Group | Company | ||||
Notes | 31 December | 31 December | |||
2022 | 2021 | 2022 | 2021 | ||
ASSETS | |||||
Non-current assets | |||||
Intangible assets | 6 | 70 | 84 | ||
Property, plant and equipment | 7 | 6,182 | 6,405 | ||
Right-of-use assets | 17 | 227 | 238 | ||
Investment property | 8 | 157 | 163 | ||
Investments in subsidiaries | 9 | 1,490 | 1,490 | ||
Receivables from subsidiaries | 26 | - | 1,104 | ||
Prepayments to subsidiaries | 26 | - | 771 | ||
Deferred tax asset | 24 | - | - | ||
8,126 | 10,255 | ||||
Current assets | |||||
Inventories | 10 | 4,292 | 6,831 | ||
Trade receivables | 11 | 1,623 | 1,065 | ||
Contract assets | 11 | 1,801 | 2,673 | ||
Other current assets | 12 | 280 | 463 | ||
Cash and cash equivalents | 13 | 29 | 72 | ||
8,025 | 11,104 | ||||
Total assets | 16,151 | 21,359 |
Group | Company | ||||
31 December | 31 December | ||||
2022 | 2021 | 2022 | 2021 | ||
EQUITY AND LIABILITIES | |||||
Equity attributable to the equity holders of the Company | |||||
Share capital | 14 | 2,756 | 2,756 | ||
Legal reserve | 15 | 574 | 574 | ||
Revaluation reserve | 15 | 2,071 | 2,129 | ||
Reserve for acquisition of own shares | 15 | 1,000 | 1,000 | ||
Foreign exchange translation reserve | 15 | - | - | ||
Retained earnings | ( | ( | (2,134) | 480 | |
4,267 | 6,939 | ||||
Non-controlling interest | 26 | - | - | ||
Total equity | 4,267 | 6,939 | |||
LIABILITIES | |||||
Non-current liabilities | |||||
Borrowings | 16 | 4,162 | 2,999 | ||
Borrowings from related entities | 16 | 532 | 532 | ||
Non-current lease liabilities | 17 | 126 | 177 | ||
Borrowings from subsidiaries | 16, 26 | 600 | 600 | ||
Deferred tax liability | 24 | 460 | 425 | ||
Provisions for employee benefits | 18 | 157 | 251 | ||
Other non-current liabilities | 19 | 394 | - | ||
6,431 | 4,984 | ||||
Current liabilities | |||||
Current portion of non-current borrowings | 16 | 637 | 637 | ||
Other current liabilities | 16 | 320 | 1 801 | ||
Current lease liabilities | 17 | 115 | 81 | ||
Trade payables | 1,122 | 2 886 | |||
Payables to other related parties and subsidiaries | 26 | 243 | 320 | ||
Contract liabilities | 11 | 820 | 860 | ||
Income tax payable | - | - | |||
Accrued expenses and other current liabilities | 19 | 2,196 | 2 851 | ||
5,453 | 9 436 | ||||
Total liabilities | 11,884 | 14 420 | |||
Total equity and liabilities | 16,151 | 21,359 |
Group | Company | |||||
Notes | Year ended 31 December | Year ended 31 December | ||||
2022 | 2021 | 2022 | 2021 | |||
Revenue from contracts with customers | 5 | 31,633 | 28,121 | |||
Cost of sales | 20 | ( | ( | (28,603) | (24,364) | |
Gross profit | 3,030 | 3,757 | ||||
Selling expenses | 21 | ( | ( | (2,014) | (2,503) | |
General and administrative expenses | 21 | ( | ( | (2,335) | (3,313) | |
Other income | 22 | 73 | 106 | |||
Other expenses | 22 | ( | ( | (85) | (13) | |
Operating profit (loss) | ( | ( | (1,331) | (1,966) | ||
Interest income | 23 | 70 | 66 | |||
Finance income | 23 | 243 | 68 | |||
Finance costs | 23 | ( | ( | (1,684) | (924) | |
Profit/(loss) before tax | ( | ( | (2,702) | (2,756) | ||
Income tax | 24 | ( | ( | (34) | (192) | |
Net profit (loss) for the year | ( | ( | (2,736) | (2,948) | ||
Net profit (loss) attributable to: | ||||||
Equity holders of the Company | ( | ( | (2,736) | (2,948) | ||
Non-controlling interests | 26 | ( | ( | - | - | |
( | ( | (2,736) | (2,948) | |||
Other comprehensive income/(loss) | ||||||
that may be reclassified to profit or loss in subsequent periods, net of tax | ||||||
Exchange differences on translation of foreign operations | ( | - | - | |||
Total other comprehensive income/(loss) to be reclassified to profit or loss in subsequent periods, net of tax | ( | - | - | |||
Group | Company | ||||
Notes | Year ended 31 December | Year ended 31 December | |||
2022 | 2021 | 2022 | 2021 | ||
Other comprehensive income/(loss) | |||||
that will not be reclassified to profit or loss in subsequent periods | |||||
Actuarial gain/(loss) from the pensions | 18 | ( | 64 | (54) | |
reserve | |||||
Impairment of revaluation result of non- current assets | ( | - | - | ||
Total other comprehensive income/(loss) that will not be reclassified to profit or loss in subsequent periods | ( | ( | 64 | (54) | |
Total other comprehensive income/(loss), net of tax | ( | 64 | (54) | ||
Total comprehensive income/(loss), net of tax | ( | ( | (2,672) | (3,002) | |
Total comprehensive income/(loss) attributable to: | |||||
Equity holders of the Company | ( | ( | (2,672) | (3,002) | |
Non-controlling interests | ( | ( | - | - | |
( | ( | (2,672) | (3,002) | ||
Basic/diluted earnings (loss) per share | ( | ( | |||
(EUR) |
Group | Reserve for | Foreign | UTENOS TRIKOTAŽAS AB, company code 183709468, J. Basanavičiaus St. 122, Utena, Lithuania CONSOLIDATED AND COMPANY’S FINANCIAL STATEMENTS, FOR THE YEAR ENDED 31 DECEMBER 2022 (All amounts are in EUR thousand, unless otherwise stated) 6 Statements of Changes in Equity Equity attributable to the Company’s shareholders | ||||||
Revalua | acquisition | currency | Retained | Non- | |||||
Share | Legal | tion | of own | translation | earnings/ | controlling | Total | ||
capital | reserve | reserve | shares | reserve | (deficit) | In total | interests | equity | |
Balance at 31 December | |||||||||
2020 | |||||||||
Net profit (loss) for the year | ( | ( | ( | ( | |||||
Other comprehensive income | ( | ||||||||
Total comprehensive income | ( | ( | ( | ( | |||||
Acquisition/disposal of non- controlling interest | |||||||||
Transfer of revaluation reserve | |||||||||
to retained earnings | ( | ||||||||
Balance at 31 December | |||||||||
2021 | ( | ||||||||
Net profit (loss) for the year | ( | ( | ( | ( | |||||
Other comprehensive income | ( | ( | ( | ( | ( | ||||
Total comprehensive income | ( | ( | ( | ( | ( | ( | |||
Acquisition/disposal of non- controlling interest | ( | ( | ( | ||||||
Transfer of revaluation | |||||||||
reserve to retained earnings | ( | ||||||||
Balance at 31 December | |||||||||
2022 | ( |
Group | Company | ||||
Year ended 31 | Year ended 31 | ||||
December | December | ||||
Cash flows from (to) operating activities | Notes | 2022 | 2021 | 2022 | 2021 |
Profit (loss) before tax | ( | ( | (2,702) | (2,756) | |
Adjustments for non-cash items: | |||||
Depreciation and amortisation | 7 | 665 | 655 | ||
(Gain) loss from disposal of property, plant and equipment and investment property | 22 | 55 | (2) | ||
Impairment (reversal of impairment) and write-off of accounts receivable, loans granted and interest | ( | ( | 1,874 | 675 | |
Impairment of investments in subsidiaries | 10 | 40 | |||
Impairment and write-off (reversal) of non-current assets | 7 | (141) | 158 | ||
Impairment and write-off (reversal) of inventories | 21 | ( | (236) | 507 | |
Elimination of finance (income)/costs | 23 | ( | 233 | (11) | |
Income tax expense/(benefit) | 24 | 34 | 192 | ||
Changes in working capital: | |||||
(Increase)/decrease in inventories | ( | 2,775 | (1,954) | ||
(Increase)/decrease in trade receivables | ( | (559) | 215 | ||
(Increase)/decrease in contract asset | ( | 871 | (1,317) | ||
(Increase)/decrease in non-current receivables from subsidiaries | 131 | 47 | |||
Decrease/(increase) in other receivables and other current assets | 252 | 74 | |||
Increase/(decrease) in contract liabilities | ( | (40) | 500 | ||
Increase (decrease) in trade payables and other accounts payable | ( | (1,806) | 968 | ||
Increase/(decrease) in taxes payable and other current | 19 | ( | ( | (351) | (1,877) |
liabilities | |||||
Income tax (paid) | ( | ( | (70) | (187) | |
Net cash flows from operating activities | ( | 995 | (4,073) | ||
Cash flows used in investing activities | |||||
Purchase of property, plant and equipment | 7 | ( | ( | (177) | (635) |
(Purchase) of intangible assets and prepayments | 6 | ( | ( | (13) | (20) |
Proceeds from sale of property, plant and equipment | 22 | 4 | |||
(Acquisition) of investments in subsidiaries | (10) | (40) | |||
Loans granted | (130) | (700) | |||
Interest received | 23 | 70 | 66 | ||
Dividends received | - | - | |||
Net cash flows used in investing activities | ( | ( | (238) | (1,325) |
Group | Company | ||||
Year ended 31 | Year ended 31 | ||||
December | December | ||||
Notes | 2022 | 2021 | 2022 | 2021 | |
Cash flows from/(used in) financing activities | |||||
Loans received | 1,800 | 3,351 | |||
Loans repaid | ( | ( | (2,118) | (795) | |
Interest paid | 23 | ( | ( | (303) | (105) |
Lease payments | 17 | ( | ( | (179) | (148) |
Net cash flows from (used in) financing activities | ( | (800) | 2,303 | ||
Net increase/(decrease) in cash and cash equivalents | ( | ( | (43) | (3,095) | |
Cash and cash equivalents at the beginning of the year | 72 | 3,167 | |||
Cash and cash equivalents at the end of the year | 29 | 72 |
2022 | 2021 | |||
Number of shares | Number of shares | |||
held | % of share capital | held | % of share capital | |
SBA Grupė UAB | 8,771 | 92.31 | 8,771 | 92.31 |
Other shareholders | 732 | 7.69 | 732 | 7.69 |
9,503 | 100 | 9,503 | 100 |
Group’s share (%) as at 31 | ||||
December | ||||
Registered office | 2022 | 2021 | Activity | |
Manufacture of wearing | ||||
Šatrija AB | Šatrijos St. 3, Raseiniai | 89.78 | 89.78 | apparel |
Laisvės ave. 33, | ||||
Gotija UAB | Kaunas | 100 | 100 | Retail |
PAT MTF Mrija | Tomas Masarik 13, | Production of knitted | ||
Mukachevo, Ukraine | 98.95 | 98.95 | articles | |
Aboutwear UAB | Laisvės pr.3, Vilnius | Production of knitted | ||
100 | 80 | articles |
Buildings | 10 to 80 years |
Structures | 15 to 25 years |
Vehicles | 4 to 7 years |
Machinery | 5 to 15 years |
Other property, plant and equipment | 2 to 20 years |
Premises | 5–6 years |
Land | 25–99 years |
Vehicles | 4–7 years |
Other property, plant and equipment | 4–6 years |
Group | Company | |||
Financial assets reported in the statement of financial | 31 December | 31 December | ||
position | 2022 | 2021 | 2022 | 2021 |
Financial assets at amortised cost | ||||
Non-current amounts receivable from subsidiaries except for prepayments | - | - | - | 1,085 |
Trade receivables and contract assets (Note 11) | 3,897 | 3,930 | 3,424 | 3,738 |
Cash and cash equivalents | 385 | 625 | 29 | 72 |
Other current assets (excluding prepayments made and deferred expenses) | 54 | 145 | 25 | 99 |
4,336 | 4,700 | 3,478 | 4,994 |
Group | Company | |||
Financial liabilities reported in the statement of financial | 31 December | 31 December | ||
position | 2022 | 2021 | 2022 | 2021 |
Financial liabilities measured at amortised cost | ||||
Borrowings and other current liabilities | 5,119 | 5,437 | 5,119 | 5,437 |
Borrowings from subsidiaries | - | - | 600 | 600 |
Borrowings from parent company | 532 | 532 | 532 | 532 |
Trade payables | 1,184 | 2,989 | 1,122 | 2,886 |
Payables to subsidiaries | - | - | 75 | 225 |
Payables to other related parties | 175 | 106 | 168 | 95 |
Accrued expenses and other current liabilities, other payables | 653 | 792 | 440 | 593 |
(Note 19) | 7,663 | 9,856 | 8,056 | 10,368 |
Foreign currency exchange difference on monetary items attributed to net | 2022 | 2021 |
532 | (208) | |
investments | ||
Foreign currency translation effect on other items | (562) | 339 |
Total comprehensive income (loss) | (30) | 131 |
Change in UAH rate with | |||
regard to EUR | Effect on profit before tax | Effect on equity | |
2022 | 5% | 51 | 263 |
(5)% | (12) | 11 | |
2021 | 5% | 4 | 134 |
(5)% | (4) | (130) | |
Group | Company | |||
31 December | 31 December | |||
2022 | 2021 | 2022 | 2021 | |
Cash and cash equivalents at banks (Note 13) | 385 | 625 | 29 | 72 |
Trade receivables and contract assets (Note 11) | 3,897 | 3,930 | 3,424 | 3,738 |
Non-current loans granted and amounts receivable | - | - | - | 1,085 |
except for prepayments (Note 26) | ||||
In total | 4,282 | 4,555 | 3,453 | 4,895 |
Group | Company | |||
31 December | 31 December | |||
2022 | 2021 | 2022 | 2021 | |
New trade customers (up to 12 months) | 343 | 800 | 343 | 753 |
Current trade customers (more than 12 months) that fully fulfilled their obligations in the past | 3,554 | 3,130 | 3,081 | 2,985 |
In total | 3,897 | 3,930 | 3,424 | 3,738 |
Group | Company | |||
31 December | 31 December | |||
2022 | 2021 | 2022 | 2021 | |
Rating “A” | 340 | 506 | 6 | 28 |
Rating “BBB+” | 12 | 43 | 12 | 31 |
No rating | 33 | 76 | 11 | 13 |
In total | 385 | 625 | 29 | 72 |
Group | Company | |||
31 December | 31 December | |||
2022 | 2021 | 2022 | 2021 | |
Not past due receivables | 3,793 | 3,833 | 3,382 | 3,672 |
Past due not impaired | ||||
Less than 30 days | 102 | 82 | 40 | 51 |
Past due from 31 to 60 days | 2 | - | 2 | - |
Past due from 61 to 180 days | - | 15 | - | 15 |
More than 181 days | - | - | - | - |
Total past due not impaired | 104 | 97 | 42 | 66 |
Overdue and impaired | ||||
Up to 180 days | - | - | - | - |
More than 181 days | 77 | 85 | 52 | 59 |
Impairment allowance for trade receivables | (77) | (85) | (52) | (59) |
Total accounts receivable and contract assets | ||||
after impairment | 3,897 | 3,930 | 3,424 | 3,738 |
UTENOS TRIKOTAŽAS AB, company code 183709468, J. Basanavičiaus St. 122, Utena, Lithuania CONSOLIDATED AND COMPANY’S FINANCIAL STATEMENTS, FOR THE YEAR ENDED 31 DECEMBER 2022 (All amounts are in EUR thousand, unless otherwise stated) 31 | |||||
Less | From 3 to 12 | From 1 to 5 | After 5 | ||
than 3 | In total | ||||
31 December 2022 | months | months | years | years | |
Borrowings from the banks with future interest | 209 | 718 | 1,209 | - | 2,136 |
State Aid Fund for Business | 50 | 249 | 3,448 | - | 3,747 |
Borrowings from subsidiaries | - | - | 732 | - | 732 |
Borrowings from parent company | - | - | 633 | - | 633 |
Lease liabilities | 22 | 102 | 127 | - | 251 |
Trade payables and payable to related parties | 1,365 | - | - | - | 1,365 |
1,646 | 1,069 | 6,149 | - | 8,864 |
Less than 3 | From 3 to | From 1 to | After 5 | |||
31 December 2021 | months | 12 months | 5 years | years | In total | |
Borrowings from the banks with future interest | 174 | 513 | 2,122 | - | 2,809 | |
State Aid Fund for Business | 29 | 147 | 3,739 | - | 3,915 | |
Lease liabilities | 35 | 111 | 564 | - | 710 | |
Borrowings from parent company | - | - | 602 | - | 602 | |
Trade payables and payable to related parties | 3,095 | - | - | - | 3,095 | |
3,333 | 771 | 7,027 | - | 11,131 |
Less | From 3 to 12 | From 1 to 5 | After | ||
than 3 | 5 | In total | |||
31 December 2021 | months | months | years | years | |
Borrowings from the banks with future interest | 174 | 513 | 2,122 | - | 2,809 |
State Aid Fund for Business | 29 | 147 | 3,739 | - | 3,915 |
Borrowings from subsidiaries | - | - | 679 | - | 679 |
Borrowings from parent company | - | - | 602 | - | 602 |
Lease liabilities | 23 | 71 | 175 | - | 269 |
Trade payables and payable to related parties | 3,200 | - | - | - | 3,200 |
3,426 | 731 | 7,317 | - | 11,474 | |
Group | Write-offs | Effect of | |||||||||
New | and | Reclassifi | Discounts | Interest | exchange | ||||||
Current portion of non-current | 01/01/2022 | Cash flows | leases | disposals | cation | received | charges | rate | 31/12/2022 | ||
borrowings | 2,438 | (1,481) | - | - | - | - | - | - | 957 | ||
Non-current | |||||||||||
portion of borrowings | 3,531 | 1,163 | - | - | - | - | - | - | 4,694 | ||
Lease liabilities | 604 | (294) | 709 | 6 | - | - | 19 | (151) | 893 | ||
6,573 | (612) | 709 | 6 | - | - | 19 | (151) | 6,544 | |||
Write-offs | Effect of | |||||||||
and | Reclassifi | Discounts | Interest | exchange | ||||||
Current portion of non-current | 01/01/2022 | Cash flows | New leases | disposals | cation | received | charges | rate | 31/12/2022 | |
borrowings | 2,438 | (1,481) | - | - | - | - | - | - | 957 | |
Non-current | ||||||||||
portion of borrowings | 4,132 | 1,163 | - | - | - | - | - | - | 5,295 | |
Lease liabilities | 258 | (179) | 152 | 6 | - | - | 4 | - | 241 | |
6,828 | (497) | 152 | 6 | - | - | 4 | - | 6,493 | ||
Write-offs | Effect of | ||||||||
Group | and | Reclassifi | Discounts | Interest | exchange | ||||
Current portion | 01/01/2021 | Cash flows | New leases | disposals | cation | received | charges | rate | 31/12/2021 |
of non-current | |||||||||
borrowings | 1,099 | 1,871 | - | - | (532) | - | - | - | 2,438 |
Non-current | |||||||||
portion of borrowings | 2,314 | 685 | - | - | 532 | - | - | - | 3,531 |
Lease liabilities | 655 | (194) | 594 | (496) | - | - | 17 | 28 | 604 |
4,068 | 2,362 | 594 | (496) | - | - | 17 | 28 | 6,573 | |
Company | Write-offs | Interests for | Effect of | ||||||
Cash | New | and | Reclass | Discounts | the year and | exchange | |||
Current portion | 01/01/2021 | flows | leases | disposals | ification | received | net-offs* | rate | 31/12/2021 |
of non-current | |||||||||
borrowings | 1,099 | 1,871 | - | - | (532) | - | - | - | 2,438 |
Non-current | |||||||||
portion of borrowings | 2,914 | 686 | - | - | 532 | - | - | - | 4,132 |
Lease liabilities | 323 | (147) | 570 | (496) | - | - | 8 | - | 258 |
4,336 | 2,410 | 570 | (496) | - | - | 8 | - | 6,828 | |
Group | Company | |||
31 December | 31 December | |||
2022 | 2021 | 2022 | 2021 | |
Total borrowings | 5,119 | 5,437 | 5,119 | 5,437 |
Lease liabilities | 893 | 604 | 241 | 258 |
Less: cash and cash equivalents | (385) | (625) | (29) | (72) |
Net debt | 5,627 | 5,416 | 5,331 | 5,623 |
Total equity | 3,845 | 7,277 | 4,265 | 6,939 |
Total capital | 9,472 | 12,693 | 9,596 | 12,562 |
31 December 2022 | Group | Company | ||||||
Level | Level | Level | Carrying | Level | Level | Level | Carrying | |
Assets for which fair values are disclosed: | 1 | 2 | 3 | amount | 1 | 2 | 3 | amount |
Trade receivables | - | - | - | 1,997 | - | - | - | 1,623 |
Cash and cash equivalents (Note 13) | - | - | - | 385 | - | - | - | 29 |
Other current assets (excluding prepayments | ||||||||
made and deferred expenses) | - | - | - | 54 | - | - | - | 25 |
Liabilities for which fair values | ||||||||
are disclosed | - | |||||||
Borrowings and other current liabilities | - | 1,999 | - | 3,120 | - | 1,999 | - | 3,120 |
Borrowings to subsidiaries | - | - | - | - | - | 600 | - | - |
Borrowings to parent company | - | 532 | - | - | - | 532 | - | |
Trade payables | - | - | - | 1,184 | - | - | - | 1,122 |
Payables to subsidiary | - | - | - | - | - | - | - | 75 |
Payables to related parties | - | - | - | 175 | - | - | - | 168 |
Other current liabilities (Note 19) | - | - | - | 423 | - | - | - | 422 |
31 December 2021 | Group | Company | |||||||
Level | Level | Level | Carrying | Level | Level | Level | Carrying | ||
Assets for which fair values are disclosed: | 1 | 2 | 3 | anount | 1 | 2 | 3 | amount | |
Loans receivable and other receivables from subsidiaries | - | - | - | - | - | - | - | 1,085 | |
Trade receivables | - | - | - | 1,182 | - | - | - | 1,065 | |
Cash and cash equivalents (Note 13) | - | - | - | 625 | - | - | - | 72 | |
Other current assets (excluding prepayments | |||||||||
made and deferred expenses) | - | - | - | 145 | - | - | - | 99 | |
Liabilities for which fair values | |||||||||
are disclosed | |||||||||
Borrowings and other current liabilities | - | 2,636 | - | 2,801 | - | 2,636 | - | 5,437 | |
Borrowings to subsidiaries | - | - | - | - | - | 600 | - | 600 | |
Borrowings to parent company | 532 | - | - | 532 | - | 532 | |||
Trade payables | - | - | - | 2 989 | - | - | - | 2,886 | |
Payables to subsidiaries | - | - | - | - | - | - | - | 225 | |
Payables to related parties | - | - | - | 106 | - | - | - | 95 | |
Other current liabilities (Note 19) | - | - | - | 494 | - | - | - | 496 |
Production | Production of | |||
2021 | of knitted | working | ||
articles | clothes | Eliminations | In total | |
External sales | 28,194 | 2,249 | - | 30,443 |
Internal sales | 870 | - | (870) | - |
Total sales | 29,064 | 2,249 | (870) | 30,443 |
Gross profit | 4,022 | 100 | - | 4,122 |
EBITDA | (1,693) | (226) | - | (1,919) |
Profit | (2,704) | (407) | - | (3,111) |
Depreciation and amortisation (Notes 6,7,8,17) | 793 | 116 | - | 909 |
Interest expense (Note 23) | 113 | - | (13) | 100 |
Income tax (Note 24) | 176 | 74 | - | 250 |
Total segment assets | 21,241 | 1,432 | - | 22,673 |
Total segment liabilities | 14,355 | 932 | - | 15,287 |
2022 | 2021 | |
EBITDA | (531) | (1,919) |
Depreciation and amortisation | (960) | (909) |
Operating profit | (1,491) | (2,828) |
Interest expense | (308) | (100) |
Other finance costs, net | (104) | 67 |
Loss for the year before income tax | (1,903) | (2,861) |
Group | Company | |||
2022 | 2021 | 2022 | 2021 | |
Sales of goods ordered (recognised over time) | 24,062 | 22,142 | 21,241 | 19,902 |
Sales of goods ordered (recognised at the point in time)* | 4,961 | 2,424 | 4,961 | 2,424 |
Company brands (About, Utenos) (recognised at the point in time) | 3,623 | 4,480 | 3,619 | 4,482 |
Sales of services (recognised over time) | 699 | 503 | 648 | 427 |
Other sales (recognised at the point in time) | 1164 | 894 | 1,164 | 886 |
34,509 | 30,443 | 31,633 | 28,121 | |
Scandinavia | |||||
DACH | (Sweden, | ||||
2022 | (Germany, | Norway, | |||
Austria, | Denmark, | Other | |||
Switzerland) | Finland) | Lithuania | markets | In total | |
Group’s sales | 17,397 | 6,394 | 6,585 | 4,133 | 34,509 |
Company’s sales | 16,981 | 6,017 | 6,181 | 2,454 | 31,633 |
Scandinavia | |||||
DACH | (Sweden, | ||||
2021 | (Germany, | Norway, | |||
Austria, | Denmark, | Other | |||
Switzerland) | Finland) | Lithuania | markets | In total | |
Group’s sales | 16,661 | 4,690 | 5,500 | 3,592 | 30,443 |
Company’s sales | 15,651 | 4,475 | 4,946 | 3,049 | 28,121 |
Group | Company | |||
Goodwill | Other | Other | ||
related to | intangible | intangible | ||
Šatrija AB | assets | In total | assets | |
Acquisition cost: | ||||
Balance at 31 December 2020 | 441 | 885 | 1 326 | 734 |
Additions | - | 20 | 20 | 20 |
Disposals and write-offs | - | (29) | (29) | (29) |
Balance at 31 December 2021 | 441 | 876 | 1 317 | 725 |
Additions | - | 13 | 13 | 13 |
Disposals and write-offs | - | - | - | - |
Balance at 31 December 2022 | 441 | 889 | 1 330 | 738 |
Amortisation and impairment: | ||||
Balance at 31 December 2020 | 37 | 770 | 807 | 619 |
Amortisation for the reporting period | - | 36 | 36 | 36 |
Disposals and write-offs | - | (14) | (14) | (14) |
Balance at 31 December 2021 | 37 | 792 | 829 | 641 |
Amortisation for the reporting period | - | 27 | 27 | 27 |
Disposals and write-offs | - | - | - | - |
Balance at 31 December 2022 | 37 | 819 | 856 | 668 |
Net book value at 31 December 2020 | 404 | 115 | 519 | 115 |
Net book value at 31 December 2021 | 404 | 82 | 486 | 84 |
Net book value at 31 December 2022 | 404 | 70 | 474 | 70 |
Vehicles and other | ||||||
property, plant and | Construction- | |||||
7. Property, plant and equipment Group | Land | Buildings | Structures | equipment | in-progress | In total |
Cost or revalued amount: | ||||||
Balance at 31 December 2020 | 4 | 6,879 | 389 | 21,103 | 382 | 28,757 |
Additions | - | 43 | - | 565 | 9 | 617 |
Reclassification between asset groups | - | 95 | - | 268 | (380) | (17) |
Disposals and write-offs | - | - | - | (39) | - | (39) |
Foreign currency translation differences | - | 460 | 5 | 109 | - | 574 |
Balance at 31 December 2021 | 4 | 7,477 | 394 | 22,006 | 11 | 29,892 |
Additions | - | - | - | 67 | 129 | 196 |
Reclassification between asset groups | - | - | - | - | (9) | (9) |
Disposals and write-offs | - | (3) | - | (512) | - | (515) |
Foreign currency translation differences | - | (566) | (10) | (99) | - | (675) |
Balance as at 1 January 2022 | 4 | 6,908 | 384 | 21,462 | 131 | 28,889 |
Accumulated depreciation: | ||||||
Balance at 31 December 2020 | - | 269 | 188 | 18,839 | - | 19,296 |
Depreciation charge for the year | - | 96 | 17 | 422 | - | 535 |
Depreciation of revalued asset | - | 156 | - | - | - | 156 |
Reclassification between asset groups | - | 23 | - | - | 23 | |
Disposals and write-offs | - | - | - | (38) | - | (38) |
Foreign currency translation | - | 215 | 4 | 102 | - | 321 |
differences | ||||||
Balance at 31 December 2021 | - | 759 | 209 | 19,325 | - | 20,293 |
Depreciation charge for the year | - | 83 | 17 | 405 | - | 505 |
Depreciation of revalued asset | - | 152 | - | - | - | 152 |
Reclassification between groups | - | - | - | - | - | - |
Disposals and write-offs | - | (3) | - - | - (422) | - | (425) |
Foreign currency translation | - | (117) | (9) | (92) | - | (218) |
differences | ||||||
Balance as at 1 January 2022 | - | 874 | 217 | 19,216 | - | 20,307 |
Impairment: | ||||||
Balance at 31 December 2020 | - | 13 | - | - | - | 13 |
Balance at 31 December 2021 | - | 13 | - | 143 | - | 156 |
Balance at 31 December 2022 | - | 1,657 | - | 27 | - | 1,684 |
Net book value at 31 December 2020 | 4 | 6,597 | 201 | 2,264 | 382 | 9,448 |
Net book value at 31 December 2021 | 4 | 6,705 | 185 | 2,538 | 11 | 9,443 |
Net book value at 31 December 2022 | 4 | 4,377 | 167 | 2,219 | 131 | 6,898 |
Group | Company | |||||
2022 | 2021 | 2022 | 2021 | |||
Cost of sales (Note 20) | 523 | 586 | 340 | 381 | ||
General and administrative expenses (Note | 428 | 315 | 316 | 266 | ||
21) | ||||||
Other operating expenses | 9 | 8 | 9 | 8 | ||
Total | 960 | 909 | 665 | 655 |
Group | Company | |
As at 31 December | As at 31 December | |
2022 | 2022 | |
Acquisition cost | 4,287 | 2,676 |
Accumulated depreciation and impairment losses | (2,673) | (1,238) |
Net book value | 1,614 | 1,438 |
Group | Company | |
As at 31 December | As at 31 December | |
2021 | 2021 | |
Acquisition cost | 4,567 | 2,677 |
Accumulated depreciation and impairment losses | (2,634) | (1,185) |
Net book value | 1,933 | 1,492 |
Group | Company | |
Price per sq. m (EUR) | Average price | Average price |
Administration buildings | 96-125 | 96-125 |
Manufacturing and warehouse buildings | 96-125 | 96-125 |
Shop premises | 178-475 | 178-475 |
Group | Company | |||||
2022 | 2021 | 2022 | 2021 | |||
Within 1 year | 16 | 14 | 16 | 14 | ||
After 1 year but not later than 5 years | 28 | 10 | 28 | 10 | ||
44 | 24 | 44 | 24 |
2022 | 2021 | |
Cost of investments: | ||
Balance as at 1 January | 3,785 | 3,745 |
Additions | 709 | 40 |
Disposals | - | - |
Balance as at 31 December | 4,494 | 3,785 |
Impairment: | ||
Balance as at 1 January | 2,295 | 2,255 |
Impairment | 709 | 40 |
Balance as at 31 December | 3,004 | 2,295 |
Carrying amount of investments in subsidiaries as at 31 December | 1,490 | 1,490 |
Group | Company | |||
31 December | 31 December | 31 December | 31 December | |
2022 | 2021 | 2022 | 2021 | |
Trade receivables, gross | 2,075 | 1,267 | 1,675 | 1,124 |
Impairment: | ||||
Opening balance | (85) | (107) | (59) | (81) |
Accrued over the year | - | - | - | - |
Written-off | 7 | 22 | 7 | 22 |
Closing balance | (78) | (85) | (52) | (59) |
1,997 | 1,182 | 1,623 | 1,065 | |
31 December | 31 December | 31 December | 31 December | |
2022 | 2021 | 2022 | 2021 | |
Cash on hand | 4 | 5 | 4 | 5 |
Cash at bank | 381 | 620 | 25 | 67 |
385 | 625 | 29 | 72 |
Group | Company | |
Net book value of buildings revaluation reserve as at 31 December 2020: | 4,085 | 2,187 |
Building revaluation depreciation charges | (139) | (58) |
Net book value of buildings revaluation reserve as at 31 December 2021: | 3,946 | 2,129 |
Building revaluation impairment | (1,203) | - |
Deferred tax asset | (261) | - |
Building revaluation depreciation charges | (121) | (58) |
Net book value of buildings revaluation reserve as at 31 December 2022: | 2,361 | 2,071 |
Group | Company | |||
31 December | 31 December | 31 December | 31 December | |
2022 | 2021 | 2022 | 2021 | |
Current | ||||
Current portion of non-current bank | ||||
borrowings | 637 | 637 | 637 | 637 |
Other current borrowings | 320 | 1,801 | 320 | 1,801 |
Non-current | ||||
Borrowings from subsidiaries | - | - | 600 | 600 |
Borrowings from related entities | 532 | 532 | 532 | 532 |
Non-current borrowings | 4,162 | 2,999 | 4,162 | 2,999 |
Total borrowings | 5,651 | 5,969 | 6,251 | 6,569 |
Group | Company | |||
31 December | 31 December | 31 December | 31 December | |
2022 | 2021 | 2022 | 2021 | |
EUR | 5,651 | 5,969 | 6,251 | 6,569 |
Group | Company | |||
31 December | 31 December | 31 December | 31 December | |
2022 | 2021 | 2022 | 2021 | |
Non-current borrowings from subsidiaries | - | - | 5.49 | 2.2 |
KŪB Paramos verslui fondas | 7.1 | 7 | 7.1 | 7 |
Non-current loan from related | 4.77 | 2.2 | 4.77 | 2.2 |
entities | ||||
Current loan from related entities | - | - | - | - |
Current bank borrowings | 4.63 | 2.45 | 4.63 | 2.45 |
Non-current bank borrowings | 4.23 | 2.2 | 4.23 | 2.2 |
Group | Company | |||
31 December | 31 December | 31 December | 31 December | |
2022 | 2021 | 2022 | 2021 | |
Every 3 months | 2,319 | 4,437 | 2,319 | 4,437 |
Every 6 months | 532 | 532 | 532 | 532 |
Every 12 months | 2,800 | 1,000 | 3,400 | 1,600 |
5,651 | 5,969 | 6,251 | 6,569 | |
Other property, | |||||
Premises | Land | Vehicles | plant and | In total | |
equipment | |||||
31 December 2020 | 168 | 27 | 101 | 8 | 304 |
Additions | 521 | - | 48 | 1 | 570 |
Disposals and write offs | (496) | - | - | - | (496) |
Depreciation expense | (96) | (3) | (38) | (3) | (140) |
31 December 2021 | 97 | 24 | 111 | 6 | 238 |
Additions | 100 | - | 52 | - | 152 |
Reversal of impairment | 85 | - | - | - | 85 |
Disposals and write offs | (79) | - | - | - | (79) |
Depreciation expense | (126) | (3) | (38) | (2) | (169) |
31 December 2022 | 77 | 21 | 125 | 4 | 227 |
Other property, | |||||
Premises | Land | Vehicles | plant and | In total | |
equipment | |||||
31 December 2020 | 168 | 339 | 114 | 8 | 629 |
Additions | 521 | - | 72 | 1 | 594 |
Disposals and write offs | (496) | - | - | - | (496) |
Depreciation expense | (96) | (34) | (44) | (3) | (177) |
Effect of exchange rate | - | 28 | - | - | 28 |
31 December 2021 | 97 | 333 | 142 | 6 | 578 |
Additions | 100 | 526 | 83 | - | 709 |
Disposals and write offs | (79) | - | - | (1) | (80) |
Depreciation expense | (126) | (97) | (45) | (2) | (270) |
Impairment and reversal | 85 | (512) | - | - | (427) |
Effect of exchange rate | - | (155) | - | - | (155) |
31 December 2022 | 77 | 95 | 180 | 3 | 355 |
Company | Group | |
1 January 2022 | 258 | 604 |
Additions | 152 | 709 |
Increase in interest | 4 | 19 |
Payments | (178) | (294) |
Write-offs and disposals | 5 | 5 |
Effect of exchange rate | - | (150) |
31 December 2022 | 241 | 893 |
Current | 115 | 208 |
Non-current | 126 | 685 |
Company | Group | |
Depreciation expense of right-of-use assets | 154 | 254 |
Interest expense on lease liabilities | 4 | 19 |
Commitments relating to short-term leases | - | - |
Commitments relating to leases of low-value assets | - | - |
Discounts received | - | - |
Variable lease payments (included in cost of sales) | 9 | 9 |
Total amount recognised in profit or loss | 167 | 282 |
Fixed | Variable | ||
payments | payments | In total | |
EUR | EUR | EUR | |
thousand | thousand | thousand | |
Variable rent with minimum payment | 125 | 9 | 134 |
125 | 9 | 134 |
Group | Company | ||
Balance at 31 December 2020 | 354 | 262 | |
Benefits earned | 71 | 39 | |
Interest expense | - | - | |
Actuarial (gain) loss | 54 | 54 | |
Reversal due to cancelled job contracts | (28) | (28) | |
Balance at 31 December 2021 | 451 | 327 | |
Benefits earned | (32) | (5) | |
Interest expense | - | - | |
Actuarial (gain) loss | (64) | (64) | |
Reversal due to cancelled job contracts | (43) | (43) | |
Balance at 31 December 2022 | 312 | 215 | |
Group | Company | ||
Non-current provisions for employee benefits as at 31 December 2022 | 231 | 157 | |
Current provisions for employee benefits as at 31 December 2022 | 81 | 58 | |
Non-current provisions for employee benefits as at 31 December 2021 | 358 | 251 | |
Current provisions for employee benefits as at 31 December 2021 | 93 | 76 |
31 December 2022 | |||||
Group | Company | ||||
Negative | Positive | Negative | |||
Change in | Positive changes | changes in | changes in | changes in | |
assumption | in assumption | assumption | assumption | assumption | |
Decreased by | Increased by | Decreased by | Increased by | ||
Discount rate | 0.50% | 2.35% | 2.45% | 2.18% | 2.26% |
Increased by | Decreased by | Increased by | Decreased by | ||
Salary growth rate | 0.50% | 2.47 % | 2.38 % | 2.27% | 2.21% |
31 December 2021 | |||||
Group | Company | ||||
Positive | Negative | Positive | Negative | ||
Change in | changes in | changes in | changes in | changes in | |
assumption | assumption | assumption | assumption | assumption | |
Decreased by | Increased by | Decreased by | Increased by | ||
Discount rate | 0.50% | 3.36% | 3.43% | 3.15% | 3.21% |
Increased by | Decreased by | Increased by | Decreased by | ||
Salary growth rate | 0.50% | 3.56% | 3.27 % | 3.35% | 3.05% |
Group | Company | |||
| As at 31 | As at 31 | As at 31 | As at 31 | |
| December 2022 | December 2021 | December 2022 | December 2021 | |
Accrual for vacation reserve | 1,088 | 1,360 | 810 | 1,061 |
Salaries and social security* | 653 | 792 | 549 | 635 |
Loan granted by SoDra | 15 | - | 15 | - |
Accounts payables for services and non-current assets | 423 | 494 | 422 | 496 |
Taxes (excl. income tax)** | 258 | 466 | 224 | 414 |
Provisions for accrued bonuses | 122 | 72 | 50 | 72 |
Provisions for employee benefits | 81 | 93 | 58 | 76 |
Tax loan granted by Tax Authorities | 52 | - | 52 | - |
Other liabilities | 230 | 298 | 16 | 97 |
2,922 | 3,575 | 2,196 | 2,851 | |
Group | Company | |||
2022 | 2021 | 2022 | 2021 | |
Materials used in production | (11,185) | (10,467) | (11,089) | (10,353) |
Salaries and social security | (11,105) | (9,954) | (8,741) | (7,647) |
Depreciation and amortisation (Notes | (523) | (586) | (340) | (381) |
6, 7, 8 and 17) | ||||
Cost of materials sold | (1,279) | (860) | (1,212) | (802) |
Other additional expenses* | (6,587) | (4,454) | (7,221) | (5,181) |
(30,679) | (26,321) | (28,603) | (24,364) | |
Group | Company | ||||
Selling expenses | 2022 | 2021 | 2022 | 2021 | |
Salaries and social | |||||
security | (859) | (1,053) | (755) | (927) | |
Advertising and marketing costs | (302) | (737) | (237) | (576) | |
Agency costs | (338) | (287) | (323) | (286) | |
Transportation expenses | (376) | (395) | (360) | (389) | |
Maintenance costs of retail outlets | (65) | (39) | (65) | (39) | |
Depreciation and amortisation (Notes 6, 7, 8 and 17) | (196) | (158) | (196) | (158) | |
Other selling expenses | (86) | (137) | (78) | (128) | |
Total selling expenses | (2,222) | (2,806) | (2,014) | (2,503) | |
General and administrative | |||||
expenses | |||||
Salaries and social | (1,164) | (1,477) | (834) | (1,067) | |
security | |||||
Communication and consulting | (508) | (719) | (377) | (476) | |
services* | |||||
Taxes (other than income tax) | (93) | (138) | (76) | (124) | |
Depreciation and amortisation | (232) | (157) | (120) | (108) | |
Security services | (151) | (139) | (78) | (71) | |
Car operating expenses | (73) | (54) | (57) | (46) | |
Fees to financial institutions | (79) | (95) | (71) | (89) | |
Premises operating expenses | (54) | (45) | (51) | (43) | |
Travel expenses | (4) | (3) | (2) | (2) | |
Representation expenses | (26) | (29) | (26) | (27) | |
Allowance (reversal) and write-off of trade receivables | 3 | 25 | (729) | 25 | |
Allowance (reversal) and write-off of inventories | 235 | (507) | 236 | (507) | |
Other | (1,055) | (926) | (150) | (778) | |
(3,201) | (4,264) | (2,335) | (3,313) | ||
(5,423) | (7,070) | (4,349) | (5,816) | ||
Group | Company | |||||
2022 | 2021 | 2022 | 2021 | |||
Gain on disposal of non-current assets | 11 | 1 | 11 | 3 | ||
Rental income | 25 | 26 | 27 | 24 | ||
Other income | 157 | 110 | 35 | 79 | ||
Other income | 193 | 137 | 73 | 106 | ||
Loss from disposal of non-current assets | (66) | (1) | (66) | (1) | ||
Expenses related to leasehold assets | (16) | (8) | (10) | (4) | ||
Depreciation of rentals | (9) | (8) | (9) | (8) | ||
Other expenses | (91) | (17) | (85) | (13) |
Group | Company | ||||
2022 | 2021 | 2022 | 2021 | ||
Gain on foreign exchange | 329 | 224 | 238 | 66 | |
Interest income | - | - | 70 | 66 | |
Other finance income | 5 | 3 | 5 | 2 | |
Income from financing activities | 334 | 227 | 313 | 134 | |
Interest expense* | (308) | (100) | (303) | (105) | |
Loss on foreign exchange | (438) | (145) | (226) | (64) | |
Impairment of loans and interest of loans | - | - | (1,145) | (700) | |
Impairment of investments in subsidiary | - | - | (10) | (40) | |
Other finance costs | - | (15) | - | (15) | |
Finance costs | (746) | (260) | (1,684) | (924) | |
Group | Company | |||||
2022 | 2021 | 2022 | 2021 | |||
Current income tax | - | - | - | - | ||
Change of deferred income tax | (17) | (250) | (34) | (192) | ||
Income tax (expenses) recognised in the statement of comprehensive income | (17) | (250) | (34) | (192) |
Group | Company | |||||||
Effective | Effective | Effective | Effective | |||||
2022 | 2021 | tax rate | tax rate | 2022 | 2021 | tax rate | tax rate | |
2022 (%) | 2021 (%) | 2022 (%) | 2021 (%) | |||||
Profit (loss) before tax | (1,903) | (2,861) | - | - | (2,702) | (2,754) | - | - |
Income tax (expense), applying 15% rate | 285 | 429 | (15.0) | (15.0) | 405 | 413 | (15.0) | (15.0) |
Effect of different tax rates | 41 | (3) | (2.2) | 0.1 | - | - | - | - |
for a subsidiary in Ukraine | ||||||||
Used tax losses carried | ||||||||
forward for which deferred | 217 | 194 | (11.4) | (6.8) | - | - | - | - |
tax assets was not recognised | ||||||||
Impact of permanent | (560) | (870) | 29.4 | 30.4 | (439) | (605) | 16.2 | 22.0 |
differences | ||||||||
Income tax (expenses) | ||||||||
recognised in the statement of comprehensive income | (17) | (250) | 0.9 | 8.7 | (34) | (192) | 1.2 | 7.0 |
Recognised | ||||
Recognised | in other | |||
31 December | in profit or | comprehensi | 31 December | |
Group | 2021 | loss | ve income | 2022 |
Deferred tax asset | - | - | - | - |
Tax loss carry forward | - | - | - | - |
Inventories | - | - | - | - |
Amounts receivable | - | - | - | - |
Impairment of property, plant and equipment | - | - | - | - |
Provisions for employee benefits | - | - | - | - |
Accrued expenses | - | - | - | - |
Deferred tax asset before valuation allowance | - | - | - | - |
Less: valuation allowance | - | - | - | - |
Less: deferred tax asset netted with deferred tax | - | - | - | - |
liability | ||||
Deferred tax asset, net | - | - | - | - |
Deferred tax liabilities | ||||
Depreciation of property, plant and equipment | (104) | (44) | 69 | (79) |
Revaluation of property, plant and equipment | (721) | 27 | - | (694) |
Deferred tax liabilities | (825) | (17) | 69 | (773) |
Less: deferred tax liability netted with deferred tax | - | - | 256 | 256 |
asset | ||||
Deferred tax liabilities, net | (825) | (17) | 325 | (517) |
Deferred income tax, net | (825) | (17) | 325 | (517) |
Recognised | ||||
Recognised | in other | |||
31 December | in profit or | comprehensi | 31 December | |
Group | 2020 | loss | ve income | 2021 |
Deferred tax asset | ||||
Tax loss carry forward | - | - | - | - |
Inventories | 172 | (172) | - | |
Amounts receivable | 17 | (17) | - | |
Impairment of property, plant and equipment | 1 | (1) | - | |
Provisions for employee benefits | 51 | (51) | - | |
Accrued expenses | 29 | (29) | - | |
Deferred tax asset before valuation allowance | 270 | (270) | - | |
Less: valuation allowance | (8) | 8 | - | |
Less: deferred tax asset netted with deferred tax | (185) | 185 | - | |
liability | ||||
Deferred tax asset, net | 77 | (77) | - | |
Deferred tax liabilities | ||||
Depreciation of property, plant and equipment | (68) | 2 | (38) | (104) |
Revaluation of property, plant and equipment | (731) | 10 | - | (721) |
Deferred tax liabilities | (799) | 12 | (38) | (825) |
Less: deferred tax liability netted with deferred tax | 185 | (185) | - | - |
asset | ||||
Deferred tax liabilities, net | (614) | (173) | (38) | (825) |
Deferred income tax, net | (537) | (250) | (38) | (825) |
Recognised in | ||||
other | ||||
31 December | Recognised in | comprehensive | 31 December | |
Company | 2021 | profit or loss | income | 2022 |
Deferred tax asset | ||||
Tax loss carry forward | - | - | - | - |
Inventories | - | - | - | - |
Allowance for amounts receivable | - | - | - | - |
Impairment of property, plant and equipment | ||||
and investment property | - | - | - | - |
Provisions for employee benefits | - | - | - | - |
Accrued expenses | - | - | - | - |
Deferred tax assets before valuation | - | - | - | - |
allowance | ||||
Less: valuation allowance | - | - | - | - |
Less: deferred tax assets netted with deferred | - | - | - | - |
tax liability* | ||||
Deferred tax asset, net | - | - | ||
Deferred tax liabilities | ||||
Depreciation of property, plant and equipment | (52) | (45) | - | (97) |
Revaluation of property, plant and equipment | (373) | 10 | - | (363) |
Deferred tax liability | (425) | (35) | - | (460) |
Less: deferred tax liability netted with deferred | ||||
tax asset* | - | - | - | - |
Deferred tax liabilities, net | (425) | (35) | - | (460) |
Deferred income tax, net | (425) | (35) | - | (460) |
Recognised in | ||||
other | ||||
31 December | Recognised in | comprehensive | 31 December | |
Company | 2020 | profit or loss | income | 2021 |
Deferred tax asset | ||||
Tax loss carry forward | - | - | - | - |
Inventories | 164 | (164) | - | - |
Allowance for amounts receivable | 13 | (13) | - | - |
Impairment of property, plant and equipment | 1 | (1) | - | - |
and investment property | ||||
Provisions for employee benefits | 39 | (39) | - | - |
Accrued expenses | 2 | (2) | - | - |
Deferred tax assets before valuation | 219 | (219) | - | - |
allowance | ||||
Less: valuation allowance | - | - | - | - |
Less: deferred tax assets netted with deferred | (219) | 219 | - | - |
tax liability* | ||||
Deferred tax asset, net | - | - | - | - |
Deferred tax liabilities | ||||
Depreciation of property, plant and equipment | (69) | 17 | - | (52) |
Revaluation of property, plant and equipment | (383) | 10 | - | (373) |
Deferred tax liability | (452) | 27 | - | (425) |
Less: deferred tax liability netted with deferred | 219 | (219) | - | - |
tax asset* | ||||
Deferred tax liabilities, net | (233) | (192) | - | (425) |
Deferred income tax, net | (233) | (192) | - | (425) |
Group | 2022 | 2021 |
Profit (loss) attributable to the equity holders of the Group | (1,916) | (2,966) |
Weighted average number of shares in issue (thousand) | 9,503 | 9,503 |
Earnings per share/notional profit (in EUR) | (0.20) | (0.31) |
Related party | Description of relation |
A. Martinkevičius | Ultimate controlling individual |
Ultimate parent company, exercising control through majority of Board | |
SBA Grupė UAB | members |
SBA Group companies | Koncernas SBA UAB subsidiaries |
Company’s management | Directors, Board members and their family members |
Country of incorporation | |||
and operation | 2022 | 2021 | |
Šatrija AB | Lithuania | 10.22% | 10.22% |
PAT MTF Mrija | Ukraine | 1.05% | 1.05% |
Aboutwear UAB | Lithuania | - | 20.00% |
Accumulated balances of non-controlling interest: | 31/12/2022 | 31/12/2021 |
Šatrija AB | 177 | 166 |
PAT MTF Mrija | 11 | 37 |
Aboutwear UAB | - | (94) |
Aboutwear | ||||
Gotija UAB | UAB | Šatrija AB | PAT MTF Mrija | |
Revenue | - | 209 | 2 735 | 850 |
Cost of sales | - | (100) | (2 224) | (713) |
Administrative expenses | - | (292) | (524) | (968) |
Other operating income (expenses) | - | 20 | 96 | 1 |
Finance income (expenses) | - | (10) | 11 | (546) |
Profit before tax | - | (173) | 94 | (1,376) |
Income tax | - | - | (2) | (15) |
Profit from continued operations for the year | - | (173) | 96 | (1,361) |
Total comprehensive income | - | (173) | 96 | (1,361) |
Attributable to non-controlling interests | - | - | 10 | (14) |
Dividends paid to non-controlling interests | - | - | - | - |
Aboutwear | ||||
Gotija UAB | UAB | Šatrija AB | PAT MTF Mrija | |
Inventories, cash at hand and cash at bank | 60 | 15 | 829 | 73 |
(current assets) | ||||
Property, plant and equipment and other non- current financial assets (non-current assets) | - | - | 1,746 | - |
Trade and other payables (current) | - | (1) | (720) | (1,702) |
Interest-bearing loans and borrowings and deferred tax liabilities (non-current) | - | - | (130) | (1,075) |
Total equity | 60 | 14 | 1,725 | (2,704) |
Attributable to: | ||||
Parent company | 60 | 14 | 1,548 | (2,715) |
Non-controlling interests | - | - | 177 | 11 |
Aboutwear | ||||
Gotija UAB | UAB | Šatrija AB | PAT MTF Mrija | |
Inventories, cash at hand and cash at bank | 61 | 425 | 640 | 127 |
(current assets) | ||||
Property, plant and equipment and other non- current financial assets (non-current assets) | - | 49 | 1,830 | 2,491 |
Trade and other payables (current) | - | (243) | (676) | (1,757) |
Interest-bearing loans and borrowings and deferred tax liabilities (non-current) | - | (700) | (166) | (1,338) |
Total equity | 61 | (469) | 1 628 | (477) |
Attributable to: | ||||
Parent company | 61 | (375) | 1,462 | (514) |
Non-controlling interests | - | (94) | 166 | 37 |
Utenos | ||||
Gotija UAB | trikotaza SIA | Šatrija AB | PAT MTF Mrija | |
Revenue | - | 102 | 2 249 | 842 |
Cost of sales | - | (39) | (2 149) | (712) |
Administrative expenses | - | (576) | (536) | (184) |
Other operating income (expenses) | - | - | 91 | 1 |
Finance income (expenses) | - | (6) | 10 | 135 |
Profit before tax | - | (519) | (335) | 82 |
Income tax | - | - | 2 | 16 |
Profit from continued operations for the year | - | (519) | (333) | 98 |
Total comprehensive income | - | (519) | (333) | 98 |
Attributable to non-controlling interests | - | (104) | (42) | 1 |
Group | Company | |||||
2022 | 2021 | 2022 | 2021 | |||
Sales of goods and services | ||||||
and other sales | ||||||
Subsidiaries of the Company | - | - | 75 | 98 | ||
SBA Group companies | - | 2 | - | 2 | ||
Ultimate parent company | - | - | - | - | ||
- | 2 | 75 | 100 |
Group | Company | |||||
2022 | 2021 | 2022 | 2021 | |||
Interest income | ||||||
Subsidiaries of the Company | - | - | 70 | 66 | ||
- | - | 70 | 66 |
Group | Company | |||||
2022 | 2021 | 2022 | 2021 | |||
Interest expense | ||||||
Subsidiaries of the Company | - | - | 13 | 13 | ||
Ultimate parent company | 13 | 14 | 13 | 14 | ||
13 | 14 | 26 | 27 |
Group | Company | |||||
2022 | 2021 | 2022 | 2021 | |||
Purchases of goods and services | ||||||
Subsidiaries of the Company | - | - | 889 | 900 | ||
Ultimate parent company | 151 | 144 | 127 | 144 | ||
Other related parties | 183 | 177 | 162 | 170 | ||
334 | 321 | 1,178 | 1,214 |
Group | Company | |||
31 December | 31 December | 31 December | 31 December | |
Amounts receivable, prepayments and loans | 2022 | 2021 | 2022 | 2021 |
Accounts receivable from subsidiaries of the Company, gross* | - | - | 21 | 19 |
Impairment | - | - | (21) | - |
Accounts receivable from subsidiaries | - | 19 | ||
of the Company, net | - | - | ||
Prepayments to subsidiaries | - | - | 711 | 771 |
Loans granted including interest | 1,145 | |||
receivables from subsidiaries, gross** | - | - | 2,565 | |
Impairment | - | - | (1,856) | (1,480) |
Prepayments, loans granted and interest receivables from the Company’s subsidiaries, net | - | - | - | 1,856 |
- | - | - | 1,856 | |
Group | Company | |||
31/12/2022 | 31/12/2021 | 31/12/2022 | 31/12/2021 | |
Current and non-current payables | ||||
Subsidiaries of the Company: | ||||
Borrowings | - | - | 600 | 600 |
Other payables | - | - | 75 | 225 |
SBA Group companies: | ||||
Other related parties | 58 | 57 | 55 | 52 |
Ultimate parent company | 649 | 582 | 645 | 574 |
707 | 639 | 1,375 | 1,451 | |
Group | Company | ||||
Key management remuneration including | 2022 | 2021 | 2022 | 2021 | |
social security costs | |||||
Remuneration of the management | 661 | 1,053 | 439 | 745 | |
Defined benefit and jubilee payments to management | 10 | 13 | 4 | 4 | |
671 | 1,066 | 443 | 749 |