Group | Company | |||||
31 December | 31 December | |||||
2023 | 2022 | 2023 | 2022 | |||
ASSETS | ||||||
Non-current assets | ||||||
Intangible assets | 6 | 31 | 70 | |||
Property, Plant and Equipment | 7 | 6,276 | 6,182 | |||
Right-of-use assets | 17 | 147 | 227 | |||
Investment Property | 8 | 151 | 157 | |||
Investments in subsidiaries | 9 | 1,490 | 1,490 | |||
Receivables from subsidiaries | 26 | - | - | |||
Prepayments to subsidiaries | 26 | - | - | |||
Deferred tax asset | 24 | - | - | |||
8,095 | 8,126 | |||||
Current assets | ||||||
Inventories | 10 | 2,444 | 4,292 | |||
Trade receivables | 11 | 1,314 | 1,623 | |||
Contract assets | 11 | 1,187 | 1,801 | |||
Other current assets | 12 | 106 | 280 | |||
Cash and cash equivalents | 13 | 310 | 29 | |||
5,361 | 8,025 | |||||
Total assets | 13,456 | 16,151 |
Group | Company | ||||
31 December | 31 December | ||||
2023 | 2022 | 2023 | 2022 | ||
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 | 2,382 | 2,071 | ||
Reserve for acquisition of own shares | 15 | 1,000 | 1,000 | ||
Foreign exchange translation reserve | 15 | - | - | ||
Retained earnings | ( | ( | (4,544) | (2,134) | |
2,168 | 4,267 | ||||
Non-controlling interest | 26 | - | - | ||
Total equity | 2,168 | 4,267 | |||
LIABILITIES | |||||
Non-current liabilities | |||||
Borrowings | 16 | 2,852 | 4,162 | ||
Borrowings from related entities | 16 | 591 | 532 | ||
Non-current lease liabilities | 17 | 68 | 126 | ||
Borrowings from subsidiaries | 16,26 | 647 | 600 | ||
Deferred tax liability | 24 | 514 | 460 | ||
Provisions for Employee Benefits | 18 | 136 | 157 | ||
Other non-current liabilities | 19 | 263 | 394 | ||
5,071 | 6,431 | ||||
Current liabilities | |||||
Current portion of non-current borrowings | 16 | 1,363 | 637 | ||
Other current liabilities | 16 | 1,621 | 320 | ||
Current lease liabilities | 17 | 78 | 115 | ||
Trade payables | 800 | 1,122 | |||
Payables to other related parties and subsidiaries | 26 | 328 | 243 | ||
Contract liabilities | 11 | 204 | 820 | ||
Income tax payable | - | - | |||
Accrued expenses and other current liabilities | 19 | 1,823 | 2,196 | ||
6,217 | 5,453 | ||||
Total liabilities | 11,288 | 11,884 | |||
Total equity and liabilities | 13,456 | 16,151 |
Group | Company | ||||
Year ended 31 | Year ended 31 | ||||
December | December | ||||
2023 | 2022 | 2023 | 2022 | ||
Revenue from contracts with customers | 5 | 19,525 | 31,633 | ||
Cost of sales | 20 | ( | ( | (18,210) | (28,603) |
Gross profit | 1,315 | 3,030 | |||
Selling expenses | 21 | ( | ( | (1,439) | (2,014) |
General and administrative expenses | 21 | ( | ( | (1,916) | (2,335) |
Other income | 22 | 43 | 73 | ||
Other expenses | 22 | ( | ( | (20) | (85) |
Operating profit (loss) | ( | ( | (2,017) | (1,331) | |
Interest income | 23 | 60 | 70 | ||
Finance income* | 23 | 7 | 18 | ||
Finance expenses* | 23 | ( | ( | (557) | (1,459) |
Profit (loss) before tax | ( | ( | (2,507) | (2,702) | |
Income Tax | 24 | ( | 12 | (34) | |
Net profit (loss) for the year | ( | ( | (2,495) | (2,736) | |
Net profit (loss) attributable to: | |||||
Equity holders of the Company | ( | ( | (2,495) | (2,736) | |
Non-controlling interests | 26 | ( | ( | - | - |
( | ( | (2,495) | (2,736) | ||
Other comprehensive income/(loss) that may be reclassified to profit or loss in subsequent periods | |||||
Profit (loss) on foreign currency translation | ( | - | - | ||
Total other comprehensive income/(loss) to be reclassified to profit | |||||
or loss in subsequent periods | ( | - | - | ||
Group | Company | ||||
Year ended 31 | Year ended 31 | ||||
December | December | ||||
2023 | 2022 | 2023 | 2022 | ||
Other comprehensive income/(loss) that will not be reclassified to profit or loss in subsequent periods | |||||
Actuarial gains (losses) relating to the pension | 18 | 25 | 64 | ||
reserve | |||||
Result of revaluation of non-current assets | 436 | - | |||
Tax effect of revaluation of non-current assets | ( | (65) | - | ||
Other comprehensive income (expense) | |||||
related to the write-off of the previous | - | - | |||
revaluation reserve of AB Šatrija | |||||
Impairment of the revaluation result of non- current assets | ( | ( | - | - | |
Total other comprehensive income/(loss) | |||||
that will not be reclassified to profit or loss | |||||
in subsequent periods | ( | 396 | 64 | ||
Other comprehensive income/(loss), net of tax | ( | 396 | 64 | ||
Total comprehensive income/(loss), net of tax | ( | ( | (2,099) | (2,672) | |
Total comprehensive income/(loss) attributable to: | |||||
Equity holders of the Company | ( | ( | (2,099) | (2,672) | |
Non-controlling interests | ( | - | - | ||
( | ( | (2,099) | (2,672) | ||
Loss/diluted loss per share (EUR) | ( | ( |
Equity attributable to the Company’s shareholders | |||||||||
Reserve | |||||||||
Group | for | Foreign | Non- | ||||||
Revalua- | acquiring | currency | Retained | controll- | |||||
Share | Legal | tion | own | translation | earnings/ | ing | Total | ||
capital | reserve | reserve | shares | reserve | (loss) | In total | interest | equity | |
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 | ( | ||||||||
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 2023 | ( |
Notes | 2023 | 2022 | 2023 | 2022 | ||
Cash flows from (to) operating activities | ||||||
Profit (loss) before tax | ( | ( | (2,507) | (2,702) | ||
Adjustments for non-cash items: | ||||||
Depreciation and amortisation | 7 | 562 | 665 | |||
(Gain) loss from disposal of property, plant and equipment | 22 | ( | (8) | 55 | ||
and investment property | ||||||
Impairment and write-off (reversal) of accounts receivable, loans granted and interest on loans | ( | ( | 28 | 1,874 | ||
Impairment of investments in subsidiaries | - | 10 | ||||
Impairment and write-off (reversal) of non-current assets | 7 | 3 | (141) | |||
Impairment and write-off (reversal) of inventories | 21 | ( | 59 | (236) | ||
Elimination of finance (income)/costs | 23 | 433 | 233 | |||
Income tax expense/(benefit) | 24 | ( | (12) | 34 | ||
Changes in working capital: | ||||||
(Increase)/decrease in inventories | 1,787 | 2,775 | ||||
(Increase)/decrease in trade receivables | ( | 282 | (559) | |||
(Increase)/decrease in contract assets | 613 | 871 | ||||
Decrease/(increase) in non-current receivables from subsidiaries | - | 131 | ||||
Decrease/(increase) in other receivables and other current assets | 174 | 252 | ||||
Increase/(decrease) in contract liabilities | ( | ( | (616) | (40) | ||
Increase (decrease) in trade payables and other accounts | ||||||
payable | ( | ( | (321) | (1,806) | ||
Increase/(decrease) in taxes payable and other current liabilities | 19 | ( | ( | (309) | (351) | |
Income tax (paid) | ( | - | (70) | |||
Net cash flows from operating activities | 168 | 995 | ||||
Cash flows used in investing activities | ||||||
Purchase of property, plant and equipment | 7 | ( | ( | (99) | (177) | |
(Purchase) of intangible assets and prepayments | 6 | ( | - | (13) | ||
Proceeds from sale of property, plant and equipment | 17 | 22 | ||||
(Acquisition) of investments in subsidiaries | - | (10) | ||||
Loans granted | - | (130) | ||||
Interest received | 23 | 60 | 70 | |||
Dividends received | - | - | ||||
Net cash flows from investing activities | ( | ( | (22) | (238) |
Group | Company | |||||
Year ended 31 | Year ended 31 | |||||
December | December | |||||
Notes | 2023 | 2022 | 2023 | 2022 | ||
Cash flows from financing activities | ||||||
Loans received | 1,301 | 1,800 | ||||
Loans repaid | ( | ( | (584) | (2,118) | ||
Interest paid | 23 | ( | ( | (493) | (303) | |
Lease payments | 17 | ( | ( | (89) | (179) | |
Net cash flows from financing activities | ( | 135 | (800) | |||
Net increase/(decrease) in cash and cash equivalents | ( | 281 | (43) | |||
Cash and cash equivalents at the beginning of the year | 29 | 72 | ||||
Cash and cash equivalents at the end of the year | 310 | 29 | ||||
2023 | 2022 | |||
Number of | % of share | Number of | % of share | |
shares held | capital | shares held | capital | |
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 | 2023 | 2022 | Activity | |||||
Šatrija, AB | Šatrijos str. 3, | 89.78 | 89.78 | Manufacture of wearing | ||||
Raseiniai | apparel | |||||||
Laisvės ave. 33, | ||||||||
Gotija, UAB | Kaunas | 100 | 100 | Retail trade | ||||
PAT MTF Mrija | Tomas Masarik 13, | 98.95 | 98.95 | Production of knitted | ||||
Mukachevo, Ukraine | articles | |||||||
Aboutwear UAB | Laisvės ave. 3, Vilnius | 100 | 100 | Production of knitted | ||||
articles |
Other new standards and amendments to standards | IASB effective | Status of approval |
date | for EU application | |
Classification of Liabilities as Current or Non-Current (Amendments to IAS 1); | 1 January 2024 | Approved |
Leases (Amendments to IFRS 16) Lease Liabilities in Sale and Leaseback | 1 January 2024 | Approved |
Amendments to IAS 7 Statement of Cash Flows and IFRS 7 Financial Instruments | 1 January 2024 | Not yet approved |
Supplier Financing Arrangements | ||
Amendments to IAS 21 The Effects of Changes in Foreign Exchange Rates: Lack of Exchangeability | 1 January 2025 | Not yet approved |
UTENOS TRIKOTAŽAS AB, company code 183709468, J. Basanavičiaus str. 122, Utena, Lithuania CONSOLIDATED AND COMPANY’S FINANCIAL STATEMENTS (All amounts are in EUR thousand, unless otherwise stated) | FOR THE YEAR ENDED 31 December 2023 |
14 |
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 | 2023 | 2022 | 2023 | 2022 |
Financial assets at amortised cost | ||||
Non-current amounts receivable from subsidiaries except for prepayments | - | - | - | - |
Trade receivables and contract assets (Note 11) | 2,729 | 3,897 | 2,501 | 3,424 |
Cash and cash equivalents | 1,108 | 385 | 310 | 29 |
Other current assets (excluding prepayments made and deferred | 26 | 54 | 9 | 25 |
expenses) | 3,863 | 4,336 | 2,820 | 3,478 |
Group | Company | |||
31 December | 31 December | |||
Financial liabilities reported in the statement of financial | 2023 | 2022 | 2023 | 2022 |
position | ||||
Financial liabilities measured at amortised cost | ||||
Borrowings and other current liabilities | 5,836 | 5,119 | 5,836 | 5,119 |
Borrowings from subsidiaries | - | - | 647 | 600 |
Borrowings from parent company | 591 | 532 | 591 | 532 |
Trade payables | 853 | 1,184 | 800 | 1,122 |
Payables to subsidiaries | - | - | 60 | 75 |
Payables to other related parties | 268 | 175 | 268 | 168 |
Accrued expenses and other current liabilities, other payables | 624 | 653 | 417 | 440 |
(Note 19) | 8,172 | 7,663 | 8,619 | 8,056 |
Foreign | currency | exchange difference on | monetary items | 2023 | 2022 |
308 | 532 | ||||
attributed to net investments | |||||
Foreign currency translation effect on other items | (296) | (562) | |||
Total comprehensive income (loss) | 12 | (30) | |||
Change in UAH rate with | Effect on profit before tax | Effect on equity | |
regard to EUR | |||
2023 | 5% | 7 | (13) |
(5)% | (13) | 140 | |
2022 | 5% | 51 | 263 |
(5)% | (12) | 11 |
Group | Company | |||
31 December | 31 December | |||
2023 | 2022 | 2023 | 2022 | |
Cash and cash equivalents at banks (Note 13) | 1,108 | 385 | 310 | 29 |
Amounts receivable and contract assets (Note 11) | 2,729 | 3,897 | 2,501 | 3,424 |
Non-current loans granted and amounts receivable | - | - | - | - |
except for prepayments (Note 26) | ||||
In total | 3,837 | 4,282 | 2,811 | 3,453 |
Group | Company | |||
31 December | 31 December | |||
2023 | 2022 | 2023 | 2022 | |
New trade customers (up to 12 months) | 118 | 343 | 118 | 343 |
Current trade customers (more than 12 months) | ||||
that fully fulfilled their obligations in the past | 2,611 | 3,554 | 2,383 | 3,081 |
In total | 2,729 | 3,897 | 2,501 | 3,424 |
Group | Company | |||
31 December | 31 December | |||
2023 | 2022 | 2023 | 2022 | |
Rating A | 993 | 340 | 201 | 6 |
Rating BBB+ | 96 | 12 | 96 | 12 |
No rating | 19 | 33 | 13 | 11 |
Total | 1,108 | 385 | 310 | 29 |
Group | Company | |||
31 December | 31 December | |||
2023 | 2022 | 2023 | 2022 | |
Not past due receivables | 2,492 | 3,793 | 2,291 | 3,382 |
Past due not impaired | ||||
Less than 30 days | 161 | 102 | 134 | 40 |
Past due from 31 to 60 days | 76 | 2 | 76 | 2 |
Past due from 61 to 180 days | - | - | - | - |
More than 181 days | - | - | - | - |
Total past due not impaired | 237 | 104 | 210 | 42 |
Overdue and impaired | ||||
Up to 180 days | - | - | - | - |
More than 181 days | 25 | 77 | - | 52 |
Impairment allowance for trade | (25) | (77) | - | (52) |
receivables | ||||
Total accounts receivable and contract assets after impairment | 2,729 | 3,897 | 2,501 | 3,424 |
UTENOS TRIKOTAŽAS AB, company code 183709468, J. Basanavičiaus str. 122, Utena, Lithuania CONSOLIDATED AND COMPANY’S FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 December 2023 (All amounts are in EUR thousand, unless otherwise stated) 30 | |||||
After | |||||
Less than | From 3 to 12 | From 1 to 5 | 5 | ||
31 December 2022 | 3 months | months | years | years | In total |
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 |
Effect of | ||||||||||
Group | Disposals | exchange | ||||||||
Cash | New | and write- | Reclassifi | Discounts | Interest | rate | ||||
01/01/2023 | flows | leases | offs | cation | received | charges | fluctuations | 31/12/2023 | ||
Current borrowings | 957 | 1,301 | - | - | 726 | - | - | - | 2,984 | |
and interest | ||||||||||
Non-current | ||||||||||
borrowings and interest | 4,694 | (584) | - | - | (726) | - | 59 | - | 3,443 | |
Lease liabilities | 893 | (100) | 9 | (18) | - | - | 6 | (112) | 678 | |
6,544 | 617 | 9 | (18) | - | - | 65 | (112) | 7,105 | ||
Company | Disposals | Effect of | ||||||||
01/01/2023 | Cash | New | and write- | Reclassifi | Discounts | Interest | exchange | 31/12/2023 | ||
flows | leases | cation | received | charges | rate | |||||
Current borrowings | offs | fluctuations | ||||||||
957 | 1,301 | - | - | 726 | - | - | - | 2,984 | ||
and interest | ||||||||||
Non-current | ||||||||||
borrowings and interest liabilities | 5,295 | (584) | - | - | (726) | - | 105 | - | 4,090 | |
Lease liabilities | 241 | (89) | 9 | (18) | - | - | 3 | - | 146 | |
6,493 | 628 | 9 | (18) | - | - | 108 | - | 7,220 | ||
Group | Cash | New | Disposals | Reclassifi | Discounts | Interest | Effect of | 31 | ||
01/01/2022 | and write- | exchange | December | |||||||
flows | leases | offs | cation | received | charges | rate | 2022 | |||
Current borrowings | 2,438 | (1,481) | - | - | - | - | - | - | ||
and interest | 957 | |||||||||
Non-current | ||||||||||
borrowings and interest | 3,531 | 1,163 | - | - | - | - | - | - | 4,694 | |
Lease liabilities | 604 | (294) | 709 | 6 | - | - | 19 | (151) | 893 | |
6,573 | (612) | 709 | 6 | - | - | 19 | (151) | 6,544 |
Company | Disposals | Effect of | 31 | ||||||
01/01/2022 | Cash flows | New | and write- | Reclassi- Discounts | Interest | exchange | December | ||
leases | fication | received | accrual | 2022 | |||||
offs | rate | ||||||||
Current borrowings | 2,438 | (1,481) | - | - | - | - | - | - | 957 |
and interest | |||||||||
Non-current | 5,295 | ||||||||
borrowings and interest liabilities | 4,132 | 1,163 | - | - | - | - | - | - | |
Lease liabilities | 258 | (179) | 152 | 6 | - | - | 4 | - | 241 |
6,828 | (497) | 152 | 6 | - | - | 4 | - | 6,493 | |
Group | Company | |||
31 December | 31 December | |||
2023 | 2022 | 2023 | 2022 | |
Total borrowings | 5,836 | 5,119 | 5,836 | 5,119 |
Lease liabilities | 678 | 893 | 146 | 241 |
Less: cash and cash equivalents | (1,108) | (385) | (310) | (29) |
Net debt | 5,406 | 5,627 | 5,672 | 5,331 |
Total equity | 1,895 | 3,845 | 2,168 | 4,265 |
Total own and borrowed capital | 7,301 | 9,472 | 7,840 | 9,598 |
Group | Company | |||||||
Level | Level | Level | Carrying | Level | Level | Level | Carrying | |
1 | 2 | 3 | amount | 1 | 2 | 3 | amount | |
Assets for which fair values are disclosed: | ||||||||
Trade receivables | - | - | - | 1,385 | - | - | - | 1,314 |
Cash and cash equivalents (Note 13) | - | - | - | 1,108 | - | - | - | 310 |
Other current assets (excluding | ||||||||
prepayments made and deferred | - | - | - | 26 | - | - | - | 9 |
expenses) | ||||||||
Liabilities for which fair values are disclosed | ||||||||
Borrowings and other current liabilities | - | 1,415 | - | 4,421 | - | 1,415 | - | 4,421 |
Borrowings to subsidiaries | - | - | - | - | - | 647 | - | - |
Borrowings to parent company | - | 591 | - | - | - | 591 | - | - |
Trade payables | - | - | - | 853 | - | - | - | 800 |
Payables to subsidiaries | - | - | - | - | - | - | - | 60 |
Payables to related parties | - | - | - | 268 | - | - | - | 268 |
Other current liabilities (Note 19) | - | - | - | 401 | - | - | - | 401 |
Group | Company | |||||||
Level | Level | Level | Carrying | Level | Level | Level | Carrying | |
1 | 2 | 3 | amount | 1 | 2 | 3 | amount | |
Assets for which fair values are disclosed: | ||||||||
Loans receivable and other receivables | - | - | - | - | - | - | - | |
from subsidiaries | ||||||||
Trade receivables | - | - | - | 1,997 | - | - | - | 1,623 |
Cash and cash equivalents (Note 13) | - | - | - | 385 | - | - | - | 29 |
Other current assets (excluding | ||||||||
prepayments made and deferred | - | - | - | 54 | - | - | - | 25 |
expenses) | ||||||||
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 subsidiaries | - | - | - | - | - | - | - | 75 |
Payables to related parties | - | - | - | 175 | - | - | - | 168 |
Other current liabilities (Note 19) | - | - | - | 423 | - | - | - | 423 |
Production | ||||
of knitted | Production of | |||
articles | working clothes | Eliminations | In total | |
External sales | 19,633 | 2,608 | - | 22,241 |
Internal sales | 482 | - | (482) | - |
Total sales | 20,115 | 2,608 | (482) | 22,241 |
Gross profit | 1,519 | 297 | - | 1,816 |
EBITDA | (1,438) | (116) | - | (1,554) |
Profit (loss) | (2,379) | (175) | - | (2,554) |
Depreciation and amortisation (Notes 6, 7, 8, 17) | 562 | 94 | - | 656 |
Interest expense (Note 23) | 467 | - | - | 467 |
Income tax (Note 24) | (12) | (2) | - | (14) |
Total segment assets | 12,731 | 1,700 | - | 14,431 |
Total segment liabilities | 11,046 | 1,299 | - | 12,345 |
Production | Production of | |||
of knitted | working | |||
articles | clothes | Eliminations | In total | |
External sales | 31,774 | 2,735 | - | 34,509 |
Internal sales | 917 | - | (917) | - |
Total sales | 32,691 | 2,735 | (917) | 34,509 |
Gross profit | 3,319 | 511 | - | 3,830 |
EBITDA | (719) | 188 | - | (531) |
Profit | (2,016) | 96 | - | (1,920) |
Depreciation and amortisation (Notes 6, 7, 8, 17) | 855 | 105 | - | 960 |
Interest expense (Note 23) | 318 | - | (10) | 308 |
Income tax (Note 24) | 19 | (2) | - | 17 |
Total segment assets | 15,275 | 1,551 | - | 16,826 |
Total segment liabilities | 11,814 | 979 | - | 12,793 |
2023 | 2022 | |
EBITDA | (1,554) | (531) |
Depreciation and amortisation | (656) | (960) |
Operating profit | (2,210) | (1,491) |
Interest expense | (467) | (308) |
Other finance costs, net | 109 | (104) |
Loss for the year before income tax | (2,568) | (1,903) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Sales of goods ordered (recognised over time) | 15,427 | 24,062 | 13,010 | 21,241 |
Sales of goods ordered (recognised at the point in time)* | 3,307 | 4,961 | 3,307 | 4,961 |
Company brands (About, Utenos) (recognised at the point in time) | 2,514 | 3,623 | 2,406 | 3,619 |
Sales of services (recognised over time) | 487 | 699 | 298 | 648 |
Other sales (recognised at the point in time) | 506 | 1,164 | 504 | 1,164 |
22,241 | 34,509 | 19,525 | 31,633 |
DACH | Scandinavia | ||||
(Germany, | (Sweden, | Other | |||
2023 | Austria, | Norway, | Lithuania | markets | In total |
Switzerlan | Denmark, | ||||
d) | Finland) | ||||
Group’s sales | 13,081 | 2,514 | 3,962 | 2,684 | 22,241 |
Company’s sales | 11,985 | 2,435 | 3,904 | 1,201 | 19,525 |
DACH | Scandinavia | ||||
(Germany, | (Sweden, | Other | |||
2022 | Austria, | Norway, | Lithuania | markets | In total |
Denmark, | |||||
Switzerland) | Finland) | ||||
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 |
Group | Company | ||||
Goodwill | Other intangible | In total | Other intangible | ||
related to | assets | assets | |||
Šatrija AB | |||||
Acquisition cost: | |||||
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 | |
Additions | - | - | - | - | |
Disposals and write-offs | - | (140) | (140) | (123) | |
Balance at 31 December 2023 | 441 | 749 | 1,190 | 615 | |
Amortisation and impairment: | |||||
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 | |
Amortisation for the reporting period | - | 39 | 39 | 39 | |
Disposals and write-offs | - | (140) | (140) | (123) | |
Balance at 31 December 2023 | 37 | 718 | 755 | 584 | |
Carrying amount at 31 December 2021 | 404 | 82 | 486 | 84 | |
Carrying amount at 31 December 2022 | 404 | 70 | 474 | 70 | |
Carrying amount at 31 December 2023 | 404 | 31 | 435 | 31 |
Vehicles and other | Construction- | |||||
Land | Buildings | Structures | property, plant | in-progress | In total | |
and equipment | ||||||
Acquisition cost or revalued amount: | ||||||
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 at 31 December 2022 | 4 | 6,908 | 384 | 21,462 | 131 | 28,889 |
Additions | - | - | 76 | 185 | (129) | 132 |
Impact of revaluation and reversal | - | 700 | - | - | - | 700 |
Transfer* | (343) | - | - | - | (343) | |
Disposals and write-offs | - | (210) | - | (389) | - | (599) |
Foreign currency translation differences | - | (147) | (3) | (31) | - | (181) |
Balance as at 1 January 2022 | 4 | 6,908 | 457 | 21,227 | 2 | 28,598 |
Accumulated depreciation and impairment: | ||||||
Balance at 31 December 2021 | - | 772 | 209 | 19,468 | - | 20,449 |
Depreciation charge for the year | - | 83 | 17 | 405 | - | 505 |
Depreciation of revalued value | - | 152 | - | - | - | 152 |
Impairment formed | 1,644 | (116) | 1,528 | |||
Disposals and write-offs | - | (3) | - | (422) | - | (425) |
Foreign currency translation differences | - | (117) | (9) | (92) | - | (218) |
Balance at 31 December 2022 | - | 2,531 | 217 | 19,243 | - | 21,991 |
Depreciation charge for the year | - | 82 | 20 | 336 | - | 438 |
Depreciation of revalued asset | - | 74 | - | - | - | 74 |
Impairment formed | - | (114) | - | (2) | - | (116) |
Transfer* | - | (343) | - | - | - | (343) |
Disposals and write-offs | - | (115) | - | (375) | - | (490) |
Foreign currency translation differences | - | (34) | (3) | (30) | - | (67) |
Balance as at 1 January 2022 | - | 2,081 | 234 | 19,172 | - | 21,487 |
Carrying amount at 31 December 2021 | 4 | 6,705 | 185 | 2,538 | 11 | 9,443 |
Carrying amount at 31 December 2022 | 4 | 4,377 | 167 | 2,219 | 131 | 6,898 |
Carrying amount at 31 December 2023 | 4 | 4,827 | 223 | 2,055 | 2 | 7,111 |
Vehicles, | ||||||
equipment and | ||||||
other property, | ||||||
plant and | Construction- | |||||
equipment | in-progress | In total | ||||
Cost or revalued amount: | ||||||
Balance at 31 December 2021 | 4 | 4,358 | 356 | 19,498 | 11 | 24,227 |
Additions | - | - | - | 59 | 129 | 188 |
Disposals and write-offs | - | - | - | (416) | - | (416) |
Reclassification between asset groups | - | - | - | (9) | (9) | |
Balance at 31 December 2022 | 4 | 4,358 | 356 | 19,141 | 131 | 23,990 |
Additions | - | - | 45 | 183 | (129) | 99 |
Disposals and write-offs | - | - | - | (322) | - | (322) |
Impact of revaluation | - | 436 | - | - | - | 436 |
Transfer* | - | (343) | - | - | - | (343) |
Balance at 31 December 2023 | 4 | 4,451 | 401 | 19,001 | 2 | 23,869 |
Accumulated depreciation and impairment: | ||||||
Balance at 31 December 2021 | - | 387 | 177 | 17,267 | - | 17,822 |
Depreciation for the reporting period | - | 54 | 16 | 326 | - | 396 |
Depreciation of revalued value | - | 67 | - | - | - | 67 |
Impairment formed | - | (143) | (143) | |||
Disposals and write-offs | - | - | - | (334) | - | (334) |
Balance at 31 December 2022 | 499 | 193 | 17,116 | - | 17,808 | |
Depreciation for the reporting period | - | 62 | 19 | 275 | 356 | |
Depreciation of revalued asset | - | 70 | - | - | - | 70 |
Transfer* | (343) | - | - | - | (343) | |
Disposals and write-offs | - | - | - | (306) | - | (306) |
Balance at 31 December 2023 | - | 288 | 212 | 17,084 | - | 17585 |
Carrying amount at 31 December | 4 | 3,980 | 179 | 2,231 | 11 | 6,405 |
2021 | ||||||
Carrying amount at 31 December | 4 | 3,859 | 163 | 2,025 | 131 | 6,182 |
2022 | ||||||
Carrying amount at 31 December | 4 | 4,163 | 189 | 1,918 | 2 | 6,276 |
2023 |
Group | Company | |||||
2023 | 2022 | 2023 | 2022 | |||
In the cost of sale (Note 20) | 450 | 523 | 369 | 340 | ||
In general and administrative expenses | 199 | 428 | 186 | 316 | ||
(Note 21) | ||||||
In other operating expenses | 7 | 9 | 6 | 9 | ||
Total | 656 | 960 | 561 | 665 |
Group | Company | |
As at 31 December 2023 | As at 31 December 2023 | |
Acquisition cost | 4,287 | 2,676 |
Accumulated depreciation and impairment losses | (2,755) | (1,300) |
Net carrying amount | 1,532 | 1,376 |
Group | Company | |
As at 31 December 2022 | As at 31 December 2022 | |
Acquisition cost | 4,287 | 2,676 |
Accumulated depreciation and impairment losses | (2,673) | (1,238) |
Net carrying amount | 1,614 | 1,438 |
Group | Company | |
6,705 | ||
Net book value of the building as at 31 December 2022: | 3,980 | |
Carrying amount of revalued amount of buildings as at 31 December 2021: | 4,772 | 2,488 |
Carrying amount of acquisition cost of buildings at 31 December 2021: | 1,933 | 1,492 |
Acquisition, reclassification, write-off of buildings | (185) | - |
Acquisition (write-off) of the revalued part of buildings | (1,459) | - |
Effect of exchange rate to revalued amount | (401) | - |
Effect of exchange rate to acquisition cost | (51) | - |
Depreciation of acquisition cost of buildings | (83) | (54) |
Depreciation of the revalued part of buildings | (152) | (67) |
Carrying amount of revalued amount of buildings as at 31 December 2022: | 2,760 | 2,421 |
Carrying amount of acquisition cost of buildings as at 31 December 2022: | 1,614 | 1,438 |
Carrying amount of the building as at 31 December 2022: | 4,374 | 3,859 |
Acquisition, reclassification, write-off of buildings | - | - |
Acquisition (write-off) of the revalued part of buildings | 605 | 436 |
Effect of exchange rate to revalued amount | 4 | - |
Effect of exchange rate to acquisition cost | - | - |
Depreciation of acquisition cost of buildings | (82) | (62) |
Depreciation of the revalued part of buildings | (74) | (70) |
Carrying amount of revalued amount of buildings as at 31 December 2023: | 3,295 | 2,787 |
Carrying amount of acquisition cost of buildings as at 31 December 2023: | 1,532 | 1,376 |
Carrying amount of the building as at 31 December 2023: | 4,827 | 4,163 |
Group | Company | |
Acquisition cost: | ||
Balance at 31 December 2021 | 227 | 227 |
Acquisition | - | - |
Balance at 31 December 2022 | 227 | 227 |
Acquisition | - | - |
Balance at 31 December 2023 | 227 | 227 |
Accumulated depreciation: | ||
Balance at 31 December 2021 | 64 | 64 |
Depreciation for the reporting year | 6 | 6 |
Balance at 31 December 2022 | 70 | 70 |
Depreciation for the reporting year | 6 | 6 |
Balance at 31 December 2023 | 76 | 76 |
Carrying amount at 31 December 2021 | 163 | 163 |
Carrying amount at 31 December 2022 | 157 | 157 |
Carrying amount at 31 December 2023 | 151 | 151 |
Group | Company | ||||
2023 | 2022 | 2023 | 2022 | ||
31 December | 31 December | 31 December | 31 December | ||
Book value of investment property | 151 | 157 | 151 | 157 | |
Fair value of investment property | 227 | 227 | 227 | 227 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Within 1 year | 24 | 16 | 24 | 16 |
After 1 year but not later than 5 years | 14 | 28 | 14 | 28 |
38 | 44 | 38 | 44 |
2023 | 2022 | |
Acquisition cost of investments: | ||
Balance as at 1 January | 4,494 | 3,785 |
Additions | - | 709 |
Disposals | - | - |
Balance as at 31 December | 4,494 | 4,494 |
Impairment: | ||
Balance as at 1 January | 3,004 | 2,295 |
Impairment | - | 709 |
Balance as at 31 December | 3,004 | 3,004 |
Carrying amount of investments in subsidiaries as at 31 December | 1,490 | 1,490 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
31 December | 31 December | 31 December | 31 December | |
Raw materials | 2,048 | 2,993 | 1,713 | 2,640 |
Work-in-progress | 1,347 | 1,596 | 1,345 | 1,594 |
Finished goods | 713 | 1,386 | 684 | 1,367 |
Goods for re-sale | 3 | 6 | - | 3 |
4,111 | 5,981 | 3,742 | 5,604 | |
Write-down to net realisable value: | ||||
Opening balance | (1,635) | (1,893) | (1,312) | (1,570) |
Change | 25 | 258 | 14 | 258 |
Closing balance | (1,610) | (1,635) | (1,298) | (1,312) |
2,501 | 4,346 | 2,444 | 4,292 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
31 December | 31 December | 31 December | 31 December | |
Trade receivables, gross | 1,411 | 2,075 | 1,314 | 1,675 |
Impairment: | ||||
Opening balance | (78) | (85) | (52) | (59) |
New accrual during the year | - | - | - | - |
Written-off | 52 | 7 | 52 | 7 |
Closing balance | (26) | (78) | - | (52) |
1,385 | 1,997 | 1,314 | 1,623 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
31 December | 31 December | 31 December | 31 December | |
Other current assets | ||||
Taxes receivable and other receivables, except for prepaid | 26 | 54 | 9 | 25 |
income tax | ||||
Prepaid income tax | - | 79 | - | 79 |
Prepayments | 22 | 119 | 27 | 116 |
Deferred expenses | 81 | 63 | 70 | 60 |
Total other current assets | 129 | 315 | 106 | 280 |
2023 | 2022 | 2023 | 2022 | |
31 December | 31 December | 31 December | 31 December | |
Cash on hand | 5 | 4 | 5 | 4 |
Cash at banks | 1,103 | 381 | 305 | 25 |
1,108 | 385 | 310 | 29 |
Group | Company | |
The carrying amount of revaluation reserve of buildings as at 31 December 2021: | 3,946 | 2,129 |
Depreciation of revaluation of buildings | (121) | (58) |
Impairment of revaluation of buildings | (1,203) | - |
Deferred tax asset | (261) | - |
Carrying amount of the revaluation reserve of buildings as at 31 December 2022 | 2,361 | 2,071 |
Gain on revaluation of buildings | 405 | 437 |
Deferred tax asset | (61) | (66) |
Depreciation of revaluation of buildings | (75) | (60) |
Carrying amount of the revaluation reserve of buildings as at 31 December 2023 | 2,630 | 2,382 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
31 December | 31 December | 31 December | 31 December | |
Current | ||||
Current portion of non-current bank | 1,363 | 637 | 1,363 | 637 |
borrowings | ||||
Other current borrowings | 1,621 | 320 | 1,621 | 320 |
Non-current | ||||
Borrowings and interest received from subsidiaries | - | - | 647 | 600 |
Borrowings and interest received from related entities | 591 | 532 | 591 | 532 |
Non-current borrowings | 2,852 | 4,162 | 2,852 | 4,162 |
Total borrowings | 6,427 | 5,651 | 7,074 | 6,251 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
31 December | 31 December | 31 December | 31 December | |
EUR | 6,427 | 5,651 | 7,074 | 6,251 |
Group | Company | ||||
2023 | 2022 | 2023 | 2022 | ||
31 December | 31 December | 31 December | 31 December | ||
Non-current borrowings from subsidiaries | - | - | 5.78 | 5.49 | |
KŪB Paramos verslui fondas | 8.7 | 7.1 | 8.7 | 7.1 | |
Non-current loan from related entities | 6.10 | 4.77 | 6.10 | 4.77 | |
Current bank borrowings | 6.81 | 4.63 | 6.81 | 4.63 | |
Non-current bank borrowings | 6.34 | 4.23 | 6.34 | 4.23 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
31 December | 31 December | 31 December | 31 December | |
Every 3 months | 3,036 | 2,319 | 3,036 | 2,319 |
Every 6 months | 591 | 532 | 591 | 532 |
Every 12 months | 2,800 | 2,800 | 3,447 | 3,400 |
6,427 | 5,651 | 7,074 | 6,251 |
Other property, | |||||
plant and | |||||
Premises | Land | Vehicles | equipment | In total | |
31 December 2021 | 97 | 24 | 111 | 6 | 238 |
Additions | 100 | - | 52 | - | 152 |
Reversal of impairment | 85 | - | - | - | 85 |
Write-offs and disposals | (79) | - | - | - | (79) |
Depreciation expense | (126) | (3) | (38) | (2) | (169) |
31 December 2022 | 77 | 21 | 125 | 4 | 227 |
Additions | 5 | - | 4 | - | 9 |
Write-offs and disposals | 7 | (1) | (3) | (3) | - |
Depreciation expense | (40) | (3) | (45) | (1) | (89) |
31 December 2023 | 49 | 17 | 81 | - | 147 |
Other property, | |||||
plant and | |||||
Premises | Land | Vehicles | equipment | In total | |
31 December 2021 | 97 | 333 | 142 | 6 | 578 |
Additions | 100 | 526 | 83 | - | 709 |
Write-offs and disposals | (79) | - | - | (1) | (80) |
Depreciation expense | (126) | (97) | (45) | (2) | (270) |
Impairment and reversal | 85 | (512) | - | - | (427) |
Effect of exchange rate | - | (155) | - | - | (155) |
fluctuations | |||||
31 December 2022 | 77 | 95 | 180 | 3 | 355 |
Additions | 5 | 0 | 4 | - | 9 |
Write-offs and disposals | 7 | 16 | (19) | (2) | 2 |
Depreciation expense | (40) | (4) | (54) | (1) | (99) |
31 December 2023 | 49 | 107 | 111 | - | 267 |
Company | Group | |
1 January 2023 | 241 | 893 |
Additions | 9 | 9 |
Increase in interest | 3 | 6 |
Payments | (89) | (100) |
Write-offs and disposals | (18) | (18) |
Effect of exchange rate fluctuations | - | (112) |
31 December 2023 | 146 | 678 |
Current | 78 | 165 |
Non-current | 68 | 513 |
The maturity analysis of lease liabilities is disclosed in Note 3.1. | ||
The following amounts are recognised in profit or loss: | Company | Group |
Depreciation expense of right-of-use assets | 76 | 85 |
Interest expense on lease liabilities | 3 | 6 |
Costs relating to short-term leases | - | - |
Costs relating to leases of low-value assets | - | - |
Discounts received | - | - |
Variable lease payments (included in cost of sales) | 2 | 2 |
Total amount recognised in profit or loss | 81 | 93 |
Fixed | Variable | In total | |
payments | payments | ||
EUR | EUR | EUR | |
thousand | thousand | thousand | |
Variable rent with minimum payment | 40 | 2 | 42 |
40 | 2 | 42 |
2023 | 2022 | |
EUR thousand | EUR thousand | |
Within one year | 24 | 16 |
After 1 year but not later than 5 years | 14 | 28 |
After five years | - | - |
38 | 44 |
Group | Company | |
Balance as at 31 December 2021 | 451 | 327 |
Benefits earned | (32) | (5) |
Interest expense | - | - |
Actuarial (gain) loss | (64) | (64) |
Reversal due to terminated job contracts | (43) | (43) |
Balance as at 31 December 2022 | 312 | 215 |
Benefits earned | 74 | 38 |
Interest expense | 5 | 5 |
Actuarial (gain) loss | (25) | (25) |
Reversal due to cancelled job contracts | (48) | (48) |
Balance as at 31 December 2023 | 318 | 185 |
Group | Company | |
Non-current provisions for employee benefits as at 31 December 2023 | 242 | 136 |
Current provisions for employee benefits as at 31 December 2023 | 76 | 49 |
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 |
Group | Company | |||
As at 31 | As at 31 | As at 31 | As at 31 | |
December 2023 | December 2022 | December 2023 | December 2022 | |
Accrued vacation reserve | 1,016 | 1,088 | 711 | 810 |
Salaries and social security | 457 | 653 | 345 | 549 |
Loan granted by SoDra | 93 | 15 | 93 | 15 |
Accounts payables for services and non-current assets | 401 | 423 | 401 | 422 |
Taxes (excl. income tax) | 205 | 258 | 171 | 224 |
Provisions for accrued bonuses | 36 | 122 | - | 50 |
Provisions for employee benefits | 76 | 81 | 49 | 58 |
Tax loan granted by State Tax | ||||
Authorities | 39 | 52 | 39 | 52 |
Other liabilities | 223 | 230 | 14 | 16 |
2,546 | 2,922 | 1,823 | 2,196 |
31 December 2023 | |||||
Group | Company | ||||
Positive | Negative | ||||
Change in | Positive changes in | Negative changes | changes in | changes in | |
assumption | assumption | in assumption | assumption | assumption | |
Decreased by | Increased by | ||||
Discount rate | 0.50% | Decreased by 2.30% | Increased by 2.42% | 1.96% | 2.01% |
Decreased by | Increased by | Decreased by | |||
Salary growth rate | 0.50% | Increased by 2.43% | 2.33% | 2.01% | 1.95% |
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 | Decreased by | |||
Salary growth rate | 0.50% | 2.47% | 2.38% | Increased by 2.27% | 2.21% |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Materials used in production | (7,000) | (11,185) | (6,845) | (11,089) |
Salaries and social security | (9,526) | (11,105) | (7,244) | (8,741) |
Depreciation and amortisation (Notes | ||||
6, 7, 8 and 17) | (450) | (523) | (369) | (340) |
Cost of materials sold | (385) | (1,279) | (313) | (1,212) |
Other additional expenses* | (3,064) | (6,587) | (3,439) | (7,221) |
(20,425) | (30,679) | (18,210) | (28,603) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Selling expenses | ||||
Salaries and social security | (639) | (859) | (583) | (755) |
Advertising and marketing costs | (188) | (302) | (188) | (237) |
Agency costs | (227) | (338) | (227) | (323) |
Business trip costs | (196) | (376) | (194) | (360) |
Maintenance costs of retail outlets | (18) | (65) | (18) | (65) |
Depreciation and amortisation (Notes | (46) | (196) | (46) | (196) |
6, 7, 8 and 17) | ||||
Other selling expenses | (185) | (86) | (183) | (78) |
Total selling expenses | (1,499) | (2,222) | (1,439) | (2,014) |
General and administrative | ||||
expenses | ||||
Salaries and social security | (976) | (1,164) | (639) | (834) |
Communication and consulting | (549) | (508) | (477) | (377) |
services* | ||||
Taxes (other than income tax) | (170) | (93) | (68) | (76) |
Depreciation and amortisation | (153) | (232) | (140) | (120) |
Security services | (176) | (151) | (93) | (78) |
Car operating expenses | (78) | (73) | (67) | (57) |
Fees to financial institutions | (54) | (79) | (51) | (71) |
Operating expenses of premises | (49) | (54) | (45) | (51) |
Business trip costs | (23) | (4) | (3) | (2) |
Representation expenses | (33) | (26) | (32) | (26) |
Allowance (reversal) and write-off of trade receivables | 6 | 3 | (32) | (729) |
Allowance (reversal) and write-off of inventories | (51) | 235 | (59) | 236 |
Other | (350) | (1,055) | (210) | (150) |
(2,656) | (3,201) | (1,916) | (2,335) | |
(4,155) | (5,423) | (3,355) | (4,349) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Gain on disposal of non-current assets | 9 | 11 | 9 | 11 |
Rental income | 28 | 25 | 22 | 27 |
Other operating income | 117 | 157 | 12 | 35 |
Other income | 154 | 193 | 43 | 73 |
Loss from disposal of non-current assets | (1) | (66) | (1) | (66) |
Expenses related to leased assets | (17) | (16) | (13) | (10) |
Depreciation of leased assets | (7) | (9) | (6) | (9) |
Other expenses | (25) | (91) | (20) | (85) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Gain on foreign exchange | 99 | - | 1 | 13 |
Interest income | 3 | - | 60 | 70 |
Other finance income | 6 | 5 | 6 | 5 |
Income from financing activities | 108 | 5 | 67 | 88 |
Interest expense* | (466) | (308) | (497) | (304) |
Loss on foreign exchange | - | (109) | - | - |
Impairment of loans and interest of loans | - | - | (60) | (1,145) |
Impairment of investments in subsidiary | - | - | - | (10) |
Other finance expenses | - | - | - | - |
Finance costs | (466) | (417) | (557) | (1,459) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Current income tax | - | - | - | - |
Change of deferred income tax | 14 | (17) | 12 | (34) |
Income tax (expenses) recognised in the statement of comprehensive income | 14 | (17) | 12 | (34) |
Group | Company | |||||||
Effective | Effective | Effective | Effective | |||||
tax rate | tax rate | tax rate | tax rate | |||||
2023 | 2022 | 2023 (%) | 2022 (%) | 2023 | 2022 | 2023 (%) | 2022 (%) | |
Profit (loss) before tax | (2,568) | (1,903) | - | - | (2,507) | (2,702) | - | - |
Income tax (expense), applying 15% rate | 385 | 285 | (15.0) | (15.0) | 376 | 405 | (15.0) | (15.0) |
Effect of different tax rates | 10 | 41 | (0.4) | (2.2) | - | - | - | - |
for a subsidiary in Ukraine | ||||||||
Used tax losses carried | ||||||||
forward for which deferred | 241 | 217 | (9.4) | (11.4) | - | - | - | - |
tax assets was not recognised | ||||||||
Impact of permanent | (622) | (560) | 24.2 | 29.4 | (364) | (439) | 14.5 | 16.2 |
differences | ||||||||
Income tax (expenses) | ||||||||
recognised in the statement of comprehensive income | 14 | (17) | 0.6 | 0.9 | 12 | (34) | 0.48 | 1.2 |
Recognised | ||||
31 | Recognised | in other | 31 | |
December | in profit or | comprehensi | December | |
2022 | loss | ve income | 2023 | |
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 | (79) | 1 | (59) | (137) |
Revaluation of property, plant and equipment | (694) | 13 | - | (681) |
Deferred tax liabilities | (773) | 14 | (59) | (818) |
Less: deferred tax liability netted with deferred tax asset | 256 | - | - | 256 |
Deferred tax liabilities, net | (517) | 14 | (59) | (562) |
Deferred income tax, net | (517) | 14 | (59) | (562) |
Recognised | ||||
31 | Recognised | in other | 31 | |
December | in profit or | comprehensi | December | |
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 asset | - | - | 256 | 256 |
Deferred tax liabilities, net | (825) | (17) | 325 | (517) |
Deferred income tax, net | (825) | (17) | 325 | (517) |
Recognised in | ||||
31 | other | 31 | ||
December | Recognised in | comprehensive | December | |
2022 | profit or loss | income | 2023 | |
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 | (97) | 1 | (66) | (162) |
Revaluation of property, plant and equipment | (363) | 11 | - | (352) |
Deferred tax liability | (460) | 12 | (66) | (514) |
Less: deferred tax liability netted with deferred tax | - | - | - | - |
asset* | ||||
Deferred tax liabilities, net | (460) | 12 | (66) | (514) |
Deferred income tax, net | (460) | 12 | (66) | (514) |
2023 | 2022 | |
Profit (loss) attributable to the equity | (2,539) | (1,916) |
holders of the Group | ||
Weighted average number of shares | 9,503 | 9,503 |
in issue (thousand) | ||
Earnings per share / notional profit (in EUR) | (0.21) | (0.20) |
Recognised in | ||||
other | ||||
31 December | Recognised in | comprehensive | 31 December | |
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) |
Accumulated balances of non-controlling interest: | 31/12/2023 | 31/12/2022 | |
Šatrija AB | 179 | 177 | |
PAT MTF Mrija | 12 | 11 | |
Gotija UAB | Aboutwear | Šatrija AB | PAT MTF Mrija | ||
UAB | |||||
Revenue | - | 2,608 | 590 | ||
Cost of sales | - | (2,311) | (481) | ||
Administrative expenses | - | (610) | (213) | ||
Other operating income (expenses) | - | 103 | 3 | ||
Finance income (expenses) | - | 32 | (230) | ||
Profit before tax | - | (178) | (331) | ||
Income tax | - | 3 | - | ||
Profit from continued operations for the year | - | (175) | (331) | ||
Total comprehensive income | - | (175) | (331) | ||
Attributable to non-controlling interest | - | - | (15) | - |
Gotija UAB | Aboutwear UAB | Šatrija AB | PAT MTF Mrija | |
Inventories, cash on hand and cash at bank | 60 | 6 | 1,036 | 72 |
(current assets) | ||||
Property, plant and equipment and other non- current financial assets (non-current assets) | - | - | 1,969 | - |
Trade and other payables (current) | - | (8) | (1,032) | (1,803) |
Interest-bearing loans and borrowings and deferred | - | - | (219) | (1,330) |
tax liabilities (non-current) | ||||
Total equity | 60 | (2) | 1754 | (3,061) |
Attributable to: | ||||
Parent company | 60 | (2) | 1,575 | (3,073) |
Non-controlling interests | - | - | 179 | 12 |
Gotija UAB | Aboutwear UAB | Šatrija AB | PAT MTF Mrija | |
Inventories, cash on 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 | 1725 | (2,704) |
Attributable to: | ||||
Parent company | 60 | 14 | 1,548 | (2,715) |
Non-controlling interests | - | - | 177 | 11 |
Gotija UAB | Aboutwear | Šatrija AB | PAT MTF | |
UAB | 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 interest | - | - | 10 | (14) |
Group | Company | ||||||
2023 | 2022 | 2023 | 2022 | ||||
Sales of goods and services and other sales | |||||||
Subsidiaries of the Company | - | - | 4 | 75 | |||
SBA Group companies | - | - | - | - | |||
Ultimate parent company | - | - | - | - | |||
- | - | 4 | 75 | ||||
Group | Company | ||||||
2023 | 2022 | 2023 | 2022 | ||||
Interest income | |||||||
Subsidiaries of the Company | - | - | 60 | 70 | |||
- | - | 60 | 70 | ||||
Group | Company | ||||||
2023 | 2022 | 2023 | 2022 | ||||
Interest expense | |||||||
Subsidiaries of the Company | - | - | 33 | 13 | |||
Ultimate parent company | 59 | 13 | 59 | 13 | |||
59 | 13 | 92 | 26 | ||||
Group | Company | ||||||
2023 | 2022 | 2023 | 2022 | ||||
Purchases of goods and services | |||||||
Subsidiaries of the Company | - | - | 574 | 889 | |||
Ultimate parent company | 206 | 151 | 185 | 127 | |||
Other related parties | 188 | 183 | 172 | 162 | |||
394 | 334 | 931 | 1,178 |
Group | Company | |||
31 | 31 | 31 | 31 | |
December December | December | December | ||
Amounts receivable, prepayments and loans | 2023 | 2022 | 2023 | 2022 |
Accounts receivable from subsidiaries of the | ||||
Company, gross* | - | - | 3 | 21 |
Impairment | - | - | (3) | (21) |
Accounts receivable from subsidiaries of the Company, net | - | - | - | - |
Prepayments to subsidiaries | - | - | 35 | 711 |
Loans granted and interest | ||||
receivables from subsidiaries, gross** | - | - | 60 | 1,145 |
Impairment | - | - | (95) | (1,856) |
Prepayments, loans granted and interest receivable from the Company’s subsidiaries, net | - | - | - | - |
- | - | - | - |
Group | Company | |||
31/12/2023 | 31/12/2022 | 31/12/2023 | 31/12/2022 | |
Current and non-current payables | ||||
Subsidiaries of the Company: | ||||
Borrowings | - | - | 600 | 600 |
Other payables | - | - | 107 | 75 |
SBA Group companies: | ||||
Other related parties | 119 | 58 | 119 | 55 |
Ultimate parent company | 740 | 649 | 740 | 645 |
859 | 707 | 1,566 | 1,375 |
Group | Company | ||||
Key management remuneration including social security | 2023 | 2022 | 2023 | 2022 | |
costs | |||||
Remuneration of the management | 538 | 661 | 294 | 439 | |
Calculated pension and anniversary benefits to management | 15 | 10 | 4 | 4 | |
553 | 671 | 298 | 443 |