | 364 | 448 | 465 | 201 | 5,208 |
Recognised in profit or loss | 190 | 5 | (7) | 7 | (448) | 220 | 106 | 73 |
Recognised in other comprehensive income | - | - | - | - | - | - | - | - |
As at 31 December 2024 | 3,600 | 245 | 73 | 371 | - | 685 | 307 | 5,281 |
Deferred tax liabilities | Effect of capitalisation of interest | PP&E depreciation | PP&E revaluation | Right-of-use assets | Total |
As at 31 December 2022 | (123) | - | - | (505) | (628) |
Recognised in profit or loss | (46) | - | 40 | (6) | |
Recognised in other comprehensive income | - | (488) | - | (488) | |
As at 31 December 2023 | (169) | - | (488) | (465) | (1,122) |
Recognised in profit or loss | (7) | (17) | 46 | (220) | (198) |
Recognised in other comprehensive income | - | - | (30) | - | (30) |
As at 31 December 2024 | (176) | (17) | (472) | (685) | (1,350) |
As at 31 December 2024 | As at 31 December 2023 | |
Deferred tax assets before offset | 5,281 | 5,208 |
Less: deferred tax assets offset against deferred tax liabilities | (1,350) | (1,122) |
Deferred tax asset, net | 3,931 | 4,086 |
Deferred income tax, net, at 31 December 2022 | 5,141 |
Deferred income tax, net, at 31 December 2023 | 4,086 |
Deferred income tax, net, at 31 December 2024 | 3,931 |
Company | Group | ||
2024 | 2023 | 2023 | |
Profit (loss) before tax | 9,502 | 13,992 | 13,720 |
Income tax (expenses) at the effective income tax rate | 1,425 | 2,099 | 2,058 |
Non-deductible expenses, non-taxable income | 56 | 29 | 111 |
Disposal of subsidiary and revaluation of the remaining investment in associate | - | (1,521) | (1,422) |
Investment relief utilised during the reporting period | (10) | (40) | (40) |
Impact of a change in the corporate income tax rate | (275) | - | - |
Other | - | - | - |
Adjustments to previous year income tax | - | - | - |
1,196 | 567 | 707 | |
Group | ||
2024 | 2023 | |
Net profit attributable to equity holders of the Group (EUR ’000) | 8,306 | 13,013 |
Weighted average number of shares (’000 units) | 178,383 | 178,383 |
Basic and diluted earnings (loss) per share (EUR) | 0.05 | 0.07 |
Financial assets | Note | As at 31 December 2024 | As at 31 December 2023 |
Financial assets at fair value through profit or loss | 1,153 | 1,226 | |
Derivatives | 9 | 1,153 | 1,226 |
Financial assets at amortised cost | 16,611 | 10,181 | |
Trade receivables | 11 | 9,763 | 9,030 |
Other receivables | 12 | 85 | 502 |
Cash and cash equivalents | 14 | 31 | 121 |
Other financial assets | 13 | 6,732 | 528 |
Total financial assets: | 17,764 | 11,407 |
Financial liabilities | Note | As at 31 December 2024 | As at 31 December 2023 |
Financial liabilities at fair value through profit or loss | 654 | 364 | |
Derivatives | 9 | 654 | 364 |
Financial liabilities measured at amortised cost | 125,217 | 129,764 | |
Borrowings | 19 | 84,794 | 92,046 |
Lease liabilities | 20 | 4,478 | 3,250 |
Trade payables | 23 | 6,384 | 5,335 |
Other payables and liabilities | 24,25 | 29,561 | 29,133 |
Total | 125,871 | 130,128 |
As at 31 December 2024 | As at 31 December 2023 | |
At fair value through profit or loss | 1,153 | 1,226 |
At amortized cost | 16,611 | 10,181 |
Contract assets | 1,220 | 1,798 |
18,984 | 13,205 |
As at 31 December 2024 | As at 31 December 2023 | |
Current ratio | 0.30 | 0.36 |
Quick ratio | 0.24 | 0.28 |
Up to 3 months | Between 3 and 12 months | Between 1 and 5 years | After 5 years | Total | |
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 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 |
Interest-bearing borrowings and liabilities | 2,575 | 28,143 | 25,200 | 34,080 | 89,998 |
Lease liabilities | 267 | 803 | 1,835 | 2,873 | 5,778 |
Other current liabilities | 29,561 | - | 654 | - | 30,215 |
Trade payables | 6,384 | - | - | - | 6,384 |
Balance as at 31 December 2024 | 38,787 | 28,946 | 27,689 | 36,953 | 132,375 |
Increase in EURIBOR, b.p. | Impact on profit before tax, EUR ’000 | |
As at 31 December 2024 | 100 | (1,120) |
As at 31 December 2023 | 100 | (1.230) |
As at 31 December 2024 | |||||||||||
Purcha-ses | LNG terminal funds (purcha-ses)* | Sales | LNG terminal funds (sales)* | Recei-vables | LNG terminal funds receivable | (Proceeds) from borrowings | Payables | LNG terminal funds payable | Divi-dends received | Finance costs | |
GET Baltic UAB | 17,616 | - | 2,128 | - | 228 | - | - | 1,516 | - | 564 | - |
EPSO-G | 751 | - | - | - | - | - | 23,482 | 274 | - | - | 1,084 |
TETAS UAB | 4 | - | - | - | - | - | - | - | - | - | - |
Ignitis gamyba AB | 1,547 | - | 5,152 | 8,568 | 1,014 | 864 | - | 315 | - | - | - |
Energijos skirstymo operatorius AB | 424 | - | 532 | 150 | 29 | 15 | - | 39 | - | - | - |
Ignitis UAB | 4,163 | 31,797 | 12,312 | 7,047 | 1,650 | 733 | - | 768 | 6,817 | - | - |
Transporto valdymas UAB | 52 | - | - | - | - | - | - | - | - | - | - |
KN Energies AB | - | - | - | - | - | - | - | - | 3,975 | - | - |
Other state-owned enterprises | 62 | - | - | - | - | - | - | 7 | - | - | - |
24,619 | 31,797 | 20,124 | 15,765 | 2,921 | 1,612 | 23,482 | 2,919 | 10,792 | 564 | 1,084 | |
As at 31 December 2023 | |||||||||||
Purcha-ses | LNG terminal funds (purcha-ses)* | Sales | LNG terminal funds (sales)* | Recei-vables | 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 | - | 542 | - |
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 | 542 | 683 | |
2024 | 2023 | |
Employment-related payments | 784 | 805 |
Payments to Board members | 99 | 92 |
Total compensation to management | 883 | 897 |
2024 | 2023 | |
Audit services | 75 | 77 |
Total audit services | 75 | 77 |
Non-audit services | ||
Assurance and other related services | 12 | 14 |
Other services | 5 | 3 |
Total non-audit services: | 17 | 17 |