As at 31 December | |||||
GROUP | COMPANY | ||||
ASSETS | Notes | 2024 | 2023 | 2024 | 2023 |
Non-current assets | |||||
Property, plant and equipment | 5 | 897 | 1,130 | ||
Right-of-use assets | 6 | 342 | 531 | ||
Investments in subsidiaries | 7 | 91,238 | 108,745 | ||
Intangible assets | 8 | - | 326 | ||
Trade and other receivables | 11 | 7,054 | 3,265 | ||
Investments accounted for under the equity method | - | - | |||
Other assets | 12 | 66 | 66 | ||
Deferred income tax assets | 19 | 74 | - | ||
Biological assets | 9 | - | - | ||
Total non-current assets | 99,671 | 114,062 | |||
Current assets | |||||
Biological assets | 9 | - | - | ||
Inventories | 10 | - | 4 | ||
Trade and other receivables | 11 | 12 | 2,773 | ||
Other assets | 12 | 144 | 290 | ||
Cash and cash equivalents | 13 | 3 | 10 | ||
Total current assets | 159 | 3,077 | |||
TOTAL ASSETS | 99,830 | 117,139 | |||
EQUITY AND LIABILITIES | |||||
Capital and reserves | |||||
Share capital | 15 | 67,803 | 67,203 | ||
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 | 2,693 | 2,893 | ||
Retained earnings | ( | ( | (19,337) | 3,218 | |
Equity attributable shareholders of the Company | 59,907 | 82,062 | |||
Non-controlling interest | - | - | |||
Total equity | 59,907 | 82,062 |
Non-current liabilities | |||||
Borrowings | 16 | - | 3,581 | ||
Lease liabilities | 17 | 183 | 371 | ||
Grants | 18 | 596 | 717 | ||
Deferred income tax liabilities | 19 | - | - | ||
Other amounts payable | 16 | 6,371 | - | ||
7,150 | 4,669 | ||||
Total non-current liabilities | |||||
Current liabilities | |||||
Borrowings | 16 | 31,275 | 28,800 | ||
Lease liabilities | 17 | 188 | 166 | ||
Trade payables | 20 | 524 | 1,032 | ||
Other amounts payable | 21 | 786 | 410 | ||
Total current liabilities | 32,773 | 30,408 | |||
Total liabilities | 39,923 | 35,077 | |||
TOTAL EQUITY AND LIABILITIES | 99,830 | 117,139 |
STATEMENT OF PROFIT OR LOSS | Year ended 31 December | |||||
GROUP | COMPANY | |||||
Continuing operations | Notes | 2024 | 2023 | 2024 | 2023 | |
Revenue | 22 | 3,289 | 2,545 | |||
Dividends from subsidiaries | 26 | 1,079 | 4,701 | |||
Cost of sales | 22, | ( | ( | - | (1) | |
23 | ||||||
Change in fair value of biological assets | 9, 22 | ( | ( | - | - | |
GROSS PROFIT | ( | ( | 4,368 | 7,245 | ||
Selling expenses | 24 | ( | ( | (308) | (973) | |
Administrative expenses | 25 | ( | ( | (4,170) | (4,572) | |
Impairment loss of investments in subsidiaries | 7 | (18,696) | (3,839) | |||
Net impairment reversal (loss) of financial assets | ( | (116) | - | |||
Net impairment reversal (loss) of intangible assets | ( | (327) | - | |||
Other income | 27 | 13 | 447 | |||
Other gain/(loss), net | 28 | 8 | (3) | |||
OPERATING PROFIT (LOSS) | ( | ( | (19,228) | (1,695) | ||
Finance costs | 29 | ( | ( | (3,609) | (2,600) | |
( | ( | (22,837) | (4,295) | |||
LOSS BEFORE INCOME TAX | ||||||
Income tax | 19 | ( | ( | 75 | - | |
LOSS FROM CONTINUING OPERATIONS | ( | ( | (22,762) | (4,295) | ||
Profit from discontinued operation (attributable to equity holders of the company) | 30 | - | - | |||
NET LOSS FOR THE PERIOD | ( | ( | (22,762) | (4,295) | ||
NET PROFIT/(LOSS) ATTRIBUTABLE TO: | ||||||
Shareholders of the Company | ( | ( | (22,762) | (4,295) | ||
Non-controlling interest | ( | ( | - | - |
Basic and diluted earnings/(loss) per share (EUR) | |||||
31 | ( | (0.10) | (0.02) | ||
STATEMENT OF OTHER COMPREHENSIVE INCOME | |||||
NET PROFIT/(LOSS) FOR THE PERIOD | ( | ( | (22,762) | (4,295) | |
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 | ( | ( | - | - |
Effect of changes in tax rates | ( | - | - | ||
Total other comprehensive income | - | - | |||
TOTAL COMPREHENSIVE INCOME/(LOSS) FOR THE YEAR | ( | ( | (22,762) | (4,295) | |
COMPREHENSIVE INCOME/(LOSS) ATTRIBUTABLE TO: | |||||
Shareholders of the Company | ( | ( | (22,762) | (4,295) | |
Non-controlling interest | ( | ( | - | - | |
( | ( | (22,762) | (4,295) |
Equity attributable to shareholders of the Company | ||||||||||
GROUP | 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 2023 | ( | |||||||||
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 2023 | ( | |||||||||
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 2024 | ( |
GROUP | COMPANY | ||||
Cash flows from operating activities | Notes | 2024 | 2023 | 2024 | 2023 |
Net profit (loss) before tax from: | |||||
Continuing operations | ( | ( | (22,837) | (4,295) | |
Discontinued operations | - | - | |||
Profit before tax, including discontinued operations | ( | ( | (22,837) | (4,295) | |
Non-cash expense (income) items and other adjustments | |||||
Depreciation expense (Property, plant and equipment) | 5 | 254 | 221 | ||
Depreciation expense (Right-of-use assets) | 6 | 166 | 170 | ||
Amortization expense | 8 | - | 1 | ||
Share-based compensation expense recognized in the income statement | 25 | 607 | 657 | ||
Write-offs of property, plant and equipment/intangible assets | 5,8 | 327 | - | ||
(Profit) loss on sale of property, plant and equipment | 28 | ( | ( | - | (9) |
Profit on sale of subsidiary | 30 | ( | - | - | |
Provisions for possible losses on receivables and write-offs of debts | 11 | ( | (68) | 4 | |
Provision for sanctions of the National Paying Agency | 11 | - | - | ||
Write-off of inventories and biological assets | 23 | - | - | ||
Impairment of investments | 7 | 18,713 | 3,839 | ||
Interest income | 27 | ( | ( | - | (238) |
Finance expenses | 16 | 2,689 | 2,541 | ||
Interest expense related to right-of-use assets | 17 | 36 | 29 | ||
Dividends from subsidiaries | 26 | (1,079) | (4,701) | ||
(Profit) loss due to change in fair value of biological assets | 22 | - | - | ||
Amortization of grants related to assets | 18 | ( | ( | (121) | (125) |
Impairment of inventories | 10,23 | ( | - | - | |
Effect of discounting of debts of subsidiaries | 29 | 466 | - | ||
Changes in working capital | |||||
(Increase) decrease in biological assets | ( | ( | - | - | |
(Increase) decrease in trade and other receivables | ( | (4,247) | 5,594 | ||
(Increase) decrease in inventories | 4 | 24 | |||
(Decrease) increase in trade and other payables | 500 | (5,702) | |||
(4,591) | (1,990) | ||||
Interest paid | ( | ( | (738) | (2,329) | |
Net cash flows from operating activities | ( | (5,329) | (4,319) |
Cash flows from investing activities | |||||
Acquisitions of tangible fixed assets | 5 | ( | ( | - | (58) |
Acquisitions of intangible fixed assets | 8 | ( | ( | - | (229) |
Acquisition of subsidiaries | 7 | - | - | ||
Disposal of subsidiaries | 7 | - | - | ||
Proceeds from sale of subsidiary | 30 | - | - | ||
Sale of tangible fixed assets | 28 | - | 18 | ||
Grants related to assets received from NMA | 18 | - | - | ||
Dividends received from subsidiaries | 26 | - | 701 | ||
Loans repaid | - | - | |||
Loans granted | - | - | |||
Net cash flows from investing activities | ( | - | 432 | ||
Cash flows from financing activities | |||||
Bonds | 16 | - | - | ||
Repayment of financial debts from credit institutions | 16 | ( | ( | (648) | (2,577) |
Receipt of financial debts from credit institutions | 16 | 6,136 | 6,628 | ||
Receipt of payments under supplier financing agreement | - | - | |||
Payments to financial institutions under supplier financing agreement | ( | ( | - | - | |
Receipt of other loans | - | - | |||
Repayment of other loans | ( | - | - | ||
Rent payments | 17 | ( | ( | (166) | (163) |
Net cash flows from financing activities | ( | 5,322 | 3,888 | ||
Net increase (decrease) in cash and cash equivalents | ( | (7) | 1 | ||
Cash and cash equivalents at the beginning of the period | 10 | 9 | |||
Cash and cash equivalents at the end of the period | 3 | 10 |
| Prior to 9 December 2024, the Company’s shares were admitted to trading on the NASDAQ Official List. Effective from 10 December 2024, the shares have been transferred to the |
No. | Name of subsidiary | Legal form | Legal entity code | Address, registration date and place | Profile | of | Group‘s ownership interest, % | ||
activities | |||||||||
31/12/2024 | 31/12/2023 | ||||||||
1. UAB Baltic Champs | *2 | 302942064 | Šiauliai Dist. Mun., Poviliškiai Vil. 15, Registration place: Šiauliai Dist. Mun., Registration date: | **D | 100,00% | 100,00% | |||
21/12/2012 | |||||||||
2. UAB AGROSS | *2 | 301807601 | Vilnius C. | Mun., Vilnius, Konstitucijos ave. 21C, registration address: Vilnius C. Mun., registration | **A | 100,00% | 100,00% | ||
3. UAB Grain LT | *2 | 302489354 | date:24/07/2008 | **H | 100,00% | 100,00% | |||
Vilnius C. Mun., Vilnius, Konstitucijos ave. 21C, registration address: Vilnius C. | Mun., registration date: | ||||||||
4. UAB Agrotechnikos centras | *2 | 302589187 | 17/03/2010 | Vilnius C. Mun., Vilnius, Konstitucijos ave. 21C, Registration place: Jonava Dist. Mun., Registration date: | **F | 100,00% | 100,00% | ||
5. UAB AUGA trade | *2 | 302753875 | 03/02/2011 | Jonava Dist. Mun. Bukonys Vil. Lankesos St. 2, Registration place: Jonava Dist. Mun., Registration date: | **H | 100,00% | 100,00% | ||
6. UAB Žemės vystymo fondas 6 | *2 | 300589719 | 29/02/2012 | Vilnius C. Mun., Vilnius, Smolensko St. 10, Registration place: Vilnius C. Mun., Registration date: | **E | 100,00% | 100,00% | ||
7. UAB Žemės vystymo fondas 20 | *2 | 300887726 | 10/08/2006 | Vilnius C. Mun., Vilnius, Konstitucijos ave. 21C, Registration place: Jonava Dist. Mun., Registration date: | **B | 100,00% | 100,00% | ||
22/06/2007 | |||||||||
8. UAB AUGA Grūduva | *2 | 174401546 | Šakiai Dist. Mun. Gotlybiškiai Vil., Registration place: Šakiai Dist. Mun., Registration date: 24/02/1997 | **A | 98,97% | 98,98% | |||
9. ŽŪB AUGA Spindulys | *1 | 171330414 | Radviliškis Dist. Mun., Vaitiekūnai Vil., Spindulio St. 13, Registration place: Radviliškis Dist. Mun., | **A | 99,99% | 99,99% | |||
Registration date: 09/04/1993 | |||||||||
10. ŽŪB AUGA Smilgiai | *1 | 168548972 | Registration date: 16/09/1992 | Panevėžys Dist. Mun. Smilgiai Twn. Panevėžio St. 23-1, Registration place: Panevėžys Dist. Mun., | **A | 100,00% | 99,98% | ||
11. ŽŪB AUGA Skėmiai | *1 | 171306071 | date:01/10/1992 | Kėdainių St. 13, Skėmiai Vil., Radviliškis Dist., Registration place: Radviliškis Dist. Mun., Registration | **A | 99,97% | 100,00% | ||
12. ŽŪB AUGA Nausodė | *1 | 154179675 | Registration date: 11/08/1992 | Anykščiai Dist. Mun. Nausodė Vil., Nausodės St. 55, Registration place: Anykščiai Dist. Mun., | **A | 99,93% | 99,94% | ||
13. ŽŪB AUGA Dumšiškės | *1 | 172276179 | date: 29/09/1992 | Raseiniai Dist. Mun. Gėluvos Vil., Dvaro St. 30, Registration place: Raseiniai Dist. Mun., Registration | **A | 99,88% | 99,38% | ||
14. ŽŪB AUGA Žadžiūnai | *1 | 175706853 | Šiauliai Dist. Mun. Žadžiūnai Vil., Gudelių St. 30-2, Registration place: Šiauliai Dist. Mun., Registration | **A | 99,81% | 99,81% | |||
date: 30/06/1992 | |||||||||
15. ŽŪB AUGA Mantviliškis | *1 | 161274230 | Registration date: 06/11/1992 | Kėdainiai Dist. Mun. Mantviliškis Vil., Liepos 6th St. 60, Registration place: Kėdainiai Dist. Mun., | **A | 99,94% | 99,94% | ||
16. ŽŪB AUGA Eimučiai | *1 | 175705032 | Šiauliai Dist. Mun. Žadžiūnai Vil., Gudelių St. 30-2, Registration place: Šiauliai Dist. Mun., Registration | **A | 99,24% | 99,24% | |||
date: 29/06/1992 | |||||||||
17. ŽŪB AUGA Vėriškės | *1 | 171305165 | Registration date: 29/09/1992 | Radviliškis Dist. Mun., Skėmiai Dist., Kėdainių St. 13, Registration place: Radviliškis St. Mun., | **A | 99,93% | 99,93% | ||
18. ŽŪB AUGA Želsvelė | *1 | 165666499 | Marijampolė Mun., Želsvelė Vil., Želsvelės St. 1, Registration place: Marijampolė Mun., Registration | **A | 99,86% | 99,86% | |||
date: 03/07/1992 | |||||||||
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 | Liabilities with floating interest rate | |||
Liabilities with fixed interest rate | ||||
At 31 December 2024 | At 31 December 2023 | At 31 December 2024 | At 31 December 2023 | |
Borrowings from credit institutions | 4,311 | 4,719 | 40,303 | 42,033 |
Bonds | 38,648 | 31,642 | - | - |
Other financial liabilities | 382 | 253 | - | - |
Lease liabilities | 45,237 | 46,079 | 2,935 | 2,308 |
Total | 88,578 | 82,693 | 43,238 | 44,341 |
GROUP | COMPANY | |||
At 31 December 2024 | At 31 December 2023 | At 31 December 2024 | At 31 December 2023 | |
Trade receivables | 6,757 | 5,354 | 3 | 2,773 |
Subsidies and grants receivable from the National Paying Agency | ||||
(NPA) | 775 | 4,661 | - | - |
Receivable from natural persons | 108 | 97 | 9 | - |
Loan granted | - | 536 | - | - |
Other receivables | 7 | 6 | 3,265 | 3,265 |
Trade receivables from subsidiaries | 6,018 | - | ||
Dividends receivable from subsidiaries | 1,079 | - | ||
The impact of discounting on the debts of subsidiaries | (3,308) | - | ||
Cash and cash equivalents |
Loss allowance (Note 11) | (1) | (2) | (65) | (68) | |
Trade receivables from subsidiaries | 6,018 | - | - | - | 6,018 |
Impact of discounting on trade receivables from subsidiaries | (1,921) | - |
| Receivables from the NPA represent direct subsidies receivable for crops and milk, which are paid by the first half of the next year and are in control of the State, and therefore, they are |
| considered as low risk. |
| Receivables from employees are also considered as low risk. No loss allowance was recognised for Stage 1 receivables, since the expected credit loss rates were immaterial. |
| A loan of EUR 536 thousand granted to UAB Ars Ingenii was measured at amortised cost as at 31 December 2023. As at that date, the total allowance for expected credit losses on this |
Contractual cash flows | |||||||
GROUP | Carrying amount | Between 1 and 2 | Between 3 and 4 | Over 5 years and | |||
Total | On demand | Within 1 year | years | years | later | ||
At 31 December 2024 | |||||||
Borrowings (note 16) | 83,644 | 83,644 | 83,644 | - | - | - | - |
Lease liabilities (note 17) | 48,172 | 59,838 | - | 12,097 | 11,066 | 16,601 | 20,074 |
Guarantees issued | - | 232 | 232 | - | - | - | - |
Supplier financing arrangements | 1,150 | 1,204 | - | 1,204 | - | - | - |
(note 20) | |||||||
Trade and other payables (note | 25,318 | 25,318 | - | 25,318 | - | - | - |
20, 21) | |||||||
Total | 158,284 | 170,236 | 83,876 | 38,620 | 11,066 | 16,601 | 20,107 |
At 31 December 2023 | |||||||
Borrowings (note 16) | 78,647 | 86,024 | - | 58,048 | 12,443 | 10,159 | 5,374 |
Lease liabilities (note 17) | 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 | - | - | - |
(note 20) | |||||||
Trade and other payables (note | 23,510 | 23,510 | - | 23,510 | - | - | - |
20, 21) | |||||||
Total | 154,987 | 176,054 | 232 | 96,998 | 22,655 | 25,578 | 30,591 |
6,371 | 9,213 | - | - | - | 9,213 | ||
note 16) | |||||||
Guarantees issued | - | 50,455 | 50,455 | - | - | - | - |
Trade and other payables (note 20, 21) | 533 | 533 | - | 533 | - | - | - |
Total | 38,550 | 91,888 | 81,730 | 746 | 172 | 27 | 9,213 |
At 31 December 2023 | |||||||
Borrowings (note 16) | 32,381 | 35,728 | - | 24,763 | 1,549 | 9,416 | - |
Lease liabilities (note 17) | 537 | 613 | - | 201 | 212 | 187 | 13 |
Guarantees issued | - | 44,704 | 44,704 | - | - | - | - |
Trade and other payables (note 20, 21) | 1,054 | 1,054 | - | 1,054 | - | - | - |
Total | 33,972 | 82,099 | 44,704 | 26,018 | 1,761 | 9,603 | 13 |
| As at 31 December 2024, the Company‘s current liabilities exceeded current assets by EUR 32,613 thousand (31 December 2022: EUR 27,331 thousand). As at 31 December 2024, |
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 |
- | - | - | 501 | ||||
- depreciation | - | (2,368) | (4,031) | (337) | (715) | - | (7,452) |
- reclassification | - | 32 | 6,611 | 825 | 880 | (2,001) | 6,348 |
Cost or revalued amount | 230 | - | 1,868 | - | - | - | 2,098 |
Accumulated depreciation | (213) | - | (988) | - | - |
| plans for the technologies under development due to uncertainty, the Group assessed the technical equipment created as part of the development using the comparable market price |
| method (comparing equipment of similar capacity with market prices). The determined value was recognized as property as it is used in the Company’s operations. The remaining portion |
The Company had acquired an accounting system, which was being developed internally and intended for use across the Group. As | the system is no longer planned to be further |
| developed, the Company wrote it off during 2024. | |
| The Group’s biological assets comprised as follows: | ||
At 31 December 2024 | At 31 December 2023 | |
Livestock | 13,978 | 10,686 |
Total non-current biological assets | 13,978 | 10,686 |
Crops | 18,464 | 20,708 |
Mycelium cultivation seedbed | 2,222 | 2,365 |
Total current biological assets | 20,686 | 23,073 |
Total biological assets | 34,664 | 33,759 |
| LIVESTOCK |
| Quantity of the Group’s livestock, units: | ||||
Dairy cows | Heifers | Other livestock | Total | |
At 1 January 2023 | 3,457 | 3,160 | 327 | 6,944 |
Additions | - | - | - | - |
Increase (birth) | - | 2,073 | 1,600 | 3,673 |
Reclassifications between categories | 1,188 | (1,188) | - | - |
Disposals | (1,060) | (435) | (1,489) | (2,984) |
Natural mortality | (132) | (221) | (90) | (443) |
At 31 December 2023 | 3,453 | 3,389 | 348 | 7,190 |
Additions | - | - | - | - |
Increase (birth) | - | 2,105 | 1,577 | 3,682 |
Reclassifications between categories | 1,270 | (1,270) | - | - |
Disposals | (1,158) | (486) | (1,578) | (3,222) |
Natural mortality | (143) | (273) | (78) | (494) |
At 31 December 2024 | 3,422 | 3,465 | 269 | 7,156 |
At 31 December 2023 | ||
Agricultural produce | 4,441 | 14,156 |
Raw materials and consumables | 8,768 | 10,567 |
Herbaceous forage | 4,398 | 4,204 |
Finished products | 259 | 304 |
Other Total | 507 | 798 |
| 11. Trade and Other Receivables | ||||
GROUP | COMPANY | |||
At 31 December 2024 | At 31 December 2023 | At 31 December 2024 | At 31 December 2023 | |
Trade receivables | 6,907 | 5,551 | 71 | 2,773 |
Subsidies and grants receivable from the National Paying Agency | ||||
(NPA) | 775 | 4,661 | - | - |
Receivables from natural persons | 108 | 97 | 9 | - |
Loan granted | 536 | 536 | - | - |
Other receivables | 7 | 6 | 3,265 | 3,265 |
Dividends receivable from subsidiaries | - | - | 1,079 | - |
Trade receivables from subsidiaries | - | - | 6,018 | - |
Discounted receivables from subsidiaries | - | - | (3,308) | - |
Total | 8,333 | 10,851 | 7,134 | 6,038 |
Less: loss allowance for other receivables | (686) | (197) | (68) | - |
Trade and other receivables, net | 7,647 | 10,654 | 7,066 | 6,038 |
Non-current portion | - | 536 | 7,054 | 3,265 |
Current portion | 7,647 | 10,118 | 12 | 2,773 |
| 12. Other Assets | ||||
GROUP | COMPANY | |||
At 31 December 2024 | At 31 December 2023 | At 31 December 2024 | At 31 December 2023 | |
Prepayments | 3,062 | 2,783 | 125 | 180 |
Deferred expenses | 1,341 | 1,406 | 85 | 148 |
VAT receivable | - | 665 | - | 28 |
Other | 254 | 254 | - | - |
Total | 4,657 | 5,108 | 210 | 356 |
Non-current portion | 1,718 | 1,718 | 66 | 66 |
Current portion | 2,939 | 3,390 | 144 | 290 |
At 31 December 2023 | ||||
Cash at bank | 1,687 | 3,397 | 3 | 10 |
Cash on hand | 31 | 58 | - | - |
Carrying amount | 1,718 | 3,455 | 3 | 10 |
At 31 December 2024 | At 31 December 2023 | At 31 December 2024 | At 31 December 2023 | |
Financial assets at amortised cost | ||||
Trade receivables | 6 757 | 5,354 | 3 | 6,038 |
Subsidies receivable from the NPA | 775 | 4,661 | - | - |
Other receivables | 115 | 639 | 3 274 | - |
Discounted receivables from subsidiaries | (3 308) | |||
Cash and cash equivalents | 1 718 | 3,455 | 3 | 10 |
Total | 9 365 | 14,109 | (28) | 6,048 |
At 31 December 2024 | At 31 December 2023 | At 31 December 2024 | At 31 December 2023 | |
Financial liabilities at amortised cost | ||||
Borrowings | 83 644 | 76,663 | 37 646 | 32,381 |
Lease liabilities | 48 172 | 50,371 | 371 | 537 |
Trade payables | 25 974 | 27,721 | 524 | 1,032 |
Other payables | 495 | 232 | 8 | 22 |
Total | 158 285 | 154,987 | 38 549 | 33,972 |
| met, an employee is eligible to exercise the option. Due to the restructuring process of AUGA group, RAB, which entered into force in 2025, stock option agreements that were concluded | provided with options to acquire the Company‘s shares free of charge if they meet the service condition to complete a 3-year term of service at the Group. After the service condition is | |
| in 2024 and must be exercised during the restructuring, will be reviewed. | ||
Reserve for share-based payments to employees | Number of shares, units | Amount, EUR ‘000 |
Total reserve at 1 January 2023 | 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 |
Shares allocated to employees under share options as at 31 December 2024 |
Less: current portion of lease liabilities | ||||
Lease liabilities for land | 7,112 | 6,563 | - | - |
Lease liabilities for other assets | 1,952 | 1,292 | ||
188 | 166 | |||
Total current lease liabilities | 9,064 | 7,855 | ||
188 | 166 | |||
39,108 | ||||
Total non-current lease liabilities | 40,532 | 183 | 371 | |
| The Group’s future minimum lease payments comprised as follows: |
| The Company’s future minimum lease payments comprised as follows as at 31 December: |
At 31 December 2023 | ||||
Present value of minimum lease | Present value of minimum lease | |||
Minimum lease payments | payments | Minimum lease payments | payments | |
Within 1 year | 214 | 188 | 201 | 166 |
Later than 1 year | 199 | 183 | 412 | 371 |
Minimum lease payments | 413 | 371 | 613 | 537 |
Less: future finance charges | (42) | - | (76) | - |
Present value of minimum lease payments | 371 | 371 | 537 | 537 |
CONSOLIDATED AND SEPARATE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024 | ||||
(All amounts are in EUR ’000 unless otherwise stated) | ||||
(7,606) | (8,737) | (166) | (163) | |
Lease payments | ||||
4,475 | 9,256 | - | 124 | |
Effect of lease modifications | ||||
Balance at 31 December | 48,172 | 48,387 | 371 | 537 |
| The Group's and the Company‘s lease liabilities have been secured by the lessor's title to assets acquired under lease by the lessee (note 6). The fair value of the Group's lease liabilities |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
Balance at 1 January | 4,691 | 4,463 | 717 | 842 |
Grants and subsidies received | - | 827 | - | - |
Amortisation | (478) | (599) | (121) | (125) |
Balance at 31 December | 4,213 | 4,691 | 596 | 717 |
| Grants related to assets will be recognised in the statement of profit or loss over the following periods: | ||||
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
Within 1 year | 614 | 545 | 178 | 102 |
After 1 year | 3,599 | 4,146 | 418 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
Loss allowance for receivables and write-down allowance for inventories | 255 | 164 | - | - |
Accumulated tax losses | 2,702 | 2,843 | - | - |
The impact of discounting subsidiaries' debts | - | - | 75 | - |
Total deferred income tax assets | 2,957 | 3,007 | 75 | - |
Offset against deferred income tax liability | (66) | (715) | - | - |
Deferred income tax assets | 2,891 | 2,292 | ||
75 | - |
2024 | 2023 | 2024 | 2023 | |
Adoption of IFRS 16 | 578 | 439 | - | - |
Change in fair value of winter crops on initial recognition | 59 | 193 | - | - |
Revaluation of land | 2,094 | 1,888 | - | - |
Total deferred income tax liabilities | 2,731 | 2,520 | - | - |
Offset against deferred income tax assets | (66) | (715) | - | - |
Deferred income tax liabilities | 2,665 | 1,805 | - | - |
Deferred income tax assets | Deferred income tax liabilities | |||||||
Loss allowance for | Revaluation of land | Accumulated tax | Total deferred | Adoption of IFRS | Revaluation of land | Change in fair value of | Total deferred | |
inventories and | losses | tax assets | 16 | winter crops on initial | tax liabilities | |||
receivables | recognition | |||||||
At 1 January 2023 | 221 | - | 2,959 | 3,180 | 307 | 1,527 | 290 | 2,124 |
Recognised in profit or loss | (57) | - | (116) | (173) | 132 | - | (97) | 35 |
Recognised in other comprehensive income | - | - | - | - | - | 361 | - | 361 |
At 31 December 2023 | 164 | - | 2,843 | 3,007 | 439 | 1,888 | 193 | 2,520 |
Recognised in profit or loss | 91 | - | (141) | (50) | 139 | - | (134) | 5 |
Recognised in other comprehensive income | - | - | - | - | - | 206 | - | 206 |
At 31 December 2024 | 255 | - | 2,702 | 2,957 | 578 | 2,094 | 59 | 2,731 |
| The change in deferred income tax in the income statement for 2024 consists of a decrease in deferred income tax assets of EUR 50 thousand (decrease in 2023 of EUR 173 thousand) |
GROUP | COMPANY | |||
At 31 December 2024 | At 31 December 2023 | At 31 December 2024 | At 31 December 2023 | |
Total accumulated tax losses carry forward | 116,248 | 113,136 | 49,354 | 26,715 |
Less: deferred income tax asset on tax losses carry forward | (16,888) | (18,953) | (466) | - |
Total accumulated tax losses on which no deferred income tax asset | ||||
was recognised | 99,361 | 94,183 | 48,888 | 26,715 |
| In accordance with the Law on Corporate Tax of the Republic of Lithuania, tax losses from ordinary activities may be carried forward indefinitely and no more than 70 percent of the taxable |
At 31 December 2024 | At 31 December 2023 | At 31 December 2024 | At 31 December 2023 | |
Trade payables | 24,824 | 23,278 | 524 | 1,032 |
Payables under supplier financing arrangements | 1 ,150 | 4,443 | - | - |
Total | 25,974 | 27,721 | 524 | 1,032 |
| After discounting the debts of the Company's group companies (Note | 32), amounts payable within one year to the Group companies were reclassified into the group of amounts payable |
| after one year and other long-term liabilities. | ||||
2023 | ||
ICA Sverige AB (buyer of mushrooms) | 6.69 | 6.48 |
Scandagra (buyer of crops) | 6.14 | 8.26 |
Dagab Inkop & Logistik AB (buyer of mushrooms) | 5.19 | 5.94 |
Nordic Sugar Kėdainiai (buyer of crops) | 4.71 | 4.53 |
Total | 22.73 | 25.21 |
| Around 50% of total revenue of the Group was generated by 13 largest customers in 2024, while in 2023 around 50% of total revenue of the Group was generated by 10 largest |
2023 | ||
Revenue by geographical territory (representing over 10% of the Group’s total revenue) | ||
% | % | |
Lithuania | 59.25 | 40.77 |
Sweden | 12.42 | 13.10 |
Germany | 7.15 | 9.47 |
Other countries | 21.18 | 36.66 |
Total | 100.00 | 100.00 |
Dividends from subsidiaries | 1,079 | 4,701 | |
Other revenue | - | 1 | |
Total | 4,368 | 7,246 | |
2024 | 2023 | 2024 | 2023 | |
Marketing, advertising, intermediation | 327 | 1,205 | 37 | 350 |
Wages and salaries and social security contributions | 542 | 792 | 271 | 623 |
Other selling expenses | 340 | 145 | - | - |
Total | 1,209 | 2,142 | 308 | 973 |
2024 | 2023 | 2024 | 2023 | |
Wages and salaries and social security contributions | 5,164 | 4,896 | 1,985 | 2,430 |
Depreciation of PP&E and ROU assets and amortisation of intangible assets | 765 | 1,206 | 301 | 379 |
Insurance and taxes | 873 | 1,111 | 43 | 53 |
Office supplies | 636 | 692 | 177 | 132 |
Share-based payment expenses | 607 | 657 | 607 | 657 |
Consultation and business plan preparation | 732 | 613 | 496 | 386 |
Fuel | 312 | 374 | 33 | 67 |
Transport expenses | 365 | 304 | 161 | 164 |
Rent and utility services | 288 | 255 | 62 | 57 |
Services of credit institutions | 73 | 118 | 5 | 19 |
Real estate registration and notary fees | 135 | 99 | - | 1 |
Provision due sanctions of NPA | (81) | 565 | - | - |
Other | 930 | 946 | 300 | 227 |
Total | 10,799 | 11,836 | 4,170 | 4,572 |
2024 | 2023 | 2024 | 2023 | |
Interest income | 29 | 45 | - | 238 |
Rental income (expenses) | 105 | 80 | - | 10 |
Other income (expenses) | 327 | 27 | 13 | 198 |
Total | 461 | 152 |
Share of dividends in | Share of dividends in | Share of dividends in | Share of dividends in | |||
2024 (%) | 2024 (EUR) | 2023 (EUR) | 2023 (EUR) | |||
Entity distributing dividends | AUGA Group AB | AUGA Group AB | AUGA Group AB | AUGA Group AB | ||
Baltic Champs, UAB | 100.00 | 100,00 | 4 000 000 | |||
Žemės Vystymo Fondas 20 UAB | ||||||
2024 | 2023 | 2024 | 2023 | |
Interest on borrowings | 3,237 | 3,223 | 349 | 358 |
Interest on bonds | 3,061 | 2,177 | 1,861 | 1,697 |
Finance costs related to ROU assets (IFRS 16) | 4,061 | 3,707 | 36 | 32 |
Foreign exchange loss | (2) | 10 | - | (1) |
Change in fair value of derivative instruments | - | - | - | - |
Interest on borrowings from subsidiaries and shareholder | - | - | 479 | 159 |
Financial expenses related to the discounting of debts of subsidiaries | - | - | 466 | - |
Other finance costs |
2023 | |
Revenue | 4,041 |
Expenses | (3,504) |
Profit before income tax | 537 |
Income tax expense | - |
Profit after income tax of discontinued operation | 537 |
Gain on sale of the subsidiary after income tax | 7,303 |
Profit from discontinued operation | 7,840 |
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 |
COMPANY | ||||
2024 | 2023 | 2024 | 2023 | |
Weighted average number of shares | 232,729,694 | 230,771,682 | 232,729,694 | 230,771,682 |
Net loss from continuing operations attributed to shareholders of the Company | (32,365) | (26,253) | (22,762) | (4,295) |
Earnings (loss) per share (EUR) from continuing operations | (0.14) | (0.11) | (0.10) | (0.02) |
Profit from discontinuing operations attributed to shareholders of the Company | - | 7,840 | - | - |
Earnings (loss) per share (EUR) from discontinuing operations | - | 0.03 | - | - |
Total net loss attributed to shareholders of the Company | (32,365) | (18,413) | (22,762) | (4,295) |
Total earnings (loss) per share (EUR) | (0.14) | (0.08) | (0.10) | (0.02) |
Sales and interest | |||||||
Interest on borrowings and other purchases | income | ||||||
Baltic Champs Group UAB | - | - | - | 3 | 10 | - | |
Kęstutis Juščius | - | - | - | - | - | - | |
Total | - |