Notes | As at 31 December 2025 | As at 31 December 2024 (reclassified) | As at 1 January 2024 (reclassified) | |
ASSETS | ||||
Non-current assets | ||||
Intangible assets | 6 | |||
Property, plant and equipment | 7 | |||
Right-of-use assets | 8 | |||
Investmentsin associates and joint ventures | 31 | |||
Deferred tax asset | 33 | |||
Other financial assets at amortised cost | ||||
Derivative assets at FVTPL | 31 | |||
Other non-financial assets | ||||
Total non-current assets | ||||
Current assets | ||||
Inventories | 9 | |||
Contract assets | 10 | |||
Trade receivables | 11 | |||
Other financial assets at amortised cost | 12 | |||
Other non-financial assets | 13 | |||
Prepaid income tax | ||||
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 | ||||
Borrowings from credit institutions | 19 | |||
Borrowings from group companies | 19 | |||
Lease liabilities | 20 | |||
Contract liabilities | ||||
Provisions | 22 | |||
Total non-current liabilities | ||||
Current liabilities | ||||
Borrowings | 19 | |||
Borrowings from group companies | 19 | |||
Lease liabilities | 20 | |||
Trade payables | 23 | |||
Other financial liabilities at amortised cost | 24 | |||
Provisions | 22 | |||
Income tax liability | ||||
Derivative liability at FVTPL | 31 | |||
Other non-financial liabilities | 25 | |||
Total current liabilities | ||||
Total equity and liabilities |
Notes | 2025 | 2024 | |
Revenue | 26 | ||
Other income | 27 | ||
Purchases of natural gas and related services | 28 | ( | ( |
Impact of the changes in gas inventory balances | 28 | ( | ( |
Wages and salaries, and related expenses | 29 | ( | ( |
Purchases of repair and maintenance services | ( | ( | |
Other expenses | 30 | ( | ( |
( | ( | ||
EBITDA | |||
Depreciation and amortisation | 6,7,8 | ( | ( |
Loss on impairment and write-off of property, plant and equipment | ( | ( | |
Other gain (loss), net | 31 | ( | |
Operating profit (EBIT) | |||
Finance income | |||
Finance costs | ( | ( | |
Total finance costs, net | 32 | ( | ( |
Share of results of associates | 31 | ||
Profit before tax | |||
Income tax | |||
Current year income tax expense | ( | ( | |
Deferred income tax benefit (expense) | ( | ||
Total income tax | 33 | ( | |
Net profit | |||
Other comprehensive income | |||
Items that will not be reclassified to profit or loss | |||
Deferred tax (expenses) | 17 | ( | ( |
Total other comprehensive income | ( | ( | |
Total comprehensive income for the period | |||
Basic and diluted earnings per share (EUR) | 34 |
Notes | Issued capital | Legal reserve | Other reserves | Revaluation reserve | Retained earnings | Total | |
Balance as at 31 December 2023 | |||||||
Depreciation of revaluation reserve and write-offs | 17 | ( | |||||
Transfers to/from reserves | 17 | ( | |||||
Dividends | 16 | ( | ( | ||||
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 | |||||||
Depreciation of revaluation reserve and write-offs | 17 | ( | |||||
Transfers to/from reserves | 17 | ( | |||||
Dividends | 16 | ( | ( | ||||
Total transactions with owners | ( | ( | ( | ||||
Net profit for the year | |||||||
Other comprehensive income | 17 | ( | ( | ||||
Total comprehensive income for the period | ( | ||||||
Balance as at 31 December 2025 |
Notes | 2025 | 2024 | ||
I. | Cash flows from operating activities | |||
I.1. | Net profit | |||
Adjustments for non-cash items and other corrections: | ||||
I.2. | Depreciation and amortisation | 6,7,8 | ||
I.3. | Revaluation of property, plant and equipment | |||
I.4. | Loss on impairment and gain/loss on disposal/write-off of property, plant and equipment | |||
I.5. | Gain/loss on impairment and write-off of inventories, trade receivables | ( | ||
I.6. | Income tax expense (benefit) | 33 | ( | |
I.7. | Proceeds from grants | ( | ( | |
I.8. | Increase (decrease) in provisions | 22 | ||
I.9. | Elimination of other non-cash items | |||
Elimination of results of financing and investing activities: | ||||
I.10. | Other (gains) loss | 31 | ( | |
I.11. | Share of results of associate | 31 | ( | ( |
I.12. | Total finance costs, net | 32 | ||
Changes in working capital: | ||||
I.13. | (Increase) decrease in inventories, prepayments and other current assets | |||
I.14. | (Increase) decrease in trade receivables | ( | ( | |
I.15. | (Increase) decrease in other receivables | ( | ||
I.16. | (Decrease) increase in trade payables | ( | ||
I.17. | (Decrease) increase in other payables and current liabilities | ( | ||
I.18. | (Increase) decrease in other financial assets | ( | ( | |
I.19. | Income tax received (paid) | ( | ||
Net cash flows from operating activities | ||||
II. | Cash flows from investing activities | |||
II.1. | (Acquisition) of property, plant and equipment and intangible assets | ( | ( | |
II.2. | Proceeds from disposal of property, plant and equipment | |||
II.3. | Grants received | 18 | ||
II.4. | Disposal (acquisition) of associates | 31 | ||
II.5. | Loans granted (repayments received) | |||
II.6. | Interest received | |||
II.7. | Dividends received | |||
II.8. | Decrease (increase) in deposits | 12 | ( | |
Net cash flows used in investing activities | ( | ( | ||
III. | Cash flows from financing activities | |||
III.1. | Dividends (paid) | ( | ( | |
III.2. | Proceeds from borrowings | |||
III.3. | (Repayments) of borrowings | ( | ( | |
III.4. | Change in overdraft | ( | ( | |
III.5. | Interest (paid) | ( | ( | |
III.6. | Coverage of lease liability | ( | ( | |
III.7. | Other cash flows from financing activities | ( | ||
Cash flows from/used in financing activities | ( | |||
IV. | Net increase (decrease) in cash and cash equivalents | ( | ||
V. | Cash and cash equivalents at the beginning of the year | 14 | ||
VI. | Cash and cash equivalents at the end of the period | 14 |
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 2025 | As at 31 December 2024 | |||
GET Baltic UAB | Geležinio Vilko st. 18A, LT-08104 Vilnius, the Republic of Lithuania | 0% | 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 | from 3 to 4 | years. |
31/12/2024 | Reclassification | 31/12/2024 | |
before reclassification | after reclassification | ||
Current assets | |||
Inventories | 4,761 | - | 4,761 |
Prepayments | 865 | (865) | - |
Contract assets | - | 1,220 | 1,220 |
Trade receivables | 9,763 | - | 9,763 |
Other receivables | 13,152 | (13,152) | - |
Other financial assets at amortised cost | - | 6,820 | 6,820 |
Other non-financial assets | - | 12,712 | 12,712 |
Prepaid income tax | - | - | - |
Other financial assets | 6,735 | (6,735) | - |
Cash and cash equivalents | 31 | - | 31 |
Total current assets: | 35,307 | - | 35,307 |
Non-current liabilities | |||
Borrowings | 55,312 | - | 55,312 |
Lease liabilities | 3,492 | - | 3,492 |
Contract liabilities | 1,700 | - | 1,700 |
Provisions | 937 | - | 937 |
Total non-current liabilities: | 61,441 | - | 61,441 |
Current liabilities | |||
Current borrowings | 23,563 | (23,563) | - |
Current portion of non-current borrowings | 5,919 | (5,919) | - |
Borrowings | - | 5,919 | 5,919 |
Financial borrowings from group companies | - | 23,563 | 23,563 |
Lease liabilities | 986 | - | 986 |
Trade payables | 6,384 | (17) | 6,367 |
Other financial liabilities at amortised cost | - | 29,300 | 29,300 |
Prepayments received and contract liabilities | 1,036 | (1,036) | - |
Income tax liability | 1,071 | - | 1,071 |
Derivative liability at FVTPL | - | 654 | 654 |
Other payables and current liabilities | 45,197 | (45,197) | - |
Provisions | 5,971 | - | 5,971 |
Other non-financial liabilities | - | 16,296 | 16,296 |
Total current liabilities: | 90,127 | - | 90,127 |
01/01/2024 | Reclassification | 01/01/2024 | |
before reclassification | after reclassification | ||
Current assets | |||
Inventories | 4,874 | - | 4,874 |
Prepayments | 794 | (794) | - |
Contract assets | - | 1,798 | 1,798 |
Trade receivables | 9,030 | - | 9,030 |
Other receivables | 19,074 | (19,074) | - |
Other financial assets at amortised cost | - | 1,030 | 1,030 |
Other non-financial assets | - | 17,568 | 17,568 |
Prepaid income tax | - | - | - |
Other financial assets | 528 | (528) | - |
Cash and cash equivalents | 121 | - | 121 |
Total current assets: | 34,421 | - | 34,421 |
Non-current liabilities | |||
Borrowings | 60,962 | - | 60,962 |
Lease liabilities | 2,933 | - | 2,933 |
Contract liabilities | 1,530 | - | 1,530 |
Provisions | 667 | - | 667 |
Total non-current liabilities: | 66,092 | - | 66,092 |
Current liabilities | |||
Current borrowings | 25,435 | (25,435) | - |
Current portion of non-current borrowings | 5,649 | (5,649) | - |
Borrowings | - | 5,988 | 5,988 |
Financial borrowings from group companies | - | 25,096 | 25,096 |
Lease liabilities | 317 | 317 | |
Trade payables | 5,335 | (18) | 5,317 |
Other financial liabilities at amortised cost | - | 28,820 | 28,820 |
Prepayments received and contract liabilities | 622 | (622) | - |
Income tax liability | - | - | |
Derivative liability at FVTPL | - | 364 | 364 |
Other payables and current liabilities | 41,950 | (41,950) | - |
Provisions | 463 | - | 463 |
Other non-financial liabilities | - | 13,406 | 13,406 |
Total current liabilities: | 79,771 | - | 79,771 |
Transmission of natural gas | |
Revenue and other income | 69,716 |
Operating expenses, excl. depreciation, write-off and impairment | (52,397) |
EBITDA | 17,319 |
Adjusted EBITDA | 27,436 |
Temporary regulatory differences for previous periods | 4,621 |
Temporary regulatory differences for reporting period | 5,496 |
Overall effect of management’s adjustments on EBITDA | 10,117 |
EBITDA (under IFRS) reconciliation to Net profit/loss | (15,959) |
Depreciation and amortisation | (14,669) |
Loss on impairment and write-off of property, plant and equipment | (23) |
Finance costs, net | (2,064) |
Income tax | 195 |
Other gain (loss) | 178 |
Share of net profit of associates | 424 |
Net profit (loss) | 1,360 |
Total assets | 324,739 |
Net debt | (125,224) |
Investments (additions of property, plant and equipment and intangible assets) | 21,782 |
Transmission of natural gas | |
Revenue and other income | 74,583 |
Operating expenses, excl. depreciation, write-off and impairment | (48,063) |
EBITDA | 26,520 |
Adjusted EBITDA | 27,366 |
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 | (18,214) |
Depreciation and amortisation | (14,932) |
Loss on impairment and write-off of property, plant and equipment | (43) |
Finance costs, net | (2,159) |
Income tax | (1,196) |
Other gain (loss) | (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 |
Patents and licences | Computer software | Other intangible assets | Protected areas | Total | |
As at 31 December 2023 | 7 | 1,526 | - | 1,026 | 2,559 |
Cost (revalued 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 |
Additions | - | 460 | - | - | 460 |
Write-offs | - | (12) | - | - | (12) |
Adjustment for changes in assumptions | - | - | - | (48) | (48) |
Amortisation charge | (3) | (746) | - | - | (749) |
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 |
Net book value as at 31 December 2024 | 4 | 1,228 | - | 978 | 2,210 |
Additions | - | 1,415 | - | - | 1,415 |
Write-offs | - | (89) | - | - | (89) |
Adjustment for changes in assumptions | - | - | - | (14) | (14) |
Amortisation charge | (3) | (413) | - | - | (416) |
As at 31 December 2025 | 1 | 2,141 | - | 964 | 3,106 |
Acquisition/revaluation amount | 55 | 7,345 | 5 | 964 | 8,369 |
Accumulated amortisation | (54) | (5,204) | (5) | - | (5,263) |
Net book value as at 31 December 2025 | 1 | 2,141 | - | 964 | 3,106 |
Land | Buildings | Structures and equip- ment | Plant and machinery | Vehicles | Other PP&E | Constru- ction work in progress | Total | |
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 |
Additions | - | - | (2) | 191 | 3 | 165 | 5,588 | 5,945 |
Write-offs | - | - | (441) | - | (2) | (1) | (29) | (473) |
Sales | - | - | - | - | - | (2) | - | (2) |
Impairment (reversal) of assets | - | - | - | - | - | - | - | - |
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 | - | (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 |
Net book value as at 31 December 2024 | 136 | 8,608 | 227,141 | 34,317 | 4 | 4,228 | 2,320 | 276,754 |
Additions | - | - | 705 | 251 | 552 | 288 | 18,571 | 20,367 |
Write-offs | - | - | - | - | - | (1) | (27) | (28) |
Disposals | - | - | - | - | - | - | - | - |
Impairment (reversal) of assets | - | - | - | - | - | - | 17 | 17 |
Reclassification from/to inventories | - | - | (20) | 99 | - | (1) | - | 78 |
Reclassifications between categories | - | 1,561 | 2,851 | 518 | - | 1,243 | (6,173) | - |
Depreciation charge | - | (458) | (7,201) | (3,674) | (8) | (1,923) | - | (13,264) |
Off-set of grants against non-current assets | - | - | - | - | - | - | - | - |
As at 31 December 2025 | 136 | 9,711 | 223,476 | 31,511 | 548 | 3,834 | 14,708 | 283,924 |
Acquisition/revaluation amount | 136 | 10,520 | 237,532 | 39,174 | 648 | 7,730 | 14,708 | 310,448 |
Accumulated depreciation | - | (809) | (14,056) | (7,663) | (100) | (3,896) | - | (26,524) |
Net book value as at 31 December 2025 | 136 | 9,711 | 223,476 | 31,511 | 548 | 3,834 | 14,708 | 283,924 |
As at 31 December 2025 | As at 31 December 2024 | |
Carrying amount at the beginning of the period | 20 | 48 |
Prepayment for PP&E during the period | 12,017 | 269 |
Moved to construction in progress | (20) | (297) |
Carrying amount at the end of the period | 12,017 | 20 |
Land | Buildings | Structures and equipment | Plant and machinery | Vehicles | Other PP&E | Construction work in progress | Total | |
As at 31 December 2025 | 125 | 9,628 | 222,046 | 30,330 | 548 | 3,833 | 14,708 | 281,218 |
As at 31 December 2024 | 125 | 8,519 | 225,655 | 32,958 | 4 | 4,225 | 2,320 | 273,806 |
As at 31 December 2025 | As at 31 December 2024 | |
Carrying amount at the beginning of the period | 131,827 | 137,169 |
Grants used for the acquisition of fixed assets | - | (161) |
Depreciation charge | (5,129) | (5,181) |
Write-offs | - | - |
Carrying amount at the end of the period | 126,698 | 131,827 |
Buildings | Land | Vehicles | Total | |
Net book value 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 |
- | ||||
Net book value as at 31 December 2024 | 1,190 | 1,446 | 1,645 | 4,281 |
New leases | - | - | - | - |
Indexation | 12 | - | - | 12 |
Write-offs | - | - | - | - |
Depreciation charge | (185) | (15) | (789) | (989) |
Net book value as at 31 December 2025 | 1,017 | 1,431 | 856 | 3,304 |
Initial cost | 1,787 | 1,534 | 2,399 | 5,720 |
Accumulated depreciation | (770) | (103) | (1,543) | (2,416) |
Net book value as at 31 December 2025 | 1,017 | 1,431 | 856 | 3,304 |
As at 31 December 2025 | As at 31 December 2024 | |
Spare parts and other inventories | 1,260 | 1,245 |
Natural gas | 3,456 | 3,908 |
Assets held for sale | - | 40 |
Inventories, gross | 4,716 | 5,193 |
Less: impairment | (591) | (432) |
Total inventories | 4,125 | 4,761 |
As at 31 December 2025 | As at 31 December 2024 | |
Accrued revenue from natural gas transmission and related services | 3,663 | 1,220 |
Accrued other income | - | - |
Total inventories | 3,663 | 1,220 |
As at 31 December 2025 | As at 31 December 2024 | |
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 | 8,327 | 8,103 |
Receivables for natural gas | 6 | 112 |
Receivables for balancing of transmission system | 1,861 | 1,564 |
Receivables for other services | 10 | 4 |
Less: expected credit losses for trade receivables | (10) | (23) |
Trade receivables under contracts with customers | 10,194 | 9,760 |
II. Trade receivables under other contracts | ||
Other trade receivables | 2 | 3 |
Less: impairment of trade receivables | - | - |
Total trade receivables under other contracts | 2 | 3 |
Total trade receivable | 10,196 | 9,763 |
Not past due | 1-30 days | 31-90 days | 91-180 days | 181 and more days | Total: | |
Trade receivables assessed individually | 4,123 | - | - | - | 4,123 | |
Expected credit losses | (3) | - | - | - | - | (3) |
Trade receivables assessed collectively | ||||||
State-owned companies | 2,044 | - | - | - | - | 2,044 |
Loss ratio | 0% | 0% | 0% | 0% | 0% | |
Expected credit losses | - | - | - | - | - | - |
Other entities | 3,868 | 170 | - | 1 | - | 4,039 |
Loss ratio | 0,04% | 2,99% | 5,83% | 17,55% | 100% | |
Expected credit losses | (2) | (5) | - | - | - | (7) |
Total trade receivables | 10,035 | 170 | - | 1 | - | 10,206 |
Total expected credit losses | (5) | (5) | - | - | - | (10) |
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) |
As at 31 December 2025 | As at 31 December 2024 | |
Carrying amount at the beginning of the period | 23 | 19 |
Impairment (reversal of impairment) | (13) | 4 |
Carrying amount at the end of the period | 10 | 23 |
As at 31 December 2025 | As at 31 December 2024 | |
Term deposits and short-term investments | - | 5,815 |
Interest on deposits and short-term investments | - | 51 |
Funds deposited for guarantees and deposits | 750 | 918 |
Administered LNG terminal funds | - | 3 |
Other receivables | 180 | 33 |
Less: expected credit losses of other receivables | (94) | - |
Total other financial assets | 836 | 6,820 |
As at 31 December 2025 | As at 31 December 2024 | |
Administered LNG terminal funds receivable | 8,262 | 11,626 |
Grants receivable | 4 | - |
Taxes receivable | - | 221 |
Prepayments | 1 | 5 |
Deferred expenses | 805 | 860 |
Other receivables | - | - |
Total other receivables | 9,072 | 12,712 |
As at 31 December 2025 | As at 31 December 2024 | |
Cash at bank | 1,942 | 31 |
Total cash and cash equivalents | 1,942 | 31 |
Bank | Cash at bank at 31 December 2025 | Cash at bank at 31 December 2024 | Credit rating agency | ||
Moody‘s | Standart&Poor‘s | Fitch Ratings | |||
Bank No.11) | 9 | 5 | Aa3 | AA- | AA |
Bank No.21) | 1,933 | 26 | Aa2 | AA- | AA |
As at 31 December 2025 | As at 31 December 2024 | |
Carrying amount at the beginning of the period | 2,479 | 2,767 |
PP&E revaluation impact | - | - |
Transfer of revaluation reserve to retained earnings | (244) | (304) |
Effect of deferred income tax | 39 | 46 |
Impact of a change in income tax tariff | (27) | (30) |
Carrying amount at the end of the period | 2,247 | 2,479 |
Opening balance | As at 31 December 2025 | As at 31 December 2024 |
Grants receivable (Note 13) | - | 7,360 |
Grants received in advance (current liabilities) | - | (10) |
- | 7,350 | |
Recognised grants | ||
Transfer to property, plant and equipment (Note 7) | - | - |
Transfer to intangible assets (Note 6) | - | - |
Write-off | - | (161) |
Grants used for compensation of expenses | 4 | 3 |
4 | (158) | |
Grants received | ||
Grants received as cash | - | 7,192 |
- | 7,192 | |
Grants received in the form of assets | - | - |
Closing balance | ||
Grants receivable (Note 13) | 4 | - |
Grants received in advance (current liabilities) | - | - |
4 | - | |
As at 31 December 2025 | As at 31 December 2024 | |
Non-current borrowings | 50,000 | 55,312 |
Borrowings from financial institutions | - | 55,312 |
Loan from parent | 50,000 | - |
Current borrowings | 73,666 | 29,482 |
Current borrowings from Group companies | 17,845 | 23,482 |
Accrued interest on borrowings from Group (including non-current) | 346 | 81 |
Current portion of non-current borrowings | 55,312 | 5,649 |
Accrued interest on borrowings from financial institutions | 163 | 270 |
Total borrowings | 123,666 | 84,794 |
As at 31 December 2025 | As at 31 December 2024 | |
Between 1 and 2 years | - | 5,649 |
Between 2 and 5 years | 50,000 | 16,948 |
After 5 years | - | 32,715 |
Total | 50,000 | 55,312 |
As at 31 December 2025 | As at 31 December 2024 | As at 31 December 2025 | As at 31 December 2024 | |
Borrowings with a fixed interest rate | Borrowings with a fixed interest rate | Borrowings with a variable interest rate | Borrowings with a variable interest rate | |
2025 | 2,951 | 2,699 | ||
2026 | 37,623 | 2,951 | 17,689 | 2,699 |
2027 | 2,951 | 2,699 | ||
2028 | 2,951 | 2,699 | ||
2029 | 2,951 | 2,699 | ||
2030 | 2,951 | 50,000 | 2,699 | |
2031 | 2,951 | 525 | ||
2032 | 2,951 | 524 | ||
2033 | 2,951 | 524 | ||
2034 | 2,951 | 524 | ||
2035 | 2,951 | 524 | ||
2036 | 2,951 | 524 | ||
2037 | 2,951 | 524 | ||
2038 | 2,211 | 524 | ||
37,623 | 40,574 | 67,689 | 20,387 | |
As at 31 December 2025 | As at 31 December 2024 | |
Carrying amount at the beginning of the period | 4,478 | 3,250 |
Indexation | 11 | 28 |
Concluded lease contracts | - | 2,076 |
Terminated lease contracts (write-off of debt and accrued interest) | - | - |
Interest charged | 84 | 103 |
Lease payments (principal and interest) | (1,073) | (979) |
Carrying amount at the end of the period | 3,500 | 4,478 |
Non-current lease liabilities | 2,485 | 3,492 |
Current lease liabilities | 1,015 | 986 |
Lease liabilities | As at 31 December 2025 | As at 31 December 2024 |
Current portion | 1,015 | 986 |
Maturity of non-current liabilities: | 2,485 | 3,492 |
Between 1 and 2 years | 316 | 1,013 |
Between 2 and 3 years | 196 | 314 |
Between 3 and 5 years | 396 | 390 |
After 5 years | 1,577 | 1,775 |
As at 31 December 2025 | As at 31 December 2024 | |
Cash and cash equivalents | 1,942 | 31 |
Other liquid assets | - | 6,707 |
Non-current borrowings | (50,000) | (55,312) |
Lease liabilities | (2,485) | (3,492) |
Current portion of non-current borrowings | (55,312) | (5,649) |
Current borrowings | (17,845) | (23,482) |
Accrued interest payable | (509) | (351) |
Current portion of lease liabilities | (1,015) | (986) |
Net debt | (125,224) | (82,534) |
Cash | Other liquid assets | Borrowings | Lease liabilities | Total | |
Net debt as at 31 December 2023 | 121 | - | (92,046) | (3,250) | (95,175) |
Changes in cash and cash equivalents | (90) | - | - | - | (90) |
Increase (decrease) in other liquid assets* | - | 6,707 | - | - | 6,707 |
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 |
Net debt as at31 December 2024 | 31 | 6,707 | (84,794) | (4,478) | (82,534) |
Net debt as at 31 December 2024 | 31 | 6,707 | (84,794) | (4,478) | (82,534) |
Changes in cash and cash equivalents | 1,911 | - | - | - | 1,911 |
Increase (decrease) in other liquid assets* | - | (6,707) | - | - | (6,707) |
Loans (received) | - | - | (50,000) | - | (50,000) |
Repayment of borrowings | - | - | 5,649 | - | 5,649 |
Change in overdraft | - | - | 5,638 | - | 5,638 |
Lease payments | - | - | - | 989 | 989 |
Concluded lease contracts | - | - | - | - | - |
Indexation | - | - | - | (11) | (11) |
Other changes: | |||||
Interest charges expensed and interest capitalised | - | - | (2,235) | (84) | (2,319) |
Interest paid | - | - | 2,076 | 84 | 2,160 |
Net debt as at 31 December 2025 | 1,942 | - | (123,666) | (3,500) | (125,224) |
As at 31 December 2025 | As at 31 December 2024 | |
Provisions for pension benefits to employees | 797 | 793 |
Provisions for registration of special land use conditions (protected areas) | 255 | 300 |
Provisions for repayment of guarantee funds | 5,815 | 5,815 |
Carrying amount | 6,867 | 6,908 |
Non-current provisions | 707 | 937 |
Current provisions | 6,160 | 5,971 |
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 2023 | 774 | 356 | - | 1,130 |
Calculated | 19 | - | 5,815 | 5,834 |
Revised estimate | - | (49) | (49) | |
Payments made | - | (7) | (7) | |
Carrying amount as at 31 December 2024 | 793 | 300 | 5,815 | 6,908 |
Calculated | 4 | - | - | 4 |
Revised estimate | - | (9) | - | (9) |
Payments made | - | (36) | (36) | |
Carrying amount as at 31 December 2025 | 797 | 255 | 5,815 | 6,867 |
As at 31 December 2025 | As at 31 December 2024 | |
Discount rate | 1.27% | 0.96% |
Annual employee turnover rate | 7.45% | 7.12% |
Annual salary growth | 3.00% | 2.80% |
Average time to retirement (years) | 20.27 | 19.84 |
As at 31 December 2025 | As at 31 December 2024 | |
Payables for property, plant and equipment | 490 | 969 |
Payables for goods and services | 3,204 | 1,585 |
Payables for repairs services | - | 47 |
Payables for natural gas | 4 | 1,513 |
Payables for balancing services | 1,378 | 2,253 |
Carrying amount | 5,076 | 6,367 |
As at 31 December 2025 | As at 31 December 2024 | |
Financial liabilities | ||
Security deposits received | 1,178 | 918 |
Payable dividends | 80 | 73 |
Payable CBCA contribution | - | 27,450 |
Accrued expenses | 1,524 | 842 |
Other payables | 73 | 17 |
Total financial liabilities | 2,855 | 29,300 |
As at 31 December 2025 | As at 31 December 2024 | |
Employment-related liabilities | 2,504 | 1,952 |
Accrued expenses relating to vacation reserve | 1,583 | 1,525 |
Administered LNGT funds payable | 8,146 | 10,794 |
Accrued administered LNGT funds | 116 | 833 |
Taxes payable to the State budget | 1,118 | 796 |
Fee payable to the regulator | 255 | 278 |
Other prepayments received | 4 | 29 |
Contract liabilities | 145 | 89 |
Total other liabilities | 13,871 | 16,296 |
2025 | 2024 | |
Revenue under contracts with customers | ||
Transmission of natural gas in the territory of Lithuania | 59,426 | 61,195 |
Revenue from system balancing products | 9,869 | 12,879 |
Revenue from connection of new consumers (deferred revenue) | 108 | 76 |
Other income | 64 | 35 |
Total revenue from contracts with customers | 69,467 | 74,185 |
Revenue other than under contracts with customers | - | - |
Revenue from administration of LNG terminal funds | 111 | 125 |
Total revenue other than under contracts with customers | 111 | 125 |
Total revenue | 69,578 | 74,310 |
2025 | 2024 | |
Revenue recognised over the period | ||
Transmission of natural gas in the territory of Lithuania | 59,426 | 61,195 |
Revenue from system balancing products | 9,869 | 12,879 |
Other income | 283 | 236 |
Total revenue recognised over the period | 69,578 | 74,310 |
Revenue recognised at a point in time, upon provision of services | - | - |
Total revenue recognised at a point in time, upon provision of services: | - | - |
Total revenue under contracts with customers | 69,578 | 74,310 |
2025 | 2024 | |
Grants recognised as income | 4 | 4 |
Income from sales of inventories and reversible substances | 23 | 4 |
Rental income | 11 | 8 |
Gain on disposal of PP&E | 1 | 2 |
Interest on late payment | 57 | 39 |
Other income | 42 | 216 |
Total other income | 138 | 273 |
2025 | 2024 | |
Expenses for natural gas system balancing products | (9,869) | (13,079) |
Expenses for natural gas technological needs | (5,183) | (3,430) |
Total* | (15,052) | (16,509) |
2025 | 2024 | |
Wages and salaries | 16,985 | 15,227 |
Social security contributions | 305 | 274 |
Total wages and related costs: | 17,290 | 15,501 |
2025 | 2024 | |
Telecommunications and IT system expenses | (2,557) | (2,263) |
Business trips | (364) | (304) |
Consulting services | (92) | (334) |
Expenses of governing bodies | (117) | (104) |
Management services | (767) | (760) |
Personnel development | (269) | (222) |
Public relations | (240) | (177) |
Premise expenses | (779) | (740) |
Transport | (856) | (791) |
Council fee | (1,018) | (1,111) |
Taxes (charges payable to the State and Municipal budgets) | (3,488) | (3,314) |
Business protection | (817) | (583) |
Membership fees | (296) | (258) |
Insurance | (499) | (532) |
Change in value of variable payments | (1,304) | - |
Emission allowances | (1,289) | (533) |
Occupational health and safety expenses | (173) | (154) |
Other expenses | (1,605) | (1,261) |
In total: | (16,530) | (13,441) |
Other gain (loss) | 2025 | 2024 |
Gain/loss on disposal of associate, net | 1,051 | - |
Change in fair value of options | (873) | (363) |
Other gain (loss) | 178 | (363) |
As at 10 October 2025 | As at 31 December 2024 | |
Opening carrying amount | 3,560 | 3,644 |
Acquisition | - | - |
Associate’s net profit (loss) | 424 | 480 |
Associate’s other comprehensive income | - | - |
Dividends received | (837) | (564) |
Write off on disposal | (3,147) | |
Closing carrying amount | - | 3,560 |
Gain/loss on disposal of associate, net | |
Consideration from disposal of investment in associate | 3,824 |
Carrying amount of investment in associate | (3,147) |
Impact of options exercised | 374 |
Gain (loss) on disposal of associate | 1,051 |
2025 | 2024 | |
Non-current assets | ||
Opening carrying amount | 1,153 | 1,226 |
Change in fair value | (1,143) | (73) |
Included in net gain (loss) on disposal | (10) | |
Closing carrying amount | - | 1,153 |
2025 | 2024 | |
Current liabilities | ||
Opening carrying amount | (654) | (364) |
Change in fair value | 270 | (290) |
Included in net gain (loss) on disposal | 384 | |
Closing carrying amount | - | (654) |
2025 | 2024 | |
Interest income | 178 | 186 |
Other finance income | - | - |
Total finance income | 178 | 186 |
Interest costs | (2,154) | (2,345) |
Other finance costs | (88) | - |
Total finance costs | (2,242) | (2,345) |
Total finance costs, net | (2,064) | (2,159) |
2025 | 2024 | |
Current income tax expense for the reporting year | 380 | 1,071 |
Deferred income tax expenses (benefit) | (575) | 125 |
Income tax expenses/(benefit) for the reporting period | (195) | 1,196 |
Deferred tax asset | 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 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 |
Recognised in profit or loss | 181 | 3 | 30 | 34 | - | (90) | 279 | 437 |
Recognised in other comprehensive income | - | - | - | - | - | - | - | - |
As at 31 December 2025 | 3,781 | 248 | 103 | 405 | - | 595 | 586 | 5,718 |
Deferred tax liabilities | Effect of capitalisation of interest | PP&E depreciation | PP&E revaluation | Right-of-use assets | Total |
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) |
Recognised in profit or loss | (20) | (4) | 39 | 123 | 138 |
Recognised in other comprehensive income | - | - | (27) | - | (27) |
As at 31 December 2025 | (196) | (21) | (460) | (562) | (1,239) |
As at 31 December 2025 | As at 31 December 2024 | |
Deferred tax asset before offset | 5,718 | 5,281 |
Less: deferred tax liabilities | (1,239) | (1,350) |
Deferred tax asset, net | 4,479 | 3,931 |
Deferred income tax, net, as at 31 December 2023 | 4,086 |
Deferred income tax, net, as at 31 December 2024 | 3,931 |
Deferred income tax, net, as at 31 December 2025 | 4,479 |
2025 | 2024 | |
Profit (loss) before tax | 1,165 | 9,502 |
Income tax at the effective income tax rate | 186 | 1,425 |
Effect of non-taxable income | (288) | (65) |
Effects of non-deductible expenses | 186 | 121 |
Investment incentive utilised during the reporting period | - | (10) |
Impact of a change in the corporate income tax rate | (291) | (275) |
Other | (50) | - |
Adjustments to previous year income tax | 62 | - |
Income taxe expense (benefit) | (195) | 1,196 |
2025 | 2024 | |
Net profit attributable to equity holders of the Company (EUR ’000) | 1,360 | 8,306 |
Weighted average number of shares (’000 units) | 178,383 | 178,383 |
Basic and diluted earnings (loss) per share (EUR) | 0.01 | 0.05 |
Financial assets | Note | As at 31 December 2025 | As at 31 December 2024 |
Financial assets at fair value through profit or loss | - | 1,153 | |
Derivatives | 31 | - | 1,153 |
Financial assets at amortised cost | 12,974 | 16,614 | |
Trade receivables | 11 | 10,196 | 9,763 |
Cash and cash equivalents | 14 | 1,942 | 31 |
Other financial assets at amortised cost | 12 | 836 | 6,820 |
Total financial assets: | 12,974 | 17,767 |
Financial liabilities | Note | As at 31 December 2025 | As at 31 December 2024 |
Financial liabilities at fair value through profit or loss | - | 654 | |
Derivatives | 31 | - | 654 |
Financial liabilities measured at amortised cost | 135,097 | 124,939 | |
Borrowings | 19 | 123,666 | 84,794 |
Lease liabilities | 20 | 3,500 | 4,478 |
Trade payables | 23 | 5,076 | 6,367 |
Other financial liabilities at amortised cost | 24 | 2,855 | 29,300 |
Total financial liabilities: | 135,097 | 125,593 |
As at 31 December 2025 | As at 31 December 2024 | |
Current ratio | 0,29/(0,56*) | 0.39 |
Quick ratio | 0,25/(0,48*) | 0.34 |
Up to 3 months | Between 3 and 12 months | Between 1 and 5 years | After 5 years | Total | |
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 financial liabilities | 29,300 | - | 654 | - | 29,954 |
Trade payables | 6,367 | - | - | - | 6,367 |
Balance as at 31 December 2024 | 38,509 | 28,946 | 27,689 | 36,953 | 132,097 |
Interest-bearing borrowings and liabilities | 73,381 | 1,699 | 56,367 | - | 131,447 |
Lease liabilities | 261 | 802 | 998 | 2,655 | 4,716 |
Other financial liabilities | 1,485 | 1,289 | 81 | - | 2,855 |
Trade payables | 5,076 | - | - | - | 5,076 |
Balance as at 31 December 2025 | 80,203 | 3,790 | 57,446 | 2,655 | 144,094 |
As at 31 December 2025 | As at 31 December 2024 | |
Financial assets at fair value through profit or loss | - | 1,153 |
Financial assets at amortised cost | 11,032 | 16,583 |
Cash and cash equivalents | 1,942 | 31 |
Contract assets | 3,663 | 1,220 |
16,637 | 18,987 |
Increase in EURIBOR, b.p. | Impact on profit before tax, EUR ’000 | |
As at 31 December 2025 | 100 | (855) |
As at 31 December 2024 | 100 | (439) |
As at 31 December 2025 | |||||||||||
Purcha-ses | LNG terminal funds deducted* | Sales | LNG terminal funds credi-ted* | Recei-vables | LNG terminal funds receivable | Proceeds from borrowings | Payables | LNG terminal funds payable | Divi-dends received | Finance costs | |
GET Baltic UAB | 10,376 | - | 4,187 | - | - | - | - | - | - | 837 | - |
EPSO-G | 766 | - | - | - | - | - | 67,845 | 594 | - | - | 1,483 |
TETAS UAB | 1 | - | - | - | - | - | - | - | - | - | - |
Ignitis gamyba AB | 5,142 | - | 7,463 | (1,426) | 384 | - | - | 126 | 180 | - | - |
Energijos skirstymo operatorius AB | 368 | - | 361 | (23) | 19 | - | - | 63 | 3 | - | - |
Ignitis UAB | 4,592 | (436) | 11,087 | (1,029) | 1,641 | 254 | - | 626 | 3,676 | - | - |
KN Energies AB | - | (3,677) | - | - | - | 373 | - | - | 3,975 | - | - |
Other state-owned enterprises | 72 | - | - | - | - | - | - | 3 | - | - | - |
21,317 | (4,113) | 23,098 | (2,478) | 2,044 | 627 | 67,845 | 1,412 | 7,834 | 837 | 1,483 | |
As at 31 December 2024 | |||||||||||
Purcha-ses | LNG terminal funds deducted* | Sales | LNG terminal funds credi-ted* | 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 | |
Payments to key management personnel | 2025 | 2024 |
Employment-related payments | 759 | 784 |
Payments to Board members | 106 | 99 |
Total compensation to management | 865 | 883 |
2025 | 2024 | |
Audit services | 75 | 75 |
Total audit services | 75 | 75 |
Non-audit services | ||
Assurance and other related services | 17 | 12 |
Other services | - | 5 |
Total non-audit services: | 17 | 17 |