Balance Sheets | |||||
As at 31 December | |||||
GROUP | COMPANY | ||||
ASSETS | Notes | 2023 | 2022 | 2023 | 2022 |
Non-current assets | |||||
Property, plant and equipment | 5 | 1,130 | 2,749 | ||
Right-of-use assets | 6 | 531 | 577 | ||
Investments in subsidiaries | 7 | 108,745 | 106,688 | ||
Intangible assets | 8 | 326 | 1,753 | ||
Trade and other receivables | 11 | 3,265 | 5,817 | ||
Investments accounted for under the equity method | - | - | |||
Other assets | 12 | 66 | 66 | ||
Deferred income tax assets | 19 | - | - | ||
Biological assets | 9 | - | - | ||
Total non-current assets | 114,062 | 117,650 | |||
Current assets | |||||
Biological assets | 9 | - | - | ||
Inventories | 10 | 4 | 28 | ||
Trade and other receivables | 11 | 2,773 | 2,708 | ||
Other assets | 12 | 290 | 299 | ||
Cash and cash equivalents | 13 | 10 | 9 | ||
Total current assets | 3,077 | 3,044 | |||
TOTAL ASSETS | 117,139 | 120,694 | |||
EQUITY AND LIABILITIES | |||||
Capital and reserves | |||||
Share capital | 15 | 67,203 | 66,617 | ||
Share premium | 15 | 6,707 | 6,707 | ||
Legal reserve | 15 | 2,041 | 2,041 | ||
Revaluation reserve | 15 | - | - | ||
Reserve for share-based payments to employees | 15 | 2,893 | 2,829 | ||
Retained earnings | ( | ( | 3,218 | 7,507 | |
Equity attributable shareholders of the Company | 82,062 | 85,701 | |||
Non-controlling interest | - | - | |||
Total equity | 82,062 | 85,701 |
Non-current liabilities | |||||
Borrowings | 16 | 3,581 | 24,446 | ||
Lease liabilities | 17 | 371 | 433 | ||
Grants | 18 | 717 | 842 | ||
Deferred income tax liabilities | 19 | - | - | ||
Total non-current liabilities | 4,669 | 25,721 | |||
Current liabilities | |||||
Borrowings | 16 | 28,800 | 7,588 | ||
Lease liabilities | 17 | 166 | 143 | ||
Trade payables | 20 | 1,032 | 846 | ||
Other amounts payable | 21 | 410 | 695 | ||
Total current liabilities | 30,408 | 9,272 | |||
Total liabilities | 35,077 | 34,993 | |||
TOTAL EQUITY AND LIABILITIES | 117,139 | 120,694 |
Statements on Profit or Loss and Other Comprehensive Income | |||||
STATEMENT OF PROFIT OR LOSS | GROUP | Year ended 31 December | COMPANY | ||
Continuing operations | Notes | 2023 | 2022 | 2023 | 2022 |
Revenue | 22 | 2,545 | 3,878 | ||
Dividends from subsidiaries | 26 | 4,701 | 2,057 | ||
Cost of sales | 22, 23 | ( | ( | (1) | (8) |
Change in fair value of biological assets | 9, 22 | ( | - | - | |
GROSS PROFIT | ( | 7,245 | 5,927 | ||
Selling expenses | 24 | ( | ( | (973) | (1,612) |
Administrative expenses | 25 | ( | ( | (4,572) | (4,685) |
Impairment loss of investments in subsidiaries | 7 | (3,839) | - | ||
Net impairment reversal (loss) of financial assets | ( | - | - | ||
Other income | 27 | 447 | 155 | ||
Other gain/(loss), net | 28 | (3) | 2 | ||
OPERATING PROFIT (LOSS) | ( | (1,695) | (214) | ||
Finance costs | 29 | ( | ( | (2,600) | (2,203) |
LOSS BEFORE INCOME TAX | ( | ( | (4,295) | (2,417) | |
Income tax | 19 | ( | ( | - | - |
LOSS FROM CONTINUING OPERATIONS | ( | ( | (4,295) | (2,417) | |
Profit from discontinued operation (attributable to equity holders of the company) | 30 | - | - | ||
NET LOSS FOR THE PERIOD | ( | ( | (4,295) | (2,417) | |
NET PROFIT/(LOSS) ATTRIBUTABLE TO: | |||||
Shareholders of the Company | ( | ( | (4,295) | (2,417) | |
Non-controlling interest | ( | - | - | ||
Basic and diluted earnings/(loss) per share (EUR) | 31 | ( | ( | (0.02) | (0.01) |
STATEMENT OF OTHER COMPREHENSIVE INCOME |
NET PROFIT/(LOSS) FOR THE PERIOD | ( | ( | (4,295) | (2,417) | |
Other comprehensive income: | |||||
Items that will not be reclassified to profit or loss | |||||
Revaluation of land, before tax | 5 | - | - | ||
Deferred income tax liability on revaluation of land | 19 | ( | - | - | |
Total other comprehensive income | - | - | |||
TOTAL COMPREHENSIVE INCOME/(LOSS) FOR THE YEAR | ( | ( | (4,295) | (2,417) | |
COMPREHENSIVE INCOME/(LOSS) ATTRIBUTABLE TO: | |||||
Shareholders of the Company | ( | ( | (4,295) | (2,417) | |
Non-controlling interest | ( | - | - | ||
( | ( | (4,295) | (2,417) |
Statements of Changes in Equity | |||||||||
GROUP | Equity attributable to shareholders of the Company | Equity | |||||||
Reserve for | attributable to | ||||||||
share-based | Retained | shareholders | Non- | ||||||
Share | Revaluation | payments to | Legal | earnings/ | of the | controlling | |||
Share capital | premium | reserve | employees | reserve | (deficit) | Company | interest | Total | |
Balance at 1 January 2022 | ( | ||||||||
Comprehensive income | |||||||||
Net (loss) for the year | ( | ( | ( | ||||||
Other comprehensive income | |||||||||
Revaluation of land after income tax effect (notes 5, 19) | |||||||||
Total comprehensive income | ( | ( | ( | ||||||
Share-based payment (note 15) | |||||||||
Transfer to reserve for share-based payments to employees (note | |||||||||
15) | ( | ||||||||
Issue of new shares (note 15) | ( | ||||||||
Balance at 31 December 2022 | ( | ||||||||
Comprehensive income | |||||||||
Net profit/(loss) for the year | ( | ( | ( | ( | |||||
Other comprehensive income | |||||||||
Revaluation of land after income tax effect (notes 5, 19) | |||||||||
Total comprehensive income | ( | ( | ( | ( | |||||
Share-based payment (note 15) | |||||||||
Transfer to reserve for share-based payments to employees (note | |||||||||
15) | ( | ||||||||
Issue of new shares (note 15) | ( | ||||||||
Balance at 31 December 2023 | ( |
Statements of Cash Flows | |||||
GROUP | COMPANY | ||||
Cash flows from operating activities | Notes | 2023 | 2022 | 2023 | 2022 |
Net profit/(loss) before income tax from: | |||||
Continuing operations | ( | ( | (4,295) | (2,417) | |
Discontinued operations | - | - | |||
Profit before income tax including discontinued operations | ( | ( | (4,295) | (2,417) | |
Adjustments for non-cash items of expenses/(income) and other adjustments | |||||
Depreciation expenses (PP&E) | 5 | 221 | 259 | ||
Depreciation expenses (ROU assets) | 6 | 170 | 131 | ||
Amortisation expenses | 8 | 1 | 6 | ||
Share-based payment expenses recognised in profit or loss | 15, 25 | 657 | 589 | ||
Write-offs of PP&E | - | - | |||
Reversal of impairment of PP&E | 5 | ( | - | - | |
(Gain) loss on disposal of PP&E | 28 | ( | ( | (9) | (3) |
Gain from sale of subsidiary | 30 | ( | - | - | |
Loss allowance for amounts receivable and write-off of debts | 11 | ( | 4 | - | |
Provision due sanctions of NPA | - | - | |||
Write-down allowance for inventories and biological assets | 23 | - | - | ||
Impairment loss of investments in subsidiaries | 7 | 3,839 | - | ||
Interest income | 27 | ( | ( | (238) | (30) |
Finance costs | 29 | 2,541 | 2,153 | ||
Interest costs on ROU assets | 29 | 29 | 25 | ||
Dividends from subsidiaries | 26 | (4,701) | (2,057) | ||
(Gain)/loss on change in fair value of biological assets | 22 | ( | - | - | |
Amortisation of assets-related grants | 18 | ( | ( | (125) | (111) |
Inventory write-down allowance | 10 | ( | ( | - | - |
Changes in working capital | |||||
(Increase) decrease in biological assets | ( | - | - | ||
(Increase) decrease in trade receivables, prepayments and other receivables | ( | ( | 5,594 | (4,373) | |
(Increase) decrease in inventory | ( | 24 | (21) | ||
(Decrease) increase in trade and other payables | (5,702) | 892 | |||
(1,989) | (4,956) | ||||
Interest paid | ( | ( | (2,329) | (2,171) | |
Net cash flows from//(to) operating activities | ( | (4,319) | (7,127) | ||
Cash flows from investing activities | |||||
Acquisition of PP&E | 5 | ( | ( | (58) | (1,434) |
Acquisition of intangible assets | 8 | ( | ( | (229) | (727) |
Acquisition of subsidiaries | 7 | - | (16) | ||
Disposal of subsidiaries | 7 | - | 3 | ||
Proceeds from sale of subsidiary | 30 | - | - | ||
Disposal of PP&E | 28 | 18 | 5 | ||
Assets-related grants received from the NPA | 18 | - | - | ||
Dividends from subsidiaries | 26 | 701 | 2,057 |
Repayments of loans grated | - | - | |||
Loans granted | - | - | |||
Net cash flows from/(to) investing activities | ( | 432 | (112) | ||
Cash flows from financing activities | |||||
Bonds | - | 6,000 | |||
Repayment of borrowings | ( | ( | (2,577) | (600) | |
Proceeds from borrowings | 6,628 | 1,978 | |||
Payments received under supplier financing arrangement | - | - | |||
Payments made to financial institutions under supplier financing arrangement | ( | ( | - | - | |
Lease payments | ( | ( | (163) | (141) | |
Net cash flows from/(to) financing activities | 3,888 | 7,237 | |||
Net (decrease) / increase in cash and cash equivalents | 1 | (1) | |||
Cash and cash equivalents in the beginning of the period | 9 | 10 | |||
Cash and cash equivalents at the end of the period | 10 | 9 | |||
Non-cash financing and investing activities | 30 | ||||
Cash flows of discontinued operation | 30 |
A | Profile | of | Group‘s ownership interest, % | |||||||||||||||||
No. | Name of subsidiary | Legal form | Legal entity code | ddress, registration date and place | activities | |||||||||||||||
31/12/2023 | 31/12/2022 | |||||||||||||||||||
1. UAB Baltic Champs | *2 | 302942064 | Šiaulių r., Poviliškių k., 15, Registration place: Šiaulių r. sav., Registration date: 21/12/2012 | **D | 100,00% | 100,00% | ||||||||||||||
2. UAB AGROSS | *2 | 301807601 | Vilniaus m. sav., Vilnius, Konstitucijos pr. 21C, Registration place: Vilniaus m. sav., Registration date: | **A | 100,00% | 100,00% | ||||||||||||||
24/07/2008-07-24 | ||||||||||||||||||||
3. UAB Grain LT | *2 | 302489354 | Vilniaus m. sav., Vilnius, Konstitucijos pr. 21C, Registration place: Vilniaus m. sav., Registration date: | **H | 100,00% | 100,00% | ||||||||||||||
17/03/2010 | ||||||||||||||||||||
4. UAB Agrotechnikos centras | *2 | 302589187 | Vilniaus m. sav. Vilniaus m. Konstitucijos pr. 21C, Registration place: Jonavos r. sav., Registration date: | **F | 100,00% | 100,00% | ||||||||||||||
03/02/2011 | ||||||||||||||||||||
5. UAB AUGA trade | *2 | 302753875 | Jonavos r. sav. Bukonių k. Lankesos g. 2, Registration place: Jonavos r. sav., Registration date: | **H | 100,00% | 100,00% | ||||||||||||||
29/02/2012 | ||||||||||||||||||||
6. UAB Žemės vystymo fondas 6 | *2 | 300589719 | Vilniaus m. sav. Vilniaus m. Smolensko g. 10, Registration place: Vilniaus m. sav., Registration date: | **E | 100,00% | 100,00% | ||||||||||||||
10/08/2006 | ||||||||||||||||||||
7. UAB Žemės vystymo fondas 20 | *2 | 300887726 | Vilniaus m. sav. Vilniaus m. Konstitucijos pr. 21C, Registration place: Jonavos r. sav., Registration date: | **B | 100,00% | 100,00% | ||||||||||||||
22/06/2007 | ||||||||||||||||||||
8. UAB AUGA Grūduva | *2 | 174401546 | Šakių r. sav. Gotlybiškių k., Registration place: Šakių r. sav., Registration date: 24/02/1997 | **A | 98,98% | 98,98% | ||||||||||||||
9. ŽŪB AUGA Spindulys | *1 | 171330414 | Radviliškio r. sav. Vaitiekūnų k. Spindulio g. 13, Registration place: Radviliškio r. sav., Registration date: | **A | 99,99% | 99,99% | ||||||||||||||
09/04/1993 | ||||||||||||||||||||
10. ŽŪB AUGA Smilgiai | *1 | 168548972 | Panevėžio r. sav. Smilgių mstl. Panevėžio g. 23-1, Registration place: Panevėžio r. sav, Registration | **A | 99,98% | 99,98% | ||||||||||||||
11. ŽŪB AUGA Skėmiai | *1 | 171306071 | date: 16/09/1992 | **A | 100,00% | 100,00% | ||||||||||||||
Kėdainių | g. | 13, | Skėmių | k., | Radviliškio | r., | Registration | place: | Radviliškio | r. | sav., | Registration | ||||||||
12. ŽŪB AUGA Nausodė | *1 | 154179675 | 11/08/1992 | date:01/10/1992 | Anykščių r. sav. Nausodės k. Nausodės g. 55, Registration place: Anykščių r. sav., Registration date: | **A | 99,94% | 99,94% | ||||||||||||
13. ŽŪB AUGA Dumšiškės | *1 | 172276179 | 29/09/1992 | Raseinių r. sav. Gėluvos k. Dvaro g. 30, Registration place: Raseinių r. sav., Registration date: | **A | 99,38% | 99,38% | |||||||||||||
14. ŽŪB AUGA Žadžiūnai | *1 | 175706853 | Šiaulių r. sav. Žadžiūnų k. Gudelių g. 30-2, Registration place: Šiaulių r. sav., Registration date: | **A | 99,81% | 99,81% | ||||||||||||||
30/06/1992 | ||||||||||||||||||||
15. ŽŪB AUGA Mantviliškis | *1 | 161274230 | date: 06/11/1992 | Kėdainių r. sav. Mantviliškio k. Liepos 6-osios g. 60, Registration place: Kėdainių r. sav., Registration | **A | 99,94% | 99,94% | |||||||||||||
16. ŽŪB AUGA Eimučiai | *1 | 175705032 | Šiaulių r. sav. Žadžiūnų k. Gudelių g. 30-2, Registration place: Šiaulių r. sav., Registration date: | **A | 99,24% | 99,24% | ||||||||||||||
29/06/1992 | ||||||||||||||||||||
17. ŽŪB AUGA Vėriškės | *1 | 171305165 | 29/09/1992 | Radviliškio r., Skėmiai, Kėdainių g. 13, Registration place: Radviliškio r. sav., Registration date: | **A | 99,93% | 99,93% | |||||||||||||
18. ŽŪB AUGA Želsvelė | *1 | 165666499 | Marijampolės sav., Želsvos k., Želsvelės g. 1, Registration place: Marijampolės sav., Registration date: | **A | 99,86% | 99,86% | ||||||||||||||
03/07/1992 | ||||||||||||||||||||
19. ŽŪB AUGA Lankesa | *1 | 156913032 | Jonavos r. sav. Bukonių k., Registration place: Jonavos r. sav., Registration date: 06/04/1999 | **A | 99,59% | 99,59% | ||||||||||||||
20. ŽŪB AUGA Kairėnai | *1 | 171327432 | Radviliškio r. sav. Kairėnų k., Registration place: Radviliškio r. sav., Registration date: 02/03/1993 | **A | 98,47% | 98,47% | ||||||||||||||
21. ŽŪB AUGA Jurbarkai | *1 | 158174818 | Jurbarko r. sav. Klišių k. Vytauto Didžiojo g. 99, Registration place: Jurbarko r. sav., Registration date: | **A | 98,47% | 98,47% | ||||||||||||||
31/07/1992 | ||||||||||||||||||||
22. ŽŪB AUGA Gustoniai | *1 | 168565021 | Panevėžio r. sav. Gustonių k. M. Kriaučiūno g. 15, Registration place: Panevėžio r. sav, Registration | **A | 100,00% | 100,00% | ||||||||||||||
date: 09/12/1992 | ||||||||||||||||||||
23. ŽŪK AgroBokštai | *3 | 302485217 | Vilniaus m. sav. Vilniaus m. Konstitucijos pr. 21C, Registration place: Vilniaus m. sav., Registration | **A | 99,64% | 99,64% | ||||||||||||||
date: 02/03/2010 | ||||||||||||||||||||
24. KB Dotnuvėlės valdos | *3 | 302618614 | Šiaulių r. sav. Žadžiūnų k. Gudelių g. 30-2, Registration place: Šiaulių r. sav., Registration date: | **A | 99,92% | 99,92% | ||||||||||||||
21/04/2011 | ||||||||||||||||||||
A | Profile | of | Group‘s ownership interest, % | |||||
No. | Name of subsidiary | Legal form | Legal entity code | ddress, registration date and place | activities | |||
31/12/2023 | 31/12/2022 | |||||||
A | Profile | of | Group‘s ownership interest, % | |||||
No. | Name of subsidiary | Legal form | Legal entity code | ddress, registration date and place | activities | |||
31/12/2023 | 31/12/2022 | |||||||
- | ||||||||
T | |||
Buildings | 20–50 | years |
Plant and machinery | 4–20 | years |
Motor vehicles | 1–10 | years |
Other fixtures, fittings, tools and equipment | 1-10 | years |
Land | 2–98 | years |
Buildings | 1–5 | years |
Plant and machinery | 1–5 | years |
Motor vehicles | 1–5 | years |
Other fixtures, fittings, tools and equipment | 1–5 | years |
GROUP | COMPANY | |||
At 31 December 2023 | At 31 December 2022 | At 31 December 2023 | At 31 December 2022 | |
Trade receivables | 5,354 | 6,742 | 2,773 | 8,511 |
Subsidies and grants receivable from the National Paying Agency | ||||
(NPA) | 4,661 | 998 | - | - |
Receivable from natural persons | 97 | 80 | - | 3 |
Loan granted | 536 | 518 | - | - |
Other receivables | 6 | 12 | 3,265 | 11 |
Cash and cash equivalents | 3,455 | 3,337 | 10 | 9 |
Total | 14,109 | 11,687 | 6,048 | 8,534 |
Trade receivables The Group sells most of its products to wholesalers and has policies in place to ensure that sales of products are made only to customers with an appropriate credit history. Before entering into a transaction with a customer, the Group assesses the credit quality, taking into account its financial position, past experience and other factors. A credit period is awarded only to a few customers who are well known to the Group and have good credit history. The Group has credit risk concentration as exposures are distributed among several key customers that are the strongest players in the local agricultural market (see note 22). In certain cases the Group uses credit insurance and has established specific limits for some of its customers that are usually new customers with insufficient track record of payments. When calculating the expected credit losses (ECL), the Group analyses movements in amounts receivable. The analysis is based on the balances of trade receivables at the beginning and end of year, taking into account the amounts settled or offset. This allows calculating the outstanding balance of trade receivables that were unpaid as they fell due. This in turn allows calculating the percentage of outstanding balances in each category of past due receivables. The estimated rates are applied to the year-end balances of receivables by category of past due receivables, and thereby the expected credit losses are calculated. | ||
Increase in loss allowance for trade receivables during the year, recognised in profit or loss | (109) | - |
Carrying amount of loss allowance for trade receivables at 31 December 2023 | (197) | - |
Movement in loss allowance for other receivables during the year: | ||
Carrying amount of loss allowance for other receivables at 1 January 2022 | (3,107) | - |
Increase in loss allowance for other receivables during the year, recognised in profit or loss | - | - |
Carrying amount of loss allowance for other receivables at 31 December 2022 | (3,107) | - |
Receivables written off during the year as uncollectible | 2 792 | - |
Unused amount reversed | 315 | - |
Carrying amount of loss allowance for other receivables at 31 December 2023 | - | - |
Receivables not past | Past due from 1 to 30 | Past due from 31 | Past due over 90 | ||
Credit quality of the Group’s trade receivables | due | days | to 90 days | days | Total |
At 31 December 2023 | |||||
Expected credit loss rate | 0.19% | 0.02% | 1.48% | 27.37% | |
Total trade receivables, gross | 2,737 | 1,860 | 270 | 684 | 5,551 |
Loss allowance (note 11) | (5) | - | (4) | (187) | (197) |
Total trade receivables, net at 31 December 2023 | 2,732 | 1,860 | 266 | 497 | 5,354 |
At 31 December 2022 | |||||
Expected credit loss rate | 0.30% | 3.12% | 2.98% | 8.41% | |
Total trade receivables, gross | 5,417 | 801 | 101 | 511 | 6,830 |
Loss allowance (note 11) | (16) | (25) | (3) | (43) | (88) |
Total trade receivables, net at 31 December 2022 | 5,401 | 776 | 98 | 468 | 6,742 |
Credit quality of the Company’s trade | Past due from 1 to | Past due from 31 to | Past due over 90 | ||
receivables | Receivables not past due | 30 days | 90 days | days | Total |
At 31 December 2023 | |||||
Expected credit loss rate | 0.01% | 0.01% | 0.01% | 0.01% | |
Total trade receivables | 243 | 534 | 410 | 1,586 | 2,773 |
Total | 243 | 534 | 410 | 1,586 | 2,773 |
At 31 December 2022 | |||||
Expected credit loss rate | 0.01% | 0.01% | 0.01% | 0.01% | |
Total trade receivables | 1,425 | 399 | 736 | 5,951 | 8,511 |
Total | 1,425 | 399 | 736 | 5,951 | 8,511 |
Credit quality of other receivables at amortised cost | Stage 1 (12-month ECL) | Stage 2 (lifetime ECL) | Stage 3 (lifetime ECL) | Total |
At 31 December 2023 | ||||
Expected credit loss rate | 0.01% | 0.2% | ||
Receivables from the NPA | 4,661 | - | - | 4,661 |
Receivables from private individuals | 97 | - | - | 97 |
Loan granted | - | 536 | - | 536 |
Other receivables | 6 | - | - | 6 |
Carrying amount, gross | 4,764 | 536 | - | 5,300 |
Loss allowance | - | (1) | - | (1) |
Total other receivables, net at 31 December 2023 | 4,764 | 535 | - | 5,299 |
At 31 December 2022 | ||||
Expected credit loss rate | 0.01% | 0.2% | 100% | |
Receivables from the NPA | 998 | - | - | 998 |
Receivables from employees | 80 | - | - | 80 |
Loan granted | - | 518 | - | 518 |
Other receivables | 12 | - | 3,106 | 3,118 |
Carrying amount, gross | 1,090 | 518 | 3,106 | 4,714 |
Loss allowance | - | (1) | (3,106) | (3,107) |
Total other receivables, net at 31 December 2022 | 1,090 | 517 | - | 1,607 |
Contractual cash flows | |||||||
GROUP | Carrying amount | Between 1 and 2 | Between 3 and 4 | Over 5 years and | |||
At 31 December 2023 | Total | On demand | Within 1 year | years | years | later | |
Borrowings | 78,647 | 86,024 | - | 58,048 | 12,443 | 10,159 | 5,374 |
Lease liabilities | 48,387 | 61,599 | - | 10,751 | 10,212 | 15,419 | 25,217 |
Guarantees issued | - | 232 | 232 | - | - | - | - |
Supplier financing arrangements | 4,443 | 4,689 | - | 4,689 | - | - | - |
Trade and other payables | 23,510 | 23,510 | - | 23,510 | - | - | - |
Total | 154,987 | 176,054 | 232 | 96,998 | 22,655 | 25,578 | 30,591 |
At 31 December 2022 | |||||||
Borrowings | 69,798 | 76,249 | - | 36,448 | 29,493 | 9,634 | 674 |
Lease liabilities | 47,229 | 60,185 | - | 10,315 | 9,526 | 16,295 | 24,049 |
Guarantees issued | - | 232 | 232 | - | - | - | - |
Supplier financing arrangements | 6,978 | 7,356 | - | 7,356 | - | - | - |
Trade and other payables | 18,566 | 18,566 | - | 18,570 | - | - | - |
Total | 142,571 | 162,588 | 232 | 72,689 | 39,019 | 25,929 | 24,723 |
Amounts payable on demand include guarantees issued by the Group or the Company, which represent accurately the Group's/Company's exposure at the balance sheet date. Borrowings include bank borrowings and bonds (note 16). As at 31 December 2023, the Company‘s current liabilities exceeded current assets by EUR 27,331 thousand (31 December 2022: current liabilities exceeded current assets by EUR 6,228 thousand). As at 31 December 2023, current liquidity ratio (current assets / current liabilities) was 0.10 (31 December 2022: 0.33), and quick ratio was 0.10 (2022: 0.33). As at 31 December 2023, decrease in liquidity ratio was attributable to the reclassification of issued bonds from non-current to current due to the approaching end date of the agreements and non- compliance with financial covenants. Confirmations were obtained from the financial institutions assuring that no additional sanctions will be imposed due to non-compliance with the financial covenants (see below ‘Compliance with financial covenants under the loan and bond agreements’). Company’s business continuity risk management is described in note 2.1. |
As at 31 December 2023 and 31 December 2022, the Company complied with these requirements. |
At 31 December 2023 | At 31 December 2022 | At 31 December 2023 | At 31 December 2022 | |
Borrowings | 78,647 | 69,798 | 32,381 | 32,034 |
Lease liabilities | 48,387 | 47,229 | 537 | 576 |
Less: cash and cash equivalents | (3,455) | (3,337) | (10) | (9) |
Net debt before supplier financing | 123,579 | 113,690 | 32,908 | 32,601 |
arrangements | ||||
Supplier financing arrangements | 4,443 | 6,978 | - | - |
Total net debt | 128,022 | 120,668 | 32,908 | 32,601 |
5. Property, Plant and Equipment | |||||||
GROUP | Land | Buildings and | Plant and | Motor | Other | Construction in | Total |
structures | machinery | vehicles | PP&E | progress | |||
At 1 January 2022 | |||||||
Cost or revalued amount | 29,874 | 65,567 | 50,567 | 4,160 | 4,897 | 4,201 | 159,266 |
Accumulated depreciation | - | (26,878) | (34,928) | (2,870) | (2,538) | - | (67,214) |
Net book amount | 29,874 | 38,689 | 15,639 | 1,290 | 2,359 | 4,201 | 92,052 |
Net book amount at 1 January 2022 | 29,874 | 38,689 | 15,639 | 1,290 | 2,359 | 4,201 | 92,052 |
- additions | 436 | 265 | 1,932 | 153 | 132 | 4,271 | 7,189 |
- write-offs and disposals | (13) | (10) | (299) | (20) | (3) | (92) | (437) |
- revaluation | 1,881 | - | - | - | - | 1,881 | |
- reversal of provisions | - | 204 | 168 | 21 | - | - | 393 |
- depreciation | - | (2,479) | (3,297) | (356) | (529) | (6,661) | |
- reclassification | - | 1,038 | 1,090 | - | - | (2,834) | (706) |
Net book amount at 31 December 2022 | 32,178 | 37,707 | 15,233 | 1,088 | 1,959 | 5,546 | 93,711 |
At 31 December 2022 | |||||||
Cost or revalued amount | 32,178 | 66,668 | 51,099 | 4,158 | 5,006 | 5,546 | 164,655 |
Accumulated depreciation | - | (28,961) | (35,866) | (3,070) | (3,047) | - | (70,944) |
Net book amount | 32,178 | 37,707 | 15,233 | 1,088 | 1,959 | 5,546 | 93,711 |
Net book amount at 1 January 2023 | 32,178 | 37,707 | 15,233 | 1,088 | 1,959 | 5,546 | 93,711 |
- additions | 23 | 626 | 2,319 | 231 | 372 | 2,298 | 5,869 |
- write-offs and disposals | (8) | - | (52) | (7) | (9) | - | (76) |
- disposal of subsidiary (note 30) | - | (2,019) | (1,699) | (44) | (120) | - | (3,882) |
- revaluation | 2,409 | - | - | - | - | - | 2,409 |
- depreciation | - | (2,384) | (3,530) | (330) | (530) | - | (6,774) |
- reclassification | 300 | 621 | 3,993 | - | 300 | (5,655) | (441) |
Net book amount at 31 December 2023 | 34,902 | 34,551 | 16,264 | 938 | 1,972 | 2,189 | 90,816 |
At 31 December 2023 | |||||||
Cost or revalued amount | 34,902 | 66,608 | 54,396 | 4,226 | 4,645 | 2,189 | 166,966 |
Accumulated depreciation | - | (32,057) | (38,132) | (3,288) | (2,673) | - | (76,150) |
Net book amount | 34,902 | 34,551 | 16,264 | 938 | 1,972 | 2,189 | 90,816 |
GROUP | ||
At 31 December 2023 | At 31 December 2022 | |
Buildings and structures | 3,653 | 2,523 |
Plant and machinery | 20,219 | 19,221 |
Motor vehicles | 1,967 | 1,534 |
Other PP&E | 1,413 | 1,566 |
Total | 27,252 | 24,863 |
COMPANY | Motor vehicles | Other PP&E | Construction in progress | Total |
At 1 January 2022 | ||||
Cost or revalued amount | 225 | 1,833 | 1,021 | 2,991 |
Accumulated depreciation | (181) | (301) | - | (394) |
Net book amount | 44 | 1,532 | 1,021 | 2,597 |
Net book amount at 1 January 2022 | 44 | 1,532 | 1,021 | 2,597 |
- additions | - | 2 | 1,432 | 1,434 |
- write-offs and disposals | (2) | - | - | (12) |
- revaluation | - | - | - | - |
- depreciation | (22) | (237) | - | (249) |
- reclassifications | - | - | (1,021) | (1,021) |
Net book amount at 31 December 2022 | 20 | 1,297 | 1,432 | 2,749 |
At 31 December 2022 | ||||
Cost or revalued amount | 215 | 1,834 | 1,432 | 3,481 |
Accumulated depreciation | (195) | (537) | - | (732) |
Net book amount | 20 | 1,297 | 1,432 | 2,749 |
Net book amount at 1 January 2023 | 20 | 1,297 | 1,432 | 2,749 |
- additions | - | 34 | 24 | 58 |
- write-offs and disposals | - | - | (1,456) | (1,456) |
- revaluation | - | - | - | - |
- depreciation | (12) | (209) | - | (221) |
- reclassifications | - | - | - | - |
Net book amount at 31 December 2023 | 8 | 1,122 | - | 1,130 |
At 31 December 2023 | ||||
Cost or revalued amount | 179 | 1,868 | - | 2,047 |
Accumulated depreciation | (171) | (746) | - | (917) |
Net book amount | 8 | 1,122 | - | 1,130 |
Depreciation charges of the Company’s property, plant and equipment are included in administrative expenses. Construction in progress included capitalised costs of R&D project. The project is related to development of hybrid biomethane/electric tractors. In 2023, the incurred costs capitalised in the category of construction in progress were disposed of and transferred to the subsidiary UAB AUGA Tech. As at 31 December 2023, property, plant and equipment fully depreciated but still in use by the Company amounted to EUR 216.7 thousand (31 December 2022: EUR 198.6 thousand). As at 31 December 2023, the Company’s property, plant and equipment with the carrying amount of EUR 1,093 thousand (31 December 2022: EUR 1,248 thousand) had been pledged to secure repayment of bank borrowings. | |
Change in average value per | ||||||||
At 31 December 2023 | At 31 December 2022 | ha | ||||||
Average | Average | |||||||
Value | value | Value | value | |||||
Region | Area (Ha) | (EUR ‘000) | (EUR/Ha) | Area (Ha) | (EUR ‘000) | (EUR/Ha) | Change, (%) | Change, EUR |
Total | 4 976* | 34,902 | 7,014 | 4 835* | 32,178 | 6,655 | 5.39 | 359 |
Radviliškis | 963 | 7,669 | 7,967 | 968 | 7,073 | 7,306 | 9.05 | 661 |
Jonava | 428 | 2,940 | 6,866 | 393 | 2,704 | 6,884 | -0.26 | (18) |
Šakiai | 530 | 4,462 | 8,417 | 530 | 4,270 | 8,055 | 4.50 | 362 |
Šiauliai | 388 | 2,579 | 6,651 | 364 | 2,381 | 6,546 | 1.61 | 105 |
Kėdainiai | 319 | 2,755 | 8,627 | 307 | 2,550 | 8,318 | 3.72 | 309 |
Jurbarkas | 354 | 1,955 | 5,520 | 345 | 1,886 | 5,462 | 1.06 | 58 |
Anykščiai | 308 | 1,531 | 4,978 | 308 | 1,496 | 4,863 | 2.36 | 115 |
Raseiniai | 400 | 2,749 | 6,865 | 402 | 2,498 | 6,218 | 10.40 | 647 |
Panevėžys | 330 | 2,380 | 7,207 | 330 | 2,175 | 6,586 | 9.44 | 621 |
Mažeikiai | 186 | 1,209 | 6,493 | 186 | 1,187 | 6,373 | 1.89 | 120 |
Other | 770 | 4,673 | 6,071 | 703 | 3,958 | 5,632 | 7.80 | 439 |
GROUP | Land | Buildings and | Plant and | Motor vehicles | Other | Total |
structures | machinery | |||||
At 1 January 2022 | ||||||
Cost or revalued amount | 56,377 | 966 | 10,186 | 665 | - | 68,194 |
Accumulated depreciation | (17,565) | (403) | (2,846) | (175) | - | (20,989) |
Net book amount | 38,812 | 562 | 7,340 | 490 | - | 47,204 |
Net book amount at 1 January 2022 | 38,812 | 562 | 7,340 | 490 | - | 47,204 |
- additions | 168 | - | 19 | - | - | 187 |
- write-offs and disposals | - | - | - | - | - | - |
- effect of modifications | 8,777 | 50 | - | - | - | 8,828 |
- depreciation | (6,679) | (114) | (1,020) | (84) | - | (7,897) |
- reclassifications | - | - | - | - | - | |
Net book amount at 31 December 2022 | 41,079 | 498 | 6,339 | 406 | - | 48,322 |
At 31 December 2022 | ||||||
Cost or revalued amount | 65,322 | 1,019 | 10,205 | 665 | - | 77,212 |
Accumulated depreciation | (24,243) | (521) | (3,866) | (259) | - | (28,890) |
Net book amount | 41,079 | 498 | 6,339 | 406 | - | 48,322 |
Net book amount at 1 January 2023 | 41,079 | 498 | 6,339 | 406 | - | 48,322 |
- additions | 184 | - | 327 | 94 | 71 | 676 |
- write-offs and disposals | - | - | - | - | - | - |
- effect of modifications | 9,151 | 124 | - | - | - | 9,275 |
- depreciation | (7,474) | (153) | (923) | (90) | (11) | (8,651) |
- reclassifications | - | - | (958) | - | - | (958) |
Net book amount at 31 December 2023 | 42,940 | 469 | 4,785 | 410 | 60 | 48,664 |
At 31 December 2023 | ||||||
Cost or revalued amount | 74,657 | 1,143 | 9,574 | 759 | 71 | 86,205 |
Accumulated depreciation | (31,718) | (674) | (4,789) | (349) | (11) | (37,541) |
Net book amount | 42,940 | 469 | 4,785 | 410 | 60 | 48,664 |
Annual growth rate | 5.76% | 5.00% |
Discount rate (WACC): | ||
8.04% | 7.72% |
In 2023, the Company recognised EUR 3,839 thousand impairment loss for investments in subsidiary Baltic Champs UAB. No impairment loss or reversal of previous impairment loss for investments in subsidiaries were recognised in 2022. Sensitivity to change in key assumptions used in the impairment tests: | ||||
Change in assumption | Impact on increase in impairment | |||
Assumption | 2023 | 2022 | 2023 | 2022 |
Decrease in annual growth rate | 1 p.p. | 1 p.p. | (1,659) | No impact |
Increase in discount rate (WACC) | 1 p.p. | 0.5 p.p. | (4,330) | No impact |
Decrease in EBITDA | 10 p.p. | 5 p.p. | (4,893) | No impact |
Net book amount | 3,465 | 1,646 | 132 | 5,243 | 1,646 | 107 | 1,753 |
Net book amount at 1 January 2023 | 3,465 | 1,646 | 132 | 5,243 | 1,646 | 107 | 1,753 |
- additions | - | 1,168 | 330 | 1,498 | - | 229 | 229 |
- internal development | - | 546 | - | 546 | |||
- write-offs and disposals | - | - | - | - | (1,646) | (9) | (1,655) |
- disposal of subsidiary (note 30) | (3,465) | - | (16) | (3,481) | - | - | - |
- amortisation | - | - | (24) | (24) | - | (1) | (1) |
- reclassification | - | 1,431 | - | 1,431 | - | - | - |
Net book amount at 31 December | - | 4,791 | 422 | 5,213 | - | 326 | 326 |
2023 | |||||||
At 31 December 2023 | |||||||
Cost | - | 4,791 | 825 | 5,616 | - | 352 | 352 |
Accumulated amortisation | - | - | (403) | (403) | - | (26) | (26) |
Net book amount | - | 4,791 | 422 | 5,213 | - | 326 | 326 |
Assumption | |
At 31 December 2022 | |
Forecast period | 5 years |
Forecast revenue for first period | EUR 9.6 million |
Annual growth rate of revenue | 5% |
Annual growth rate of expenses | 5% |
Annual growth rate beyond 5-year period | 1% |
Forecast EBITDA margin | 21% |
Discount rate (after-tax WACC) | 8.07% |
Expected capital expenditure approximates depreciation charges | Yes |
Change in assumption | Impact on increase in impairment at | |
Changes in assumptions | 31 December 2022 | |
Annual decrease in revenue and cost of sales during the forecast period | 10 p.p. | No impact |
Decrease in annual growth rate | 1 p.p. | No impact |
Increase in discount rate (WACC) | 0.5 p.p. | No impact |
Decrease in EBITDA margin | 5 p.p. | No impact |
At 31 December 2023 | At 31 December 2022 | |
Livestock | 10,686 | 10,515 |
Total non-current biological assets | 10,686 | 10,515 |
Crops | 20,708 | 17,464 |
Mycelium cultivation seedbed | 2,365 | 2,419 |
Total current biological assets | 23,073 | 19,883 |
Total biological assets | 33,759 | 30,398 |
Value of the Group’s livestock, EUR ‘000 | Dairy cows | Heifers | Other livestock | Total |
At 1 January 2022 | 6,890 | 3,001 | 102 | 9,993 |
Additions | - | - | 4 | 4 |
Increase (birth) | - | 55 | 61 | 116 |
Makeweight | - | 3,202 | 426 | 3,628 |
Reclassifications from other categories | 2,561 | (2,561) | - | - |
Disposals | (673) | (159) | (304) | (1,136) |
Natural mortality (recognised as change in fair value of biological assets | ||||
(note 22) | (320) | (52) | (13) | (385) |
Gain/(loss) on change in fair value of biological assets (note 22) | (1,659) | 93 | (139) | (1,705) |
At 31 December 2022 | 6,799 | 3,579 | 137 | 10,515 |
Additions | - | - | 5 | 5 |
Increase (birth) | - | 60 | 46 | 106 |
Makeweight | - | 3,828 | 505 | 4,334 |
Reclassifications from other categories | 2,934 | (2,934) | - | - |
Disposals | (746) | (259) | (271) | (1,276) |
Natural mortality (recognised as change in fair value of biological assets | ||||
(note 22) | (296) | (57) | (32) | (384) |
Gain/(loss) on change in fair value of biological assets (note 22) | (1,794) | (566) | (254) | (2,614) |
At 31 December 2023 | 6,897 | 3,651 | 136 | 10,686 |
Assumption | At 31 December 2023 | At 31 December 2022 | ||
Forecast period | 4 years | 4 years | ||
Average milk price | 0.480 | EUR/kg | 0.550 | EUR/kg |
Useful life of cow herd | 1-4 years | 1-4 years | ||
Average yield per cow | 22.63 kg per day | 22.35 kg per day | ||
Discount rate (after-tax WACC) | 7.70% | 7.72% |
Crops | |
At 1 January 2022 | 17,108 |
Seeding and other costs before point of harvest | 23,954 |
Harvest of crops | (43,888) |
Effect of change in fair value on initial recognition of agricultural produce (note 22) | 2,826 |
Autumn seeding and land tillage for spring | 15,499 |
Effect of change in fair value on initial recognition of agricultural produce – winter crops (note 4, 22) | 1,965 |
At 31 December 2022 | 17,464 |
Seeding and other costs before point of harvest | 24,344 |
Harvest of crops | (34,568) |
Effect of change in fair value on initial recognition of agricultural produce (note 22) | (7,240) |
Autumn seeding and land tillage for spring | 19,420 |
Effect of change in fair value on initial recognition of agricultural produce – winter crops (note 4, 22) | 1,288 |
At 31 December 2023 | 20,708 |
Winter | Winter | |||||
Winter wheat | rapeseed | barley | Vicia + triticale | Other crops | Total | |
Total seeded area (tilled land), ha | 10,878 | 5,414 | 1,463 | 891 | 19,455 | 38,100 |
Total costs incurred, EUR ‘000 | 6,850 | 3,565 | 937 | 431 | 7,638 | 19,420 |
Average costs per ha (EUR) | 630 | 658 | 641 | 484 | 393 | 510 |
2022 | ||||||
Total seeded area (tilled land), ha | 10,249 | 1,651 | 765 | - | 25,849 | 38,514 |
Total costs incurred, EUR ‘000 | 5,321 | 1,272 | 400 | - | 8,507 | 15,499 |
Average costs per ha (EUR) | 519 | 771 | 523 | - | 329 | 402 |
• | |
At 31 December 2023 | At 31 December 2022 | |
Agricultural produce | 14,156 | 22,069 |
Raw materials and consumables | 10,567 | 9,482 |
Herbaceous forage | 4,204 | 4,369 |
Finished products | 304 | 435 |
Other | 798 | 267 |
Total | 30,029 | 36,622 |
Write-down allowance | (1,366) | (1,381) |
Carrying amount | 28,663 | 35,241 |
11. Trade and Other Receivables | GROUP | COMPANY | ||
At 31 December 2023 | At 31 December 2022 | At 31 December 2023 | At 31 December 2022 | |
Trade receivables | 5,551 | 6,830 | 2,773 | 8,511 |
Subsidies and grants receivable from the National Paying Agency | ||||
(NPA) | 4,661 | 998 | - | - |
Receivables from natural persons | 97 | 80 | - | 3 |
Receivable on disposal of subsidiaries (note 30) | - | 3,106 | - | - |
Loan granted | 536 | 518 | - | - |
Other receivables | 6 | 12 | 3,265 | 11 |
Total | 10,851 | 11,544 | 6,038 | 8,525 |
Less: loss allowance for receivable on disposal of subsidiaries | - | (3,106) | - | - |
Less: loss allowance for other receivables | (197) | (89) | - | - |
Trade and other receivables, net | 10,654 | 8,350 | 6,038 | 8,525 |
Non-current portion | 536 | 518 | 3,265 | 5,817 |
Current portion | 10,118 | 7,832 | 2,773 | 2,708 |
13. Cash and Cash Equivalents | ||||
The Group’s cash and cash equivalents comprised as follows as at 31 December: | ||||
GROUP | COMPANY | |||
At 31 December 2023 | At 31 December 2022 | At 31 December 2023 | At 31 December 2022 | |
Cash at bank | 3,397 | 3,309 | 10 | 9 |
Cash on hand | 58 | 28 | - | - |
Carrying amount | 3,455 | 3,337 | 10 | 9 |
Other receivables | 639 | 610 | - | 14 |
Cash and cash equivalents | 3,455 | 3,337 | 10 | 9 |
Total | 14,109 | 11,687 | 6,048 | 8,534 |
GROUP | COMPANY | |||
Financial liabilities at amortised cost | At 31 December 2023 | At 31 December 2022 | At 31 December 2023 | At 31 December 2022 |
Borrowings | 76,663 | 69,798 | 32,381 | 32,034 |
Lease liabilities | 50,371 | 47,229 | 537 | 576 |
Trade payables | 27,721 | 25,352 | 1,032 | 846 |
Other payables | 232 | 192 | 22 | 21 |
Total | 154,987 | 142,573 | 33,972 | 33,477 |
Reserve for share-based payments to employees | Number of shares, units | Amount, EUR ‘000 |
Total reserve at 1 January 2022 | 10,351,724 | 3,002 |
Shares allocated to employees under share options as at 31 December 2022 | 6,259,716 | 1,816 |
Unallocated shares as at 31 December 2022 | 3,494,158 | 1,013 |
Total reserve at 31 December 2022 | 9,753,874 | 2,829 |
Shares allocated to employees under share options as at 31 December 2023 | 6,220,409 | 1,804 |
Unallocated shares as at 31 December 2023 | 3,753,815 | 1,089 |
Total reserve at 31 December 2023 | 9,974,224 | 2,893 |
Loan from subsidiaries The Company has borrowings from its subsidiary Baltic Champs UAB, repayment term expires in 2026, and from the Group’s monetary fund – Žemės Vystymo Fondas 20, repayment term expires in 2024. In 2023, the Company offset EUR 4,000 thousand of receivable dividends against a loan received from Baltic Champs UAB. In addition, Žemės Vystymo Fondas 20 provided non-cash loan of EUR 5,888 thousand to the Company for the purpose of increasing investments in subsidiaries (cash paid directly to subsidiary), which were offset against a loan granted. | ||||
The Group’s future minimum lease payments comprised as follows: | ||||
At 31 December 2023 | At 31 December 2022 | |||
Present value of minimum | Present value of minimum | |||
Minimum lease payments | lease payments | Minimum lease payments | lease payments | |
Within 1 year | 10,750 | 7,855 | 10,315 | 7,479 |
Later than 1 year | 50,849 | 40,532 | 49,870 | 39,750 |
Minimum lease payments | 61,599 | 48,387 | 60,185 | 47,229 |
Less: future finance charges | (13,212) | - | (12,956) | - |
Present value of minimum lease payments | 48,387 | 48,387 | 47,229 | 47,229 |
Later than 1 year | 412 | 371 | 495 | 433 |
Minimum lease payments | 613 | 537 | 673 | 576 |
Less: future finance charges | (76) | - | (97) | - |
Present value of minimum lease payments | 537 | 537 | 576 | 576 |
GROUP | COMPANY | |||
2023 | 2022 | |||
2023 | 2022 | |||
Balance at 1 January | 47,229 | 45,519 | 576 | 667 |
New leases | 639 | 934 | - | - |
Interest charged | 3,707 | 2,978 | 32 | 27 |
Interest paid | (3,707) | (2,978) | (32) | (27) |
Lease payments | (8,737) | (8,018) | (163) | (141) |
Effect of lease modifications | 9,256 | 8,794 | 124 | 50 |
Balance at 31 December | 48,387 | 47,229 | 537 | 576 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Balance at 1 January | 4,463 | 3,105 | 842 | 953 |
Grants and subsidies received | 827 | 1,831 | - | - |
Amortisation | (599) | (473) | (125) | (111) |
Balance at 31 December | 4,691 | 4,463 | 717 | 842 |
CONSOLIDATED AND SEPARATE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2023 (All amounts are in EUR ’000 unless otherwise stated) | |
138 |
Within 1 year | 545 | 383 | 102 | 111 |
After 1 year | 4 146 | 4,080 | 615 | 731 |
Total | 4,691 | 4,463 | 717 | 842 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Current income tax | - | - | - | - |
Change in deferred income tax | 208 | 913 | - | - |
Income tax expense (benefit) | 208 | 913 | - | - |
Deferred income tax | ||||
Deferred income tax assets | GROUP | COMPANY | ||
2023 | 2022 | 2023 | 2022 | |
Loss allowance for receivables and write-down allowance for inventories | 164 | 221 | - | - |
Revaluation of land | - | - | - | - |
Accumulated tax losses | 2,843 | 2,959 | - | - |
Total deferred income tax assets | 3,007 | 3,180 | - | - |
Offset against deferred income tax liability | (715) | (261) | - | - |
Deferred income tax assets | 2,292 | 2,919 | - | - |
Deferred income tax liabilities | GROUP | COMPANY | ||
2023 | 2022 | 2023 | 2022 | |
Adoption of IFRS 16 | 439 | 307 | - | - |
Change in fair value of winter crops on initial recognition | 193 | 290 | ||
Revaluation of land | 1,888 | 1,527 | - | - |
Total deferred income tax liabilities | 2,520 | 2,124 | - | - |
Offset against deferred income tax assets | (715) | (261) | - | - |
Deferred income tax liabilities | 1,805 | 1,863 | - | - |
Recognised in other comprehensive | |||||||||
income | - | - | - | - | - | 361 | - | 361 | |
At 31 December 2023 | 164 | - | 2,843 | 3,007 | 439 | 1,888 | 193 | 2,520 |
GROUP | COMPANY | |||
At 31 December 2023 | At 31 December 2022 | At 31 December 2023 | At 31 December 2022 | |
Total accumulated tax losses carry forward | 113,136 | 80,916 | 26,715 | 22,443 |
Less: deferred income tax asset on tax losses carry forward | (18,953) | (19,727) | - | - |
Total accumulated tax losses on which no deferred income tax asset | ||||
was recognised | 94,183 | 61,189 | 26,715 | 22,443 |
GROUP | COMPANY | |||
At 31 December | ||||
At 31 December 2023 | 2022 | At 31 December 2023 At 31 December 2022 | ||
Trade payables | 23,278 | 18,374 | 1,032 | 846 |
Payables under supplier financing arrangements | 4,443 | 6,978 | - | - |
Total | 27,721 | 25,352 | 1,032 | 846 |
21. Other Payables | ||||
GROUP | COMPANY | |||
At 31 December 2023 | At 31 December 2022 | At 31 December 2023 | At 31 December 2022 | |
Employment-related liabilities | 2,687 | 2,422 | 173 | 326 |
Vacation reserve | 1,406 | 1,343 | 195 | 340 |
Advance amounts received | 517 | 280 | - | - |
Taxes payable | 73 | 50 | 20 | 6 |
Deferred income and accrued expenses | 724 | 893 | - | 2 |
Other payables | 232 | 192 | 22 | 21 |
Total | 5,639 | 5,180 | 410 | 695 |
- | |||||||||
• • • • • | ||
Around 50% of total revenue of the Group was generated by 10 largest customers in 2023, while in 2022 around 50% of total revenue of the Group was generated by 11 largest customers. | ||
Wages and salaries and social security contributions | 19,150 | 14,947 |
Contractor services | 12,400 | 10,520 |
Depreciation of PP&E | 6,156 | 7,865 |
Raw materials | 5,108 | 4,302 |
Packaging expenses | 6,733 | 7,180 |
Fuel expenses | 4,725 | 5,089 |
Feed for cattle | 3,928 | 4,169 |
Organic fertilizers | 5,358 | 3,687 |
Seeds | 4,122 | 3,401 |
Depreciation of ROU assets | 5,289 | 3,416 |
Electricity and utility services | 1,589 | 2,870 |
Spare parts and inventories | 4,502 | 3,088 |
Inventory write-off expenses | 978 | 2,390 |
Medicine | 359 | 359 |
Inventory write-down allowance (reversal) | (15) | (155) |
Other expenses | 2,356 | 2,166 |
Less: direct government subsidies related to costs | (11,846) | (12,711) |
Total | 70,892 | 62,583 |
24. Selling Expenses | |||||
GROUP | COMPANY | ||||
2023 | 2022 | 2023 | 2022 | ||
Marketing, advertising, intermediation | 1,205 | 912 | 350 | 886 | |
Wages and salaries and social security contributions | 792 | 726 | 623 | 726 | |
Other selling expenses | 145 | - | - | - | |
Total | 2,142 | 1,638 | 973 | 1,612 |
25. Administrative Expenses | |||||
GROUP | COMPANY | ||||
2023 | 2022 | 2023 | 2022 | ||
Wages and salaries and social security contributions | 4,896 | 4,581 | 2,430 | 2,733 | |
Depreciation of PP&E and ROU assets and amortisation of intangible assets | 1,206 | 915 | 379 | 286 | |
Insurance and taxes | 1,111 | 880 | 53 | 70 | |
Office supplies | 692 | 616 | 132 | 124 | |
Share-based payment expenses | 657 | 589 | 657 | 589 | |
Consultation and business plan preparation | 613 | 320 | 386 | 235 | |
Fuel | 374 | 343 | 67 | 117 | |
Transport expenses | 304 | 408 | 164 | 167 | |
Rent and utility services | 255 | 304 | 57 | 63 | |
Services of credit institutions | 118 | 160 | 19 | 4 | |
Real estate registration and notary fees | 99 | 112 | 1 | - | |
PP&E write-offs | - | 5 | - | - | |
Change in impairment of PP&E | - | (393) | - | - | |
Provision due sanctions of NPA | 565 | - | - | - | |
Other | 946 | 926 | 227 | 297 | |
Total | 11,836 | 9,766 | 4,572 | 4,685 |
GROUP | COMPANY | |||||
2023 | 2022 | 2023 | 2022 | |||
Financial statements audit services under contracts | 159 | 178 | 88 | 103 | ||
Other services | 3 | - | 3 | - | ||
Total | 162 | 178 | 91 | 103 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Interest income | 45 | 40 | 238 | 30 |
Rental income (expenses) | 80 | 114 | 10 | 6 |
Other income (expenses) | 27 | 290 | 198 | 119 |
Total | 152 | 444 | 447 | 155 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Gain/(loss) on disposal of PP&E | 54 | 297 | - | - |
Insurance benefits | 83 | 55 | - | 1 |
Other | - | - | (3) | 1 |
Total | 137 | 352 | (3) | 2 |
29. Finance Costs | ||||
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Interest on borrowings | 3,223 | 2,413 | 358 | 235 |
Interest on bonds | 2,177 | 1,815 | 1,697 | 1,815 |
Finance costs related to ROU assets (IFRS 16) | 3,707 | 2,900 | 32 | 25 |
Foreign exchange loss | 10 | (16) | (1) | 1 |
Change in fair value of derivative instruments | - | 1 | - | - |
Interest on borrowings from subsidiaries and shareholder | - | - | 159 | 61 |
Other finance costs | 1,060 | 322 | 355 | 66 |
Total | 10,177 | 7,435 | 2,600 | 2,203 |
2023 | 2022 | |
Revenue | 4,041 | 7,267 |
Expenses | (3,504) | (6,399) |
Profit before income tax | 537 | 868 |
Income tax expense | - | - |
Profit after income tax of discontinued operation | 537 | 868 |
Gain on sale of the subsidiary after income tax | 7,303 | - |
Profit from discontinued operation | 7,840 | 868 |
Net cash inflow from operating activities | 100 | 328 |
Net cash inflow/(outflow) from investing activities | 11,837 | (59) |
Net cash (outflow) from financing activities | (91) | (181) |
Net increase in cash generated by the subsidiary | 11,846 | 88 |
In 2023 and 2022, net cash inflow from investing activities of Grybai LT comprised payments for property plant and equipment, as well as intangible assets (2023: EUR 74 thousand, 2022: EUR 59 thousand). In 2023, a cash inflow of EUR 11,911 thousand from the sale of Grybai LT is included under investing activities. This amount consists of consideration received of EUR 7,789 thousand and a loan of EUR 4,122 thousand granted by Kauno Grūdai UAB to Grybai LT to repay loans to Baltic Champs UAB and Swedbank at the date of transaction. A non-cash item of EUR 5,000 EUR was not included in the net cash inflow from investing activities as this amount of the consideration was paid by Kauno Grūdai directly to Swedbank to cover financial liabilities on behalf of Baltic Champs. Total consideration (including cash and non-cash items) and loans received from Kauno grūdai was equal to EUR 16,911 thousand. Details of the sale of the subsidiary | 2023 |
Total consideration | 12,789 |
Received loans | 4,122 |
Repayment of loans | (4,122) |
Carrying amount of net assets sold | (5,486) |
Gain on sale before income tax | 7,303 |
Income tax expense on gain | - |
Gain on sale after income tax | 7,303 |
The carrying amounts of Grybai LT KB assets and liabilities as at the date of sale (15 July 2023) were: | 2023 |
Goodwill and other intangible assets | 3,481 |
Property, plant and equipment | 3,814 |
Inventory | 1,756 |
Trade receivables and other current assets | 1,325 |
Cash and cash equivalents | 81 |
Total assets | 10,457 |
Financial liabilities | 755 |
Borrowings | 3,379 |
Trade payables and other current liabilities | 837 |
Total liabilities | 4,971 |
Net assets | 5,486 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Weighted average number of shares | 230,771,682 | 228,624,984 | 230,771,682 | 228,624,984 |
Net loss from continuing operations attributed to shareholders of the Company | (26,253) | (6,289) | (4,295) | (2,417) |
Earnings (loss) per share (EUR) from continuing operations | (0.11) | (0.03) | (0.02) | (0.01) |
Profit from discontinuing operations attributed to shareholders of the Company | 7,840 | 868 | - | - |
Earnings (loss) per share (EUR) from discontinuing operations | 0.03 | 0.00 | - | - |
Total net loss attributed to shareholders of the Company | (18,413) | (5,421) | (4,295) | (2,417) |
Total earnings (loss) per share (EUR) | (0.08) | (0.02) | (0.02) | (0.01) |
Subsidiaries | - | 8,381 | 2,694 | 279 | 265 | 3,290 |
Shareholders with significant influence | ||||||
Baltic Champs Group UAB | - | - | - | - | - | - |
Kęstutis Juščius | - | - | - | - | - | - |
Total | - | 8,381 | 2,694 | 279 | 265 | 3,290 |
Payments to the Group’s and the Company’s Board members and key management | ||
personnel, EUR | 2023 | 2022 |
Wages and salaries | 230,992 | 221,276 |
Shares | 14,558 | - |
Total | 245,550 | 221,276 |