GROUP | COMPANY | |||||
At 31 December | Note | At 31 December | ||||
2023 | 2022 | Assets | 2023 | 2022 | ||
Investment property | 12,14 | 6,903 | 6,527 | |||
Property, plant and equipment | 12 | 18,370 | 13,052 | |||
Right-of-use assets | 12,13 | 1,483 | 1,050 | |||
Intangible assets | 15 | 2 | 5 | |||
Investments in subsidiaries | 16 | 11,318 | 10,918 | |||
Non-current amounts receivable | 17 | 2,022 | 1,008 | |||
Non-current assets | 40,098 | 32,560 | ||||
Inventories | 18 | 8,988 | 9,188 | |||
Trade and other receivables | 19 | 17,686 | 27,795 | |||
Prepayments | 20 | 527 | 596 | |||
Cash and cash equivalents | 21 | 2,854 | 325 | |||
Current assets | 30,055 | 37,904 | ||||
Total assets | 70,153 | 70,464 | ||||
Equity | ||||||
Share capital | 3,463 | 3,463 | ||||
Share premium | 3,301 | 3,301 | ||||
Reserves | 1,248 | 1,400 | ||||
Retained earnings | 38,610 | 39,096 | ||||
Equity attributable to owners of the Company | 46,622 | 47,260 | ||||
Non-controlling interest | - | - | ||||
Equity | 22 | 46,622 | 47,260 | |||
Liabilities | ||||||
Borrowings | 23 | 2,569 | 1,499 | |||
Lease liabilities | 23 | 728 | 374 | |||
Government grants | 24 | 671 | 520 | |||
Trade and other payables | 26 | - | - | |||
Deferred income tax liabilities | 568 | 518 | ||||
___ | ___ | ____ | ____ | |||
Non-current liabilities | 4,536 | 2,911 | ||||
Borrowings | 23 | 1,356 | 3,483 | |||
Lease liabilities | 23 | 432 | 309 | |||
Income tax payable | 146 | |||||
Trade and other payables | 26 | 17,207 | 16,355 | |||
Current liabilities | 18,995 | 20,293 | ||||
Liabilities | 23,531 | 23,204 | ||||
Total equity and liabilities | 70,153 | 70,464 |
GROUP | COMPANY | ||||
2023 | 2022 | EUR ‘000 | Note | 2023 | 2022 |
Revenue | 1 | 245,072 | 288,643 | ||
- | - | Cost of sales | 2 | -236,059 | -271,448 |
Gross profit | 9,013 | 17,195 | |||
Other operating income | 3 | 5,598 | 11,592 | ||
- | - | Distribution expenses | 6 | -4,224 | -3,843 |
- | - | Administrative expenses | 7 | -4,434 | -3,855 |
- | - | Other operating expenses | 4 | -3,264 | -6,951 |
Other gain (loss) – net | 5 | 223 | -245 | ||
Results of operating activities | 2,912 | 13,893 | |||
Finance income | 100 | 193 | |||
- | - | Finance costs | -438 | -353 | |
- | - | Finance costs, net | 9 | -338 | -160 |
Profit (loss) before income tax | 2,574 | 13,733 | |||
- | - | Income tax | 10 | -47 | -1,134 |
Profit (loss) for the reporting year | 2,527 | 12,599 | |||
Attributable to: | |||||
Shareholders of the Company | 2,527 | 12,599 | |||
- | Non-controlling interest | - | - | ||
Profit (loss) for the reporting year | 2,527 | 12,599 | |||
Basic and diluted earnings per share (in EUR) | 11 | 0.21 | 1.05 |
GROUP | COMPANY | |||
2023 | 2022 | EUR ‘000 | 2023 | 2022 |
Profit (loss) for the reporting year | 2,527 | 12,599 | ||
Other comprehensive income | ||||
Items that will not be reclassified to profit or loss | - | - | ||
Items that are or may be subsequently reclassified to | - | - | ||
profit or loss | ||||
Other comprehensive income for the year, net of | ||||
income tax | - | - | ||
Total comprehensive income for the year | 2,527 | 12,599 | ||
Attributable to: | ||||
Shareholders of the Company | 2,527 | 12,599 | ||
- | Non-controlling interest | - | - | |
Total comprehensive income for the year | 2,527 | 12,599 |
Non- | |||||||||
con- | |||||||||
Revalua- | Retained | trolling | |||||||
Share | Share | tion re- | Legal | earnings | inte- | ||||
capital premium | serve | reserve | (deficit) | Total | rest | Total equity | |||
At 1 January 2022 | |||||||||
Comprehensive income for the year | |||||||||
Net profit (loss) | |||||||||
Other comprehensive income | |||||||||
Total comprehensive income for the year | |||||||||
Depreciation, write-off of revalued assets | - | ||||||||
Transactions with owners recognised | |||||||||
directly in equity | |||||||||
Dividends | - | - | - | ||||||
Change in fair value of put option | |||||||||
Total transactions with owners | - | - | - | ||||||
recognised directly in equity | |||||||||
Changes in the Group not resulting in a loss of control | |||||||||
Non-controlling interests on acquisition of subsidiary | |||||||||
Total transactions with owners | - | - | - | ||||||
At 31 December 2022 | |||||||||
At 1 January 2023 | |||||||||
Comprehensive income for the year | |||||||||
Net profit (loss) | - | ||||||||
Other comprehensive income | |||||||||
Total comprehensive income for the year | - | ||||||||
Depreciation, write-off of revalued | - | ||||||||
assets | |||||||||
Transactions with owners recognised | |||||||||
directly in equity | |||||||||
Dividends | - | - | - | ||||||
Change in fair value of put option | |||||||||
Total transactions with owners | - | - | - | ||||||
recognised directly in equity | |||||||||
Changes in the Group not resulting in a loss of control | |||||||||
Non-controlling interests on acquisition of subsidiary | - | - | - | - | |||||
Total transactions with owners | - | - | - | - | |||||
At 31 December 2023 | |||||||||
GROUP | COMPANY | ||||
2023 | 2022 | EUR ‘000 | 2023 | 2022 | |
Cash flows from operating activities | |||||
Profit (loss) for the year | 2,527 | 12,599 | |||
Adjustments for: | |||||
Depreciation of property, plant and equipment | 1,719 | 1,793 | |||
Loss (gain) on change in fair value of investment | |||||
property | -123 | 280 | |||
Amortisation of intangible assets | 3 | 9 | |||
- | - | Amortisation and write-off of grants | -134 | -165 | |
- | Change in inventory write-down allowance | 59 | 521 | ||
Impairment of goodwill | - | - | |||
- | - | Loss (gain) from disposal and write-off of property, | |||
plant and equipment | 12 | 29 | |||
Losses (gain) from disposal of investments | - | 2 | |||
Other operating income | -1,523 | -3,931 | |||
Income tax expenses | 47 | 1,134 | |||
Finance costs, net | 338 | 160 | |||
2,925 | 12,431 | ||||
- | Change in inventories | 141 | -1,663 | ||
- | Change in non-current amounts receivable | -1,014 | 108 | ||
- | Change in trade and other receivables and prepayments | 8,566 | -8,070 | ||
- | Change in trade and other payables | 2,100 | 2,881 | ||
12,718 | 5,687 | ||||
- | - | Interest paid | -287 | -178 | |
- | - | Income tax paid | - | - | |
Net cash flows generated from operating activities | 12,431 | 5,509 | |||
Cash flows from investing activities | |||||
- | - | Payments for acquisition of property, plant and | |||
equipment | -6,773 | -3,384 | |||
Payments for acquisition of intangible assets | - | 1 | |||
Proceeds from sale of property, plant and equipment | 137 | 8 | |||
Proceeds from disposal of investments | - | 63 | |||
Acquisition of ownership interest in subsidiary | -400 | - | |||
- | - | Loans granted | -320 | -800 | |
Government grants | 285 | - | |||
Dividends received | 1,631 | 1,000 | |||
Repayment of loans | 381 | 1,361 | |||
- | Outflow of cash to acquire subsidiary, net of cash | ||||
acquired | - | - | |||
- | - | Net cash flows (used in) investing activities | -5,059 | -1,751 |
GROUP | Note | COMPANY | |||
2023 | 2022 | EUR ‘000 | 2023 | 2022 | |
Cash flows from financing activities | |||||
Proceeds from borrowings | 23 | 2,134 | 669 | ||
- | - | Repayments of borrowings | 23 | -3,191 | -1,913 |
- | - | Lease payments | -621 | -379 | |
- | - | Payment of dividends | -3,165 | -2,389 | |
- | - | Net cash flows (used in) financing activities | -4,843 | -4,012 | |
- | Net increase (decrease) in cash and cash | 2,529 | -254 | ||
equivalents | |||||
Cash and cash equivalents as at 1 January | 325 | 579 | |||
Cash and cash equivalents as at 31 December | 21 | 2,854 | 325 |
| Number of | Nominal value, | ||
Shareholder | shares held | EUR | Total value, EUR |
| Swisspartners Versicherung AG | 7,213,680 | 0.29 | 2,091,968 |
| Zweigniederlassung Österreich | |||
Multi Asset Selection Fund | 2,035,729 | 0.29 | 590,361 |
Other minority shareholders | 2,693,591 | 0.29 | 781,141 |
Total capital | 11,943,000 | 0.29 | 3,463,470 |
| Number of | Nominal value, | ||
Shareholder | shares held | EUR | Total value, EUR |
6,994,316 | 0.29 | 2,028,352 | |
Multi Asset Selection Fund | 2,035,729 | 0.29 | 590,361 |
Mr. Gintaras Bertašius | 219,364 | 0.29 | 63,616 |
Other minority shareholders | 2,693,591 | 0.29 | 781,141 |
Total capital | 11,943,000 | 0.29 | 3,463,470 |
108 |
| Cheese, cheese | Dried milk | Fresh milk | ||
EUR ‘000 | products and other | products | products | Total |
Revenue | 139,603 | 37,971 | 32,962 | 210,536 |
Cost of sales | -130,634 | -26,152 | -26,063 | -182,849 |
Gross profit | 8,969 | 11,819 | 6,899 | 27,687 |
Other operating income | 275 | |||
Distribution, administrative and other operating expenses | -11,405 | |||
Other gain (loss) – net | 221 | |||
Operating result | 16,778 | |||
Finance income | 39 | |||
Finance costs | -1,378 | |||
Finance costs, net | -1,339 | |||
Profit (loss) before income tax | 15,439 |
Cheese, cheese | ||||
products and | Dried milk | Fresh milk | ||
other | products | products | Total | |
Revenue | 170,589 | 36,630 | 26,864 | 234,083 |
Cost of sales | -152,498 | -33,414 | -23,897 | -209,809 |
Gross profit | 18,091 | 3,216 | 2,967 | 24,274 |
Other operating income | 313 | |||
Distribution, administrative and other operating expenses | -9,755 | |||
Other gain (loss) – net | 89 | |||
Operating result | 14,921 | |||
Finance income | 127 | |||
Finance costs | -868 | |||
Finance costs, net | -741 | |||
Profit (loss) before income tax | 14,180 |
Assets | ||||
Lithuania | 36,624 | 86,756 | 77,693 | 54,228 |
European Union (excluding Lithuania) | 103,079 | 15,844 | 96,758 | 11,486 |
Other countries | 70,833 | 4,439 | 70,621 | 4,439 |
210,536 | 107,039 | 245,072 | 70,153 |
Revenue | Assets | Revenue | Assets | |
Lithuania | 26,751 | 80,468 | 101,179 | 58,691 |
European Union (excluding Lithuania) | 132,771 | 10,515 | 117,049 | 4,293 |
Other countries | 74,561 | 7,480 | 70,415 | 7,480 |
234,083 | 98,463 | 288,643 | 70,464 |
GROUP | COMPANY | ||||
2023 | 2022 | 2023 | 2022 | ||
-143,805 | -168,220 | Raw materials | -117,098 | -147,779 | |
- | - | Resale cost of goods produced by the subsidiaries | -102,928 | -105,268 | |
-10,817 | -9,916 | Employee expenses, including social security contributions | -3,974 | -3,323 | |
-3,562 | -3,750 | Depreciation and grants’ amortisation | -952 | -1,117 | |
-6,387 | -5,922 | Milk collection and transportation costs | -5,445 | -5,758 | |
-7,758 | -14,186 | Gas, electricity, water | -1,827 | -3,844 | |
-2,109 | -2,205 | Transport costs | -2,109 | -2,205 | |
-8,411 | -5,610 | Other | -1,726 | -2,154 | |
-182,849 | -209,809 | -236,059 | -271,448 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
183 | 89 | Income from rendering of services | 3,625 | 7,300 |
- | - | Dividends | 1,523 | 3,931 |
16 | 16 | Income from accounting services | 388 | 197 |
76 | 208 | Other income | 62 | 164 |
275 | 313 | 5,598 | 11,592 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
-80 | -82 | Cost of services rendered | -3,260 | -6,950 |
-225 | -97 | Other expenses | -4 | -1 |
-305 | -179 | -3,264 | -6,951 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
221 | 89 | Gain (loss) from disposal of raw materials, non-current assets | 98 | 35 |
- | - | Gain (loss) from fair value change of investment property | 125 | -280 |
221 | 89 | 223 | -245 |
GROUP | COMPANY | |||
2023 | 2022 | Personnel expenses, including social security | 2023 | 2022 |
-3,239 | -2,441 | contributions and change in vacation reserve | -2,374 | -1,822 |
-155 | -140 | Depreciation and amortisation, including amortisation | -99 | -92 |
| of subsidies | ||||
-451 | -393 | Services received | -192 | -175 |
-282 | -242 | Taxes, other than income tax | -201 | -179 |
-131 | -126 | Veterinary services | -82 | -80 |
-198 | -210 | Consultation services | -136 | -151 |
11 | - | Inventory write-down, reversal | 11 | - |
-166 | -142 | Security | -62 | -54 |
-93 | -22 | Fines and interest paid on late payments | -1 | -9 |
-209 | -52 | Write-off of bad debt expenses | -209 | -52 |
-209 | -205 | Computer expenses | -197 | -194 |
-55 | -85 | Fuel | -48 | -46 |
-65 | -66 | Repair expenses | -44 | -55 |
-47 | -44 | Fee for membership in association | -47 | -44 |
-34 | -31 | Stock exchange expenses | -31 | -29 |
-16 | -132 | New product development expenses | - | -98 |
-84 | -99 | Insurance | -36 | -52 |
-65 | -23 | Bank charges | -52 | -18 |
-1,174 | -974 | Other | -634 | -705 |
-6,662 | -5,427 | -4,434 | -3,855 |
GROUP | COMPANY | |||
2023 | 2022 | Finance income | 2023 | 2022 |
34 | 19 | Interest | 98 | 87 |
- | 95 | Foreign exchange gain | - | 95 |
5 | 13 | Other | 2 | 11 |
39 | 127 | Total finance income | 100 | 193 |
Finance costs | ||||
-1194 | -671 | Interest | -257 | -162 |
-37 | -17 | Interest on lease | -32 | -17 |
-129 | -119 | Factoring charges | -129 | -116 |
-18 | - | Foreign exchange loss | -20 | - |
- | -61 | Other | - | -58 |
-1,378 | -868 | Total finance costs | -438 | -353 |
-1,339 | -741 | -338 | -160 |
GROUP | COMPANY | ||||
2023 | 2022 | 2023 | 2022 | ||
Current year income tax expenses | |||||
-647 | -386 | Reporting period | 3 | -146 | |
Deferred income tax expenses | |||||
-140 | -1,095 | Change in deferred income tax | -50 | -988 | |
-787 | -1,481 | -47 | -1,134 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
15,439 | 14,180 | Profit for the year | 2,574 | 13,733 |
2,316 | 2,127 | Income tax calculated at a rate of 15% | 386 | 2,060 |
- | - | Gain from inter-company disposal of business | - | - |
- | - | Dividend income | -228 | -589 |
-128 | -27 | Other non-taxable income | -1 | -2 |
- | - | Impairment of goodwill | - | - |
-12 | -17 | Charity expenses deductible twice for tax | -11 | -16 |
| purposes | ||||
-12 | -40 | R&D expenses deductible thrice for tax | - | - |
| purposes | ||||
-107 | -592 | Investment project relief | -87 | -363 |
-67 | -86 | Tax loss utilisation | -67 | - |
151 | 402 | Other expenses not deductible for tax purposes | 55 | 44 |
-1,354 | -286 | Other expenses deductible for tax purposes | - | - |
787 | 1,481 | Income tax expenses (benefit) | 47 | 1,134 |
GROUP | COMPANY | |||
2023 | 2022 | Net profit attributable to holders of ordinary shares | 2023 | 2022 |
| 14,666 | 12,511 | of the Parent, EUR ‘000 | 2,527 | 12,599 |
| Number of issued shares calculated based on the | ||||
11,943 | 11,943 | weighted average unit cost method, ‘000 units | 11,943 | 11,943 |
1.23 | 1.05 | Basic earnings (loss) per share (EUR | 0.21 | 1.05 |
| Right-of- | Land and | Plant and | Other | Construction | ||
| EUR ‘000 | use assets* | buildings | machinery | assets | in progress | Total |
Cost/revalued amount | ||||||
Balance at 1 January 2022 | 1,986 | 19,438 | 61,470 | 3,684 | 355 | 86,933 |
Additions | 335 | 26 | 442 | 150 | 3,383 | 4,336 |
Disposals | - | -133 | -114 | -27 | - | -274 |
Reclassifications | -475 | 71 | 710 | 8 | -314 | - |
Balance at 31 December 2022 | 1,846 | 19,402 | 62,508 | 3,815 | 3,424 | 90,995 |
Balance at 1 January 2023 | 1,846 | 19,402 | 62,508 | 3,815 | 3,424 | 90,995 |
Additions | 956 | 1 | 761 | 284 | 11,440 | 13,442 |
Disposals | -155 | -42 | -1,487 | -277 | - | -1,961 |
Reclassifications | -565 | 725 | 1,461 | 47 | -1,668 | - |
Balance at 31 December 2023 | 2,082 | 20,086 | 63,243 | 3,869 | 13,196 | 102,476 |
Depreciation and impairment losses | ||||||
Balance at 1 January 2022 | 878 | 4,025 | 29,675 | 2,476 | - | 37,054 |
Depreciation charge for the year | 211 | 679 | 3,523 | 300 | - | 4,713 |
Disposals | - | -91 | -104 | -24 | - | -219 |
Reclassifications | -325 | - | 325 | - | - | - |
Balance at 31 December 2022 | 764 | 4,613 | 33,419 | 2,752 | - | 41,548 |
Balance at 1 January 2023 | 764 | 4,613 | 33,419 | 2,752 | - | 41,548 |
Depreciation charge for the year | 199 | 631 | 3,586 | 229 | - | 4,645 |
Disposals | -85 | -35 | -1,131 | -186 | - | -1,437 |
Reclassifications | -338 | - | 338 | - | - | - |
Balance at 31 December 2023 | 540 | 5,209 | 36,212 | 2,795 | - | 44,756 |
Net book amount | ||||||
At 1 January 2022 | 1,108 | 15,413 | 31,795 | 1,208 | 355 | 49,879 |
At 31 December 2022 | 1,082 | 14,789 | 29,089 | 1,063 | 3,424 | 49,447 |
At 31 December 2023 | 1,542 | 14,877 | 27,031 | 1,074 | 13,196 | 57,720 |
GROUP | COMPANY | |||
2023 | 2022 | EUR ‘000 | 2023 | 2022 |
4,426 | 4,517 | Cost of finished products | 1,447 | 1,543 |
219 | 196 | Distribution and administrative expenses | 144 | 131 |
- | - | Other operating expenses | 128 | 119 |
4,645 | 4,713 | 1,719 | 1,793 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
199 | 211 | Depreciation of right-of-use assets | 194 | 215 |
- | - | Impairment of right-of-use assets | 1 | 2 |
37 | 18 | Interest expenses (included in finance costs) | 32 | 17 |
39 | 34 | Expenses related to short-term leases (included in cost of | 31 | 27 |
sales and general and administrative expenses) | ||||
Expenses related to leases of low-value assets not | ||||
78 | 67 | included in the above short-term leases (included in cost | 25 | 15 |
of sales, general and administrative expenses, other | ||||
operating expenses) | ||||
Expenses related to variable lease payments not included | ||||
24 | 37 | in lease liabilities (included in cost of sales, general and | 24 | 37 |
administrative expenses, other operating expenses) | ||||
377 | 367 | 307 | 313 |
EUR ‘000 | 2023 | 2022 |
Balance at 1 January | 6,527 | 6,780 |
Additions | 38 | 64 |
Disposals | - | -37 |
Net gain/(loss) on fair value adjustment | 123 | -280 |
Reclassification from/(to) inventories and owner-occupied PP&E | 215* | - |
Balance at 31 December | 6,903 | 6,527 |
EUR ‘000 | 31/12/2023 | 31/12/2022 |
Hierarchy level 2 (a) | 2,821 | 1,614 |
Hierarchy level 3 (b) | 4,082 | 4,913 |
6,903 | 6,527 |
EUR ‘000 | 31/12/2023 | 31/12/2022 |
Within one year | 330 | 293 |
Between 1 and 5 years | 941 | 878 |
After 5 years | - | - |
1,271 | 1,171 |
| EUR ‘000 | Computer | Other intangible | |||
| Goodwill | software | assets | Total | ||
Cost | |||||
Balance at 1 January 2022 | 6,915 | 546 | 17 | 7,478 | |
Additions | - | - | - | - | |
Disposals | - | - | - | - | |
Reclassifications | - | - | - | - | |
Balance at 31 December 2022 | 6,915 | 546 | 17 | 7,478 | |
Balance at 1 January 2023 | 6,915 | 546 | 17 | 7,478 | |
Additions | - | - | - | - | |
Disposals | - | - | - | - | |
Reclassifications | - | - | - | - | |
Balance at 31 December 2023 | 6,915 | 546 | 17 | 7,478 | |
Amortisation and impairment | |||||
Balance at 1 January 2022 | 2,749 | 533 | 10 | 3,292 | |
Amortisation charge for the year | - | 11 | - | 11 | |
Disposals | - | - | - | - | |
Impairment | - | - | - | - | |
Balance at 31 December 2022 | 2,749 | 544 | 10 | 3,303 | |
Balance at 1 January 2023 | 2,749 | 544 | 10 | 3,303 | |
Amortisation charge for the year | - | 2 | 5 | 7 | |
Disposals | - | - | - | - | |
Impairment | - | - | - | - | |
Balance at 31 December 2023 | 2,749 | 546 | 15 | 3,310 | |
Net book amounts | |||||
At 1 January 2022 | 4,166 | 13 | 7 | 4,186 | |
At 31 December 2022 | 4,166 | 2 | 7 | 4,175 | |
At 31 December 2023 | 4,166 | - | 2 | 4,168 |
EUR ‘000 | 31/12/2023 | 31/12/2022 |
Kelmės Pienas UAB (fresh milk products)* | 3,867 | 3,867 |
Modest AB (cheese, cheese products) | 299 | 299 |
4,166 | 4,166 |
EUR ‘000 | 31/12/2023 | 31/12/2022 |
Cost of shares of Modest AB | 1,991 | 1,991 |
Cost of shares of Kelmės Pieninė AB | 8,656 | 8,656 |
Cost of shares of Pieno Logistika AB | - | - |
Cost of shares of Baltic Dairy Board SIA | 671 | 271 |
11,318 | 10,918 |
EUR ‘000 | 31/12/2023 | 31/12/2022 |
Total assets | 559 | 174 |
Shareholders’ equity | 68 | 105 |
Net profit (loss) | -37 | -4 |
EUR ‘000 | 31/12/2023 | 31/12/2022 |
Total assets | 7,692 | 15,409 |
Shareholders’ equity | 5,664 | 5,053 |
Net profit (loss) | 611 | 1,351 |
GROUP | COMPANY | ||||
31/12/2023 | 31/12/2022 Note | Financial instruments | 31/12/2023 | 31/12/2022 | |
- | - | 28 | Loans granted to related parties (a) | 1,111 | 897 |
600 | - | Loans granted to related parties (b) | 600 | - | |
600 | - | 1,711 | 897 | ||
| Non-financial assets | |||||
- | - | 28 | Prepayments made to related parties | - | - |
311 | 111 | Non-current amounts receivable | 311 | 111 | |
| from farmers (c) | |||||
2 | - | Other non-current amounts receivable | - | - | |
313 | 111 | 311 | 111 | ||
913 | 111 | 2,022 | 1,008 |
GROUP | COMPANY | ||||
31/12/2023 | 31/12/2022 | 31/12/2023 | 31/12/2022 | ||
11,343 | 21,063 | Finished products | 5,958 | 7,709 | |
1,650 | - | Products in transit | 1,650 | - | |
12,993 | 21,063 | 7,608 | 7,709 | ||
324 | 449 | Raw materials | 105 | 158 | |
4,016 | 3,661 | Consumables | 1,275 | 1,321 | |
294 | 320 | Work in progress | - | - | |
- | - | Non-current assets held for sale | - | - | |
17,627 | 25,493 | 8,988 | 9,188 |
GROUP | Note | 31/12/2023 | 31/12/ 2022 | |
Trade receivables | 14,815 | 14,133 | ||
Impairment losses | -307 | -99 | ||
Trade receivables from related parties | 88 | 30 | ||
| Loans granted to related parties, including interest | 28 | - | ||
| charged and administration fee | 928 | |||
Financial assets | 14,596 | 14,992 | ||
Taxes receivable (other than income tax) | 2,593 | 2,764 | ||
Other receivables from related parties | - | - | ||
Other receivables | 18 | 119 | ||
Total trade and other receivables | 17,207 | 17,875 |
COMPANY | 31/12/2023 | 31/12/2022 | ||
Trade receivables | 11,686 | 13,808 | ||
Impairment losses | j | -307 | -99 | |
Trade receivables from related parties | 28 | 499 | 8,762 | |
| Loans granted to related parties, including interest | 28 | - | 928 | |
| charged and administration fee | ||||
Financial assets | 11,878 | 23,399 | ||
Taxes receivable (other than income tax) | 2,283 | 2,665 | ||
Other receivables from related parties | 28 | - | 1,631 | |
Other receivables | 3,525 | 100 | ||
Total trade and other receivables | 17,686 | 27,795 |
GROUP | COMPANY | ||||
31/12/2023 | 31/12/2022 | Note | 31/12/2023 | 31/12/2022 | |
608 | 544 | (a) | Prepayments | 456 | 399 |
71 | - | Advance income tax | 71 | - | |
- | 197 | 28 | Prepayments to related parties | - | 197 |
679 | 741 | 527 | 596 |
GROUP | COMPANY | |||
31/12/2023 | 31/12/2022 | 31/12/2023 | 31/12/2022 | |
8,609 | 596 | Cash at bank | 2,740 | 301 |
116 | 25 | Cash on hand | 114 | 24 |
8,725 | 621 | 2,854 | 325 |
GROUP | COMPANY | ||||
31/12/2023 | 31/12/2022 | Note | 31/12/2023 | 31/12/2022 | |
15,706 | 12,978 | Non-current borrowings | 27,28 | 2,569 | 1,499 |
775 | 399 | Lease liabilities | 13 | 728 | 374 |
16,481 | 13,377 | Non-current | 3,297 | 1,873 | |
3,235 | 9,238 | Current bank borrowings and other | 1,356 | 3,483 | |
| borrowings | 27,28 | ||||
469 | 314 | Lease liabilities | 13 | 432 | 309 |
3,704 | 9,552 | Current | 1,788 | 3,792 | |
20,185 | 22,929 | Total borrowings and lease | 5,085 | 5,665 |
GROUP | COMPANY | |||
31/12/2023 | 31/12/2022 | 31/12/2023 | 31/12/2022 | |
3,234 | 9,238 | Within 1 year | 1,356 | 3,483 |
15,706 | 12,978 | Between 1 and 5 years | 2,569 | 1,499 |
18,940 | 22,216 | 3,925 | 4,982 |
GROUP | COMPANY | |||
31/12/2023 | 31/12/2022 | 31/12/2023 | 31/12/2022 | |
469 | 314 | Within 1 year | 432 | 309 |
775 | 399 | Between 1 and 5 years | 728 | 374 |
1,244 | 713 | 1,160 | 683 |
Liabilities arising from financing activities | ||||||
Non- | Credit | |||||
GROUP | Current | current | Current portion of | lines | Non-current | |
portion of | portion of | non-current | and | portion of | ||
lease | lease | borrowings, current | over- | non-current | ||
liabilities | liabilities | borrowings | drafts | borrowings | Total | |
At 1 January 2023 | 314 | 399 | 6,834 | 2,404 | 12,979 | 22,930 |
Cash inflows - proceeds from borrowings | 278 | 1,856 | 2,134 | |||
Cash outflows - repayments of borrowings | -3,006 | -2,404 | -5,410 | |||
Additions - lease | 353 | 828 | 1,181 | |||
Repayments – lease | -650 | -650 | ||||
Other non-cash changes | ||||||
(reclassification of current/non- current portion, impairment, write-offs) | 452 | -452 | -871 | 871 | - | |
At 31 December 2023 | 469 | 775 | 3,235 | - | 15,706 | 20,185 |
Liabilities arising from financing activities | ||||||
| Non- | ||||||
COMPANY | Current | current | Current portion of | Non-current | ||
| portion of | portion of | non-current | Credit lines | portion of | ||
| lease | lease | borrowings, current | and over- | non-current | ||
| liabilities | liabilities | borrowings | drafts | borrowings | Total | |
At 1 January 2022 | 301 | 414 | 2,206 | 1,735 | 2,285 | 6,941 |
Cash inflows - proceeds from borrowings | - | - | - | 669 | - | 669 |
Cash outflows - repayments of borrowings | - | - | -786 | -1,127 | - | -1,913 |
Additions - lease | - | 347 | - | - | - | 347 |
Repayments – lease | -379 | - | - | - | - | -379 |
| Other non-cash changes | ||||||
(reclassification of current/non- current portion, impairment, write- offs) | 387 | -387 | 786 | - | -786 | - |
At 31 December 2022 | 309 | 374 | 2,206 | 1,277 | 1,499 | 5,665 |
Assets | Liabilities | Net value | ||||
EUR ‘000 | 31/12/2023 | 31/12/2022 | 31/12/2023 | 31/12/2022 | 31/12/2023 | 31/12/2022 |
Property, plant and equipment | - | - | 1,960 | 1,896 | 1,960 | 1,896 |
Vacation reserve | -316 | -214 | - | - | -316 | -214 |
Inventories | -92 | -84 | - | - | -92 | -84 |
Government grants | -62 | -78 | - | - | -62 | -78 |
Tax loss carry forward | -751 | -887 | - | - | -751 | -887 |
Fair value adjustment to assets and liabilities of Baltic Dairy Board SIA | - | - | 191 | 157 | 191 | 157 |
Deferred income tax | ||||||
(assets)/liabilities | -1,221 | -1,263 | 2,151 | 2,053 | 930 | 790 |
| Recognised in | Recognised in | |||
01/01/2023 | profit or loss | equity | 31/12/2023 | |
Property, plant and equipment | 1,896 | 64 | - | 1,960 |
Vacation reserve | -214 | -102 | - | -316 |
Inventories | -84 | -8 | - | -92 |
Government grants | -78 | 16 | - | -62 |
Tax loss carry forward | -887 | 136 | - | -751 |
Adjustment to assets and liabilities of Baltic Dairy Board SIA | 157 | 34 | - | 191 |
Deferred income tax (assets)/liabilities | 790 | 140 | - | 930 |
| Recognised in | Recognised in | |||
01/01/2022 | profit or loss | equity | 31/12/2022 | |
Property, plant and equipment | 1,903 | -7 | - | 1,896 |
Vacation reserve | -145 | -69 | - | -214 |
Inventories | -6 | -78 | - | -84 |
Government grants | -103 | 25 | - | -78 |
Tax loss carry forward | -2,076 | 1,189 | - | -887 |
Adjustment to assets and liabilities of Baltic Dairy Board SIA | 123 | 34 | - | 157 |
Deferred income tax (assets)/liabilities | -304 | 1,094 | - | 790 |
GROUP | COMPANY | |||
31/12/2023 | 31/12/2022 | EUR ‘000 | 31/12/2023 | 31/12/2022 |
Deferred income tax assets/(liability) | ||||
470/-442 | 376/ -404 | Deferred income tax assets (liability), which | 273/ -16 | 382/ -91 |
| will be realised within 12 months | ||||
751/ -1,709 | 887/ -1,649 | Deferred income tax assets (liability), which | 884/ -1,709 | 840/ -1,649 |
will be realised after 12 months | ||||
-930 | -790 | Net deferred income tax assets (liability) | -568 | -518 |
The Group/Company does not recognise deferred income tax assets on investment project relief. | ||||
The amount of unused benefits in the Group and the Company on December 31, 2023 amounts to EUR 626 | ||||
thousand, respectively on December 31, 2022 - there were none. |
GROUP | COMPANY | ||||
31/12/2023 | 31/12/2022 | EUR ‘000 | 31/12/2023 | 31/12/2022 | |
Financial instruments | Note | ||||
13,171 | 14,328 | Trade payables | 9,903 | 11,162 | |
- | 8 | Trade payables to related parties | 2 | 3,798 | 2,831 |
13,171 | 14,336 | Non-financial instruments | 13,701 | 13,993 | |
4,684 | 3,319 | Employment-related liabilities | 2,575 | 1,949 | |
781 | 302 | Advance amounts received | 781 | 296 | |
73 | 74 | Dividends payable | - | - | |
1,680 | 2,560 | Taxes payable (other than income tax)* | 77 | 71 | |
394 | 122 | Accrued expenses and provisions | 71 | 45 | |
- | - | Other amounts payable | 2 | 1 | |
7,612 | 6,377 | 3,506 | 2,362 | ||
20,783 | 20,713 | 17,207 | 16,355 |
GROUP | COMPANY | |||
31/12/2023 | 31/12/2022 | EUR ‘000 | 31/12/2023 | 31/12/2022 |
39,577* | 6,387 | Acquisition of PP&E | 6,353 | 6,353 |
5,692 | 7,251 | Purchase of raw materials | 5,583 | 7,251 |
45,269 | 13,638 | 11,936 | 13,604 |
GROUP | EUR ‘000 | COMPANY | ||
2023 | 2022 | 2023 | 2022 | |
- | - | Kelmės Pieninė AB | 34,606 | 31,071 |
- | - | Kelmės Pienas UAB | 30,806 | 26,659 |
- | - | Modest AB | 43,579 | 47,724 |
Pieno Logistika AB | 142 | - | ||
- | - | Baltic Dairy Board SIA | 20 | 351 |
1 | - | Management personnel | 1 | - |
1,076 | 3,085 | Other related parties | 1,076 | 3,085 |
1,077 | 3,085 | 110,230 | 108,890 |
GROUP | COMPANY | |||
2023 | 2022 | EUR ‘000 | 2023 | 2022 |
- | - | Kelmės Pieninė AB | 5,659 | 14,945 |
- | - | Kelmės Pienas UAB | 12,126 | 14,190 |
- | - | Modest AB | 33,752 | 43,702 |
- | - | Pieno Logistika AB | 143 | 1 |
- | - | Baltic Dairy Board SIA | 4,088 | 5,072 |
- | 1 | Management personnel | - | 1 |
45 | 45 | Other related parties | 45 | 45 |
45 | 46 | 55,813 | 77,956 |
GROUP | COMPANY | |||
31/12/2023 | 31/12/2022 | EUR ‘000 | 31/12/2023 | 31/12/2022 |
- | - | Loan payable (Kelmės Pieninė AB) | - | - |
- | - | Trade and other amounts payable | 3,799 | 2,824 |
- | - | (Kelmės Pieninė AB) | 3,762 | - |
- | - | (Kelmės Pienas UAB) | - | 2,824 |
- | - | (Pieno Logistika AB) | 37 | - |
- | - | Trade and other receivables | 499 | 10,393 |
- | - | (Kelmės Pieninė AB) | - | 2,021 |
(Kelmės Pienas UAB) | 377 | - | ||
- | - | (Modest AB) | 63 | 8,196 |
- | - | (Baltic Dairy Board SIA) | 59 | 146 |
- | - | (From other related parties) | - | 30 |
- | - | Loan receivable (Baltic Dairy Board | 1,111 | 897 |
SIA, including interest) | ||||
- | 13 | Loan receivable (including interest from | - | 13 |
management personnel) | ||||
- | - | Other receivables (from management | - | - |
personnel) | ||||
Trade and other payables (to other | ||||
54 | 8 | related parties) | 54 | 8 |
- | 36 | Trade receivables (from other related | - | 36 |
parties) | ||||
Advance amounts receivable (from | ||||
- | 197 | other related parties) | - | 197 |
Loan receivable (including interest and | ||||
administration fee from other related | ||||
600 | 915 | parties) | 600 | 915 |
Loan payable (including interest to | ||||
- | - | other related parties) | - | - |
EUR ‘000 | Net book amount | ||
Note | 31/12/2023 | 31/12/2022 | |
Non-current amounts receivable | 17 | 600 | - |
Trade and other amounts receivable, net of tax | 19 | 14,596 | 14,992 |
Cash and cash equivalents | 21 | 8,725 | 621 |
23,921 | 15,613 | ||
EUR ‘000 | Net book amount | |
31/12/2023 | 31/12/2022 | |
Lithuania | 2,977 | 1,922 |
Great Britain | 140 | 2,009 |
Israel | - | 594 |
Saudi Arabia | 1,400 | 2,871 |
Portugal | 609 | 788 |
Italy | 237 | 640 |
Poland | 2,477 | 1,593 |
Latvia | 219 | 556 |
Estonia | 140 | 56 |
Republic of Korea | 236 | - |
Kazakhstan | - | 76 |
Belgium | - | 81 |
Egypt | - | 141 |
Albania | 336 | 170 |
Denmark | 203 | 433 |
The Netherlands | 1,550 | 254 |
Azerbaijan | 441 | 192 |
Macedonia | 67 | - |
Qatar | - | 91 |
Thailand | - | 237 |
Germany | 787 | 551 |
Libya | 78 | 94 |
Lebanon | - | 58 |
Dominican Republic | 69 | - |
Greece | 157 | 422 |
Bosnia-Herzegovina | 447 | 307 |
Slovakia | 200 | 28 |
Finland | 246 | 186 |
Spain | 203 | - |
Czech | 37 | 2 |
South Africa | 79 | 86 |
Slovenia | 35 | - |
Norway | - | 5 |
UAE | 456 | 299 |
Kosovo | 78 | - |
India | 99 | - |
Vietnam | 580 | 226 |
USA | 11 | 23 |
Other | 2 | 1 |
14,596 | 14,992 |
GROUP | Total amount | Impairment | Total amount | Impairment | |
EUR ‘000 | 31/12/2023 | 31/12/2023 | 31/12/2022 | 31/12/2022 | |
Related parties: | |||||
Not past due | 688 | - | 862 | - | |
Past due 0-30 days | - | - | - | - | |
Past due 31-60 days | - | - | - | - | |
More than 60 days | - | - | 96 | - | |
688 | - | 958 | - | ||
Not past due | 13,059 | - | 9,500 | - | |
Past due 0-30 days | 1,502 | - | 3,935 | - | |
Past due 31-60 days | 82 | - | 479 | - | |
More than 60 days | 172 | -307 | 219 | -99 | |
14,815 | -307 | 14,133 | -99 | ||
15,503 | -307 | 15,091 | -99 |
GROUP | Net book amount | COMPANY | ||
2023 | 2022 | (EUR ‘000) | 2023 | 2022 |
-99 | -59 | Balance at 1 January | -99 | -59 |
-268 | -75 | Impairment losses recognised | -268 | -75 |
- | 11 | Write-off of bad debts | - | 11 |
60 | 24 | Impairment losses reversed | 60 | 24 |
-307 | -99 | Balance at 31 December | -307 | -99 |
At 31 December 2023 | Net book | Contractual | Less than | 6-12 | ||
EUR ‘000 | amount | cash flows | 6 months | months | 1-2 years | 2-5 years |
Financial liabilities | ||||||
Bank borrowings | 18,515 | -21,088 | -1,893 | -1,992 | -4,324 | -12,879 |
Other borrowings | - | - | - | - | - | - |
Lease liabilities | 1,244 | -1,390 | -321 | -246 | -386 | -437 |
Factoring | 426 | -443 | -443 | - | - | - |
Trade payables | 13,171 | -13,171 | -13,171 | - | - | - |
33,356 | -36,092 | -15,828 | -2,238 | -4,710 | -13,316 |
EUR ‘000 | ||||||
Financial liabilities | ||||||
Bank borrowings | 21,781 | -22,921 | -1,583 | -7,761 | -2,486 | -11,091 |
Other borrowings | - | - | - | - | - | - |
Lease liabilities | 713 | -747 | -189 | -142 | -219 | -197 |
Factoring | 435 | -448 | -448 | - | - | - |
Trade payables | 14,336 | -14,336 | -14,336 | - | - | - |
37,265 | -38,452 | -16,556 | -7,903 | -2,705 | -11,288 |
| Net book | Contractual | Less than | 6-12 | |||
EUR ‘000 | amount | cash flows | 6 months | months | 1-2 years | 2-5 years |
Financial liabilities | ||||||
Bank borrowings | 4,690 | -4,937 | -414 | -2,945 | -827 | -751 |
Lease liabilities | 683 | -717 | -187 | -139 | -202 | -190 |
Factoring | 292 | -301 | -301 | - | - | - |
Trade payables | 13,993 | -13,993 | -13,993 | - | - | - |
19,658 | -19,948 | -14,895 | -3,084 | -1,029 | -941 |
| EUR ‘000 | USD | PLN | ||
2023 | 2022 | 2023 | 2022 | |
Trade and other receivables, net of tax | 1,451 | 3,211 | 38 | 47 |
Cash and cash equivalents | - | - | - | - |
Trade payables | - | - | - | - |
Net exposure | 1,451 | 3,211 | 38 | 47 |
During the year the exchange rates against the euro were as follows: |
Average | ||
2023 | 2022 | |
USD | 1.0809 | 1.0522 |
PLN | 4.5441 | 4.6856 |
2023 | 2022 | |
USD | 1.1050 | 1.0666 |
PLN | 4.3395 | 4.6808 |
GROUP | COMPANY | |||
Net book amount | EUR ‘000 | Net book amount | ||
31/12/2023 | 31/12/2022 | Financial instruments with fixed interest | 31/12/2023 | 31/12/2022 |
rates | ||||
- | - | Loan granted to Baltic Dairy Board SIA | 980 | 830 |
- | 800 | Current portion of loan granted | - | 800 |
- | 11 | Short-term loan granted to management | - | 11 |
personnel | ||||
- | - | Current borrowings of management | - | - |
personnel | ||||
- | 811 | 980 | 1,641 | |
GROUP | COMPANY | |||
Net book amount | EUR ‘000 | Net book amount | ||
31/12/2023 | 31/12/2022 | Financial instruments with variable | 31/12/2023 | 31/12/2022 |
interest rates | ||||
-18,515 | -21,781 | Bank borrowings | -3,499 | -4,690 |
-426 | -435 | Factoring | -426 | -292 |
-1,244 | -713 | Lease liabilities | -1,160 | -683 |
-20,185 | -22,929 | -5,085 | -5,665 | |
-20,185 | -22,118 | -4,105 | -4,024 | |
GROUP | COMPANY | |||
Profit (loss) | Impact (EUR ’000) | Profit (loss) | ||
| 100 bp | 100 bp | 100 bp | 100 bp | |
| increase | decrease | At 31 December 2023 | increase | decrease |
-202 | 202 | Financial instruments bearing variable | -41 | 41 |
| interest rates | ||||
At 31 December 2022 | ||||
-221 | 221 | Financial instruments bearing variable | -40 | 40 |
| EUR ’000 | Level 1 | Level 2 | Level 3 | Total |
Non-current amounts receivable | - | - | 600 | 600 |
Trade and other receivables | - | - | 14,596 | 14,596 |
Cash and cash equivalents | 8,725 | - | - | 8,725 |
Borrowings and lease liabilities | - | - | -20,185 | -20,185 |
Trade and other payables | - | - | -13,171 | -13,171 |
8,725 | - | -18,160 | -9,435 |
| EUR ’000 | Level 1 | Level 2 | Level 3 | Total |
Non-current amounts receivable | - | - | - | - |
Trade and other receivables | - | - | 14,992 | 14,992 |
Cash and cash equivalents | 621 | - | - | 621 |
Borrowings and lease liabilities | - | - | -20,601 | -20,601 |
Trade and other payables | - | - | -14,336 | -14,336 |
621 | - | -19,945 | -19,324 |