VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | ||||
At 31 December | At 31 December | ||||
2024 | 2023 | Assets | Note | 2024 | 2023 |
Investment property | 14 | 8,045 | 6,903 | ||
Property, plant and equipment | 12 | 18,731 | 18,370 | ||
Right-of-use assets | 12,13 | 2,270 | 1,483 | ||
Intangible assets | 15 | 30 | 2 | ||
Investments in subsidiaries | 16 | 27,388 | 11,318 | ||
Non-current amounts receivable | 17 | 1,404 | 2,022 | ||
Non-current assets | 57,868 | 40,098 | |||
Inventories | 18 | 7,104 | 8,988 | ||
Trade and other receivables | 19 | 22,383 | 17,686 | ||
Prepayments | 20 | 483 | 527 | ||
Cash and cash equivalents | 21 | 13,286 | 2,854 | ||
Current assets | 43,256 | 30,055 | |||
Total assets | 101,124 | 70,153 | |||
Equity | |||||
Share capital | 3,463 | 3,463 | |||
Share premium | 3,301 | 3,301 | |||
Reserves | 1,262 | 1,248 | |||
Retained earnings | 51,470 | 38,610 | |||
Equity attributable to owners of the Company | 59,496 | 46,622 | |||
Non-controlling interest | - | - | |||
Equity | 22 | 59,496 | 46,622 | ||
Liabilities | |||||
Borrowings | 23 | 5,778 | 2,569 | ||
Lease liabilities | 23 | 1,190 | 728 | ||
Government grants | 24 | 1,387 | 671 | ||
Deferred income tax liabilities | 25 | 1,318 | 568 | ||
Non-current liabilities | 9,673 | 4,536 | |||
Borrowings | 23 | 1,771 | 1,356 | ||
Lease liabilities | 23 | 614 | 432 | ||
Income tax payable | - | - | |||
Trade and other payables | 26 | 29,570 | 17,207 | ||
Current liabilities | 31,955 | 18,995 | |||
Liabilities | 41,628 | 23,531 | |||
Total equity and liabilities | 101,124 | 70,153 | |||
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | ||||
2024 | 2023 | 2024 | 2023 | ||
Revenue | 1 | 262,079 | 245,072 | ||
- | - | Cost of sales | 2 | -245,737 | -236,059 |
Gross profit | 16,342 | 9,013 | |||
Other operating income | 3 | 12,890 | 5,598 | ||
- | - | Distribution expenses | 6 | -3,547 | -4,224 |
- | - | Administrative expenses | 7 | -6,023 | -4,434 |
- | - | Other operating expenses | 4 | -2,695 | -3,264 |
Other gain (loss) – net | 5 | 545 | 223 | ||
Results of operating activities | 17,512 | 2,912 | |||
Finance income | 124 | 100 | |||
- | - | Finance costs | -579 | -438 | |
- | - | Finance costs, net | 9 | -455 | -338 |
Profit (loss) before income tax | 17,057 | 2,574 | |||
- | - | Income tax | 10 | -698 | -47 |
Profit (loss) for the reporting year | 16,359 | 2,527 | |||
Attributable to: | |||||
Shareholders of the Company | 16,359 | 2,527 | |||
- | Non-controlling interest | - | - | ||
Profit (loss) for the reporting year | 16,359 | 2,527 | |||
Basic and diluted earnings per share (in EUR) | 11 | 1.37 | 0.21 | ||
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
2024 | 2023 | EUR ‘000 | 2024 | 2023 |
Profit (loss) for the reporting year | 16,359 | 2,527 | ||
Other comprehensive income | ||||
Items that will not be reclassified to profit or loss | - | - | ||
Profit (loss) due to the revaluation of tangible fixed assets | 268 | - | ||
- | Deferred income tax liability | -51 | - | |
Items that are or may be subsequently reclassified to profit or loss | - | - | ||
Other comprehensive income for the year, net of | 217 | - | ||
Total comprehensive income for the year | 16,576 | 2,527 | ||
Attributable to: | ||||
Shareholders of the Company | 16,576 | 2,527 | ||
- | Non-controlling interest | - | - | |
Total comprehensive income for the year | 16,576 | 2,527 | ||
VILVI GROUP ANNUAL REPORTS 2024 |
Share capital | Share premium | Revaluation reserve | Legal reserve | Retained earnings | Total | |
Balance at 1 January 2023 | 3,463 | 3,301 | 1,054 | 346 | 39,096 | 47,260 |
Profit (loss) for the period | - | - | - | - | 2,527 | 2,527 |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive income for the year | - | - | -152 | - | 2,679 | 2,527 |
Depreciation, write-off of revalued assets | - | - | -152 | - | 152 | - |
Transactions with owners recognised directly in equity | ||||||
Dividends | - | - | - | - | -3,165 | -3,165 |
Total transactions with owners recognised directly in equity | - | - | - | - | -3,165 | -3,165 |
Balance at 31 December 2023 | 3,463 | 3,301 | 902 | 346 | 38,610 | 46,622 |
Balance at 1 January 2024 | 3,463 | 3,301 | 902 | 346 | 38,610 | 46,622 |
Profit (loss) for the period | - | - | - | - | 16,359 | 16,359 |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive income for the year | - | - | 14 | - | 16,562 | 16,576 |
Value gains/decreases of revalued assets | - | - | 217 | - | - | 217 |
Depreciation, write-off of revalued assets | - | - | -203 | - | 203 | - |
Transactions with owners recognised directly in equity | ||||||
Dividends | - | - | - | - | -3,702 | -3,702 |
Total transactions with owners recognised directly in equity | - | - | - | - | -3,702 | -3,702 |
Balance at 31 December 2024 | 3,463 | 3,301 | 916 | 346 | 51,470 | 59,496 |
VILVI GROUP ANNUAL REPORTS 2024 |
Equity attributable to owners of the Company | ||||||||
Share capital | Share premium | Revaluation reserve | Legal reserve | Retained earnings (deficit) | Total | Non-controlling interest | Total equity | |
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 | ||||||||
At 1 January 2024 | ||||||||
Comprehensive income for the year | ||||||||
Net profit (loss) | ||||||||
Other comprehensive income | ||||||||
Total comprehensive income for the year | ||||||||
Value gains/decreases of revalued assets | ||||||||
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 2024 | ||||||||
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | ||||
2024 | 2023 | Note | 2024 | 2023 | |
Cash flows from operating activities | |||||
Profit (loss) for the year | 16,359 | 2,527 | |||
Adjustments for: | |||||
Depreciation of property, plant and equipment | 1,879 | 1,719 | |||
Loss (gain) on change in fair value of investment property | -449 | -123 | |||
Amortisation of intangible assets | 2 | 3 | |||
- | - | Amortisation and write-off of grants | -177 | -134 | |
- | Change in inventory write-down allowance | 899 | 59 | ||
- | - | Loss (gain) from disposal and write-off of property, plant and equipment | -69 | 12 | |
Other operating income | -8,993 | -1,523 | |||
Income tax expenses | 698 | 47 | |||
Finance costs, net | 455 | 338 | |||
10,604 | 2,925 | ||||
Change in inventories | 985 | 141 | |||
- | Change in non-current amounts receivable | 618 | -1,014 | ||
- | Change in trade and other receivables and prepayments | -5,154 | 8,566 | ||
- | Change in trade and other payables | 21,644 | 2,100 | ||
28,697 | 12,718 | ||||
- | - | Interest paid | -524 | -287 | |
- | - | Income tax paid | - | - | |
Net cash flows generated from operating activities | 28,173 | 12,431 | |||
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | ||||
2024 | 2023 | Note | 2024 | 2023 | |
Cash flows from investing activities | |||||
- | - | Payments for acquisition of property, plant and equipment | -2,421 | -6,773 | |
- | Payments for acquisition of intangible assets | -30 | - | ||
Proceeds from sale of property, plant and equipment | 350 | 137 | |||
Acquisition of ownership interest in subsidiary | -16,070 | -400 | |||
- | Loans granted | - | -320 | ||
Government grants | 893 | 285 | |||
Dividends received | - | 1,631 | |||
Repayment of loans | 600 | 381 | |||
- | Outflow of cash to acquire subsidiary, net of cash acquired | - | - | ||
- | - | Net cash flows (used in) investing activities | -16,678 | -5,059 | |
Cash flows from financing activities | |||||
Proceeds from borrowings | 23 | 7,166 | 2,134 | ||
- | - | Repayments of borrowings | 23 | -3,542 | -3,191 |
- | - | Lease payments | -985 | -621 | |
- | - | Payment of dividends | -3,702 | -3,165 | |
- | Net cash flows (used in) financing activities | -1,063 | -4,843 | ||
Net increase (decrease) in cash and cash equivalents | 10,432 | 2,529 | |||
Cash and cash equivalents as at 1 January | 2,854 | 325 | |||
Cash and cash equivalents as at 31 December | 21 | 13,286 | 2,854 | ||
VILVI GROUP ANNUAL REPORTS 2024 |
As at 31 December 2024, the Company’s shareholder structure was as follows: | |||
Shareholder | Number of shares held | Nominal value, EUR | Total value, EUR |
Swisspartners Versicherung AG Zweigniederlassung Österreich | 7,213,680 | 0.29 | 2,091,968 |
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 |
As at 31 December 2023, the Company’s shareholder structure was as follows: | |||
Shareholder | Number of shares held | Nominal value, EUR | Total value, EUR |
Swisspartners Versicherung AG Zweigniederlassung Österreich | 6,994,316 | 0.29 | 2,028,352 |
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 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
Buildings | 8-40 years |
Plant and machinery | 4-20 years |
Other PP&E | 3-15 years |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
EUR ‘000 | Cheese, cheese products and other | Dry milk products | Fresh milk products | Industrial cream | Total |
Revenue | 94,770 | 39,859 | 30,153 | 80,647 | 245,429 |
Cost of sales | -93,799 | -26,882 | -25,669 | -57,298 | -203,648 |
Gross profit | 971 | 12,977 | 4,484 | 23,349 | 41,781 |
Other operating income | 348 | ||||
Distribution, administrative and other operating expenses | -13,192 | ||||
Other gain (loss) – net | 106 | ||||
Operating result | 29,043 | ||||
Finance income | 118 | ||||
Finance costs | -1,481 | ||||
Finance costs, net | -1,363 | ||||
Profit (loss) before income tax | 27,680 |
VILVI GROUP ANNUAL REPORTS 2024 |
EUR ‘000 | Cheese, cheese products and other | Dry milk products | Fresh milk products | Industrial cream | Total |
Revenue | 84,578 | 37,971 | 33,371 | 54,616 | 210,536 |
Cost of sales | -82,849 | -26,152 | -26,333 | -47,515 | -182,849 |
Gross profit | 1,729 | 11,819 | 7,038 | 7,101 | 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 |
GROUP | COMPANY | |||
EUR ‘000 | Revenue | Assets | Revenue | Assets |
Lithuania | 32,246 | 94,768 | 53,732 | 64,878 |
European Union (excluding Lithuania) | 141,037 | 52,070 | 136,226 | 30,759 |
Other countries | 72,146 | 5,488 | 72,121 | 5,487 |
245,429 | 152,326 | 262,079 | 101,124 | |
GROUP | COMPANY | |||
EUR ‘000 | Revenue | Assets | Revenue | 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 | |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
-162,819 | -143,805 | Raw materials | -160,141 | -117,098 |
- | - | Resale cost of goods produced by the subsidiaries | -67,796 | -102,928 |
-11,543 | -10,817 | Employee expenses, including social security contributions | -4,668 | -3,974 |
-3,270 | -3,562 | Depreciation and grants’ amortisation | -1,047 | -952 |
-7,371 | -6,387 | Milk collection and transportation costs | -6,179 | -5,445 |
-7,125 | -7,758 | Gas, electricity, water | -2,099 | -1,827 |
-2,025 | -2,109 | Transport costs | -2,025 | -2,109 |
-9,495 | -8,411 | Other | -1,782 | -1,726 |
-203,648 | -182,849 | -245,737 | -236,059 | |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
242 | 183 | Income from rendering of services | 3,448 | 3,625 |
- | - | Dividends | 8,993 | 1,523 |
16 | 16 | Income from accounting services | 388 | 388 |
90 | 76 | Other income | 61 | 62 |
348 | 275 | 12,890 | 5,598 | |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
-240 | -80 | Cost of services rendered | -2,688 | -3,260 |
-17 | -225 | Other expenses | -7 | -4 |
-257 | -305 | -2,695 | -3,264 | |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
106 | 221 | Gain (loss) from disposal of raw materials, non-current assets | 96 | 98 |
- | - | Gain (loss) from fair value change of investment property | 449 | 125 |
106 | 221 | 545 | 223 | |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
-2,106 | -1,602 | Logistics and transport services | -820 | -1,427 |
-455 | -549 | Marketing and advertising services | -381 | -481 |
-1,367 | -1,201 | Personnel expenses, including social security contributions | -1,367 | -1,201 |
-43 | -39 | Depreciation expenses | -23 | -21 |
-1,063 | -1047 | Other selling expenses | -956 | -1094 |
-5,034 | -4,438 | -3,547 | -4,224 | |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
-3,653 | -3,239 | Personnel expenses, including social security contributions and change in vacation reserve | -3,047 | -2,374 |
-138 | -155 | Depreciation and amortisation, including amortisation of subsidies | -84 | -99 |
-512 | -451 | Services received | -195 | -192 |
-323 | -282 | Taxes, other than income tax | -241 | -201 |
-129 | -131 | Veterinary services | -78 | -82 |
-296 | -198 | Consultation services | -236 | -136 |
11 | 11 | Inventory write-down, reversal | 11 | 11 |
-182 | -166 | Security | -68 | -62 |
-28 | -93 | Fines and interest paid on late payments | -20 | -1 |
-335 | -209 | Write-off of bad debt expenses | -335 | -209 |
-285 | -209 | Computer expenses | -271 | -197 |
-58 | -55 | Fuel | -51 | -48 |
-72 | -65 | Repair expenses | -63 | -44 |
-51 | -47 | Fee for membership in association | -51 | -47 |
-37 | -34 | Stock exchange expenses | -34 | -31 |
- | -16 | New product development expenses | - | - |
-119 | -84 | Insurance | -53 | -36 |
-48 | -65 | Bank charges | -39 | -52 |
-1,646 | -1174 | Other | -1168 | -634 |
-7,901 | -6,662 | -6,023 | -4,434 | |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
97 | 90 | UAB PricewaterhouseCoopers financial statement audit services under the agreements | 69 | 64 |
23 | 22 | Audit services of financial statements of other independent auditors under the agreements | - | - |
42 | 1 | Other services | 42 | 1 |
162 | 113 | Total | 111 | 65 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
Finance income | ||||
110 | 34 | Interest | 117 | 98 |
8 | 5 | Other | 7 | 2 |
118 | 39 | Total finance income | 124 | 100 |
Finance costs | ||||
-1,301 | -1,194 | Interest | -436 | -257 |
-110 | -37 | Interest on lease | -88 | -32 |
-31 | -129 | Factoring charges | -31 | -129 |
-39 | -18 | Foreign exchange loss | -24 | -20 |
-1,481 | -1,378 | Total finance costs | -579 | -438 |
-1,363 | -1,339 | -455 | -338 | |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
Current year income tax expenses | ||||
-1,185 | -647 | Reporting period | - | 3 |
Deferred income tax expenses | ||||
-826 | -140 | Change in deferred income tax | -698 | -50 |
-2,011 | -787 | -698 | -47 | |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
27,680 | 15,439 | Profit for the year | 17,057 | 2,574 |
4,152 | 2,316 | Income tax calculated at a rate of 15% | 2,558 | 386 |
- | - | Dividend income | -1,349 | -228 |
-258 | -128 | Other non-taxable income | -223 | -1 |
- | - | Impairment of goodwill | - | - |
-7 | -12 | Charity expenses deductible twice for tax purposes | -6 | -11 |
- | -12 | R&D expenses deductible thrice for tax purposes | - | - |
-688 | -107 | Investment project relief | -605 | -87 |
217 | -67 | Tax loss utilisation | 259 | -67 |
56 | - | The impact of the future change in the tax rate | 40 | 0 |
183 | 151 | Other expenses not deductible for tax purposes | 24 | 55 |
-1,644 | -1,354 | Other expenses deductible for tax purposes | - | - |
2,011 | 787 | Income tax expenses (benefit) | 698 | 47 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
25,654 | 14,666 | Net profit attributable to holders of ordinary shares of the Parent, EUR ‘000 | 16,359 | 2,527 |
11,943 | 11,943 | Number of issued shares calculated based on the weighted average unit cost method, ‘000 units | 11,943 | 11,943 |
2.15 | 1.23 | Basic earnings (loss) per share (EUR | 1.37 | 0.21 |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | ||||||
Right-of-use assets* | Land and buildings | Plant and machinery | Other assets | Construction in progress | Total | |
Cost/revalued amount | ||||||
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 |
Balance at 1 January 2024 | 2,082 | 20,086 | 63,243 | 3,869 | 13,196 | 102,476 |
Additions | 1,496 | - | 2,547 | 183 | 34,581 | 38,807 |
Increase in value | - | 48 | - | - | - | 48 |
Revaluation | - | 1,787 | - | - | - | 1,787 |
Disposals | -221 | -379 | -953 | -300 | - 1,109 | -2,962 |
Reclassifications | -389 | 1,462 | 7,636 | 95 | -8,804 | - |
Balance at 31 December 2024 | 2,968 | 23,004 | 72,473 | 3,847 | 37,864 | 140,156 |
Depreciation and impairment losses | ||||||
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 |
Balance at 1 January 2024 | 540 | 5,209 | 36,212 | 2,795 | - | 44,756 |
Depreciation charge for the year | 335 | 665 | 3,717 | 243 | - | 4,960 |
Disposals | -144 | -167 | -593 | -291 | - | -1,195 |
Reclassifications | -129 | - | 129 | - | - | - |
Balance at 31 December 2024 | 602 | 5,707 | 39,465 | 2,747 | - | 48,521 |
Net book amount | ||||||
At 1 January 2023 | 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 |
At 31 December 2024 | 2,366 | 17,297 | 33,008 | 1,100 | 37,864 | 91,635 |
VILVI GROUP ANNUAL REPORTS 2024 |
COMPANY | ||||||
Right-of-use assets* | Land and buildings | Plant and machinery | Other assets | Construction in progress | Total | |
Cost/revalued amount | ||||||
Balance at 1 January 2023 | 1,828 | 6,720 | 22,771 | 1,414 | 3,311 | 36,044 |
Additions | 858 | - | 452 | 76 | 6,414 | 7,800 |
Increase in value | 72 | - | - | - | - | 72 |
Disposals | -171 | -41 | -985 | -131 | - | -1,328 |
Reclassifications (a) | -565 | 415 | 1,115 | - | -1,275 | -310 |
Balance at 31 December 2023 | 2,022 | 7,094 | 23,353 | 1,359 | 8,450 | 42,278 |
Balance at 1 January 2024 | 2,022 | 7,094 | 23,353 | 1,359 | 8,450 | 42,278 |
Additions | 1,337 | - | 2,136 | 29 | 352 | 3,854 |
Increase in value | 105 | 41 | - | - | - | 146 |
Revaluation | - | 268 | - | - | - | 268 |
Disposals | -221 | -367 | -760 | -235 | - | -1,583 |
Reclassifications | -389 | 777 | 5,957 | 88 | -7,119 | -686 |
Balance at 31 December 2024 | 2,854 | 7,813 | 30,686 | 1,241 | 1,683 | 44,277 |
Depreciation and impairment losses | ||||||
Balance at 1 January 2023 | 778 | 1,820 | 18,104 | 1,240 | - | 21,942 |
Depreciation charge for the year | 194 | 242 | 1,227 | 56 | - | 1,719 |
Decrease in value | 1 | - | - | - | - | 1 |
Disposals | -96 | -34 | -931 | -118 | - | -1,179 |
Reclassifications | -338 | -58 | 338 | - | - | -58 |
Balance at 31 December 2023 | 539 | 1,970 | 18,738 | 1,178 | - | 22,425 |
Balance at 1 January 2024 | 539 | 1,970 | 18,737 | 1,178 | - | 22,424 |
Depreciation charge for the year | 318 | 256 | 1,247 | 58 | - | 1,879 |
Disposals | -144 | -163 | -486 | -234 | - | -1,027 |
Reclassifications | -129 | - | 129 | - | - | - |
Balance at 31 December 2024 | 584 | 2,063 | 19,627 | 1,002 | - | 23,276 |
Net book amounts | ||||||
At 1 January 2023 | 1,050 | 4,900 | 4,667 | 174 | 3,311 | 14,102 |
At 31 December 2023 | 1,483 | 5,124 | 4,615 | 181 | 8,450 | 19,853 |
At 31 December 2024 | 2,270 | 5,750 | 11,059 | 239 | 1,683 | 21,001 |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
4,741 | 4,426 | Cost of finished products | 1,628 | 1,447 |
225 | 219 | Distribution and administrative expenses | 154 | 144 |
- | - | Other operating expenses | 97 | 128 |
4,966 | 4,645 | 1,879 | 1,719 | |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
1,808 | 2,026 | Balance at the beginning of the reporting period | 1,061 | 1,240 |
1,787 | - | Profit (loss) from the revaluation of long-term assets | 268 | - |
-150 | -218 | Depreciation or write-off of revalued assets. | -239 | -179 |
3,445 | 1,808 | Balance as of the end of the reporting period | 1,090 | 1,061 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
2,366 | 1,808 | Hierarchy level 2 (a) | 1,090 | 1,061 |
1,079 | - | Hierarchy level 3 (b) | - | - |
3,445 | 1,808 | 1,090 | 1,061 | |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
335 | 199 | Depreciation of right-of-use assets | 318 | 194 |
- | - | Impairment of right-of-use assets | - | 1 |
110 | 37 | Interest expenses (included in finance costs) | 88 | 32 |
35 | 39 | Expenses related to short-term leases (included in cost of sales and general and administrative expenses) | 24 | 31 |
64 | 78 | Expenses related to leases of low-value assets not included in the above short-term leases (included in cost of sales, general and administrative expenses, other operating expenses) | 7 | 25 |
13 | 24 | Expenses related to variable lease payments not included in lease liabilities (included in cost of sales, general and administrative expenses, other operating expenses) | 13 | 24 |
557 | 377 | 450 | 307 | |
VILVI GROUP ANNUAL REPORTS 2024 |
2024 | 2023 | |
Balance at 1 January | 6,903 | 6,527 |
Additions | 39 | 38 |
Disposals | - | - |
Net gain/(loss) on fair value adjustment | 449 | 123 |
Transfer from long-term tangible assets used for the needs of the owner | 654 | 215 |
Balance at 31 December | 8,045 | 6,903 |
31/12/2024 | 31/12/2023 | |
Hierarchy level 2 (a) | 2,514 | 1,797 |
Hierarchy level 3 (b) | 5,531 | 5,106 |
8,045 | 6,903 |
VILVI GROUP ANNUAL REPORTS 2024 |
31/12/2024 | 31/12/2023 | |
Within one year | 330 | 330 |
Between 1 and 5 years | 611 | 941 |
941 | 1,271 |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | ||||
Goodwill | Computer software | Other intangible assets | Total | |
Cost | ||||
Balance at 1 January 2023 | 6,915 | 546 | 17 | 7,478 |
Balance at 31 December 2023 | 6,915 | 546 | 17 | 7,478 |
Balance at 1 January 2024 | 6,915 | 546 | 17 | 7,478 |
Additions | - | 35 | - | 35 |
Balance at 31 December 2024 | 6,915 | 581 | 17 | 7,513 |
Amortisation and impairment | ||||
Balance at 1 January 2023 | 2,749 | 544 | 10 | 3,303 |
Amortisation charge for the year | - | 2 | 5 | 7 |
Balance at 31 December 2023 | 2,749 | 546 | 15 | 3,310 |
Balance at 1 January 2024 | 2,749 | 546 | 15 | 3,310 |
Amortisation charge for the year | - | 2 | 1 | 3 |
Balance at 31 December 2024 | 2,749 | 548 | 16 | 3,313 |
Net book amounts | ||||
At 1 January 2023 | 4,166 | 2 | 7 | 4,175 |
At 31 December 2023 | 4,166 | - | 2 | 4,168 |
At 31 December 2024 | 4,166 | 33 | 1 | 4,200 |
COMPANY | ||||
Goodwill | Computer software | Other intangible assets | Total | |
Cost | ||||
Balance at 1 January 2023 | - | 656 | 17 | 673 |
Balance at 31 December 2023 | - | 656 | 17 | 673 |
Balance at 1 January 2024 | - | 656 | 17 | 673 |
Additions | - | 30 | - | 30 |
Balance at 31 December 2024 | - | 686 | 17 | 703 |
Amortisation and impairment | ||||
Balance at 1 January 2023 | - | 654 | 14 | 668 |
Amortisation charge for the year | - | 2 | 1 | 3 |
Balance at 31 December 2023 | - | 656 | 15 | 671 |
Balance at 1 January 2024 | - | 656 | 15 | 671 |
Amortisation charge for the year | - | 1 | 1 | 2 |
Balance at 31 December 2024 | - | 657 | 16 | 673 |
Net book amounts | ||||
At 1 January 2023 | - | 2 | 3 | 5 |
At 31 December 2023 | - | - | 2 | 2 |
At 31 December 2024 | - | 29 | 1 | 30 |
VILVI GROUP ANNUAL REPORTS 2024 |
31/12/2024 | 31/12/2023 | |
Kelmės Pienas UAB (fresh milk products)* | 3,867 | 3,867 |
Modest AB (cheese, cheese products) | 299 | 299 |
4,166 | 4,166 |
VILVI GROUP ANNUAL REPORTS 2024 |
EUR ‘000 | 31/12/2024 | 31/12/2023 |
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 | 16,741 | 671 |
27,388 | 11,318 |
EUR ‘000 | 31/12/2024 | 31/12/2023 |
Total assets | 573 | 559 |
Shareholders’ equity | 82 | 68 |
Net profit (loss) | 15 | -37 |
EUR ‘000 | 31/12/2024 | 31/12/2023 |
Total assets | 12,091 | 7,692 |
Shareholders’ equity | 9,012 | 5,664 |
Net profit (loss) | 3,348 | 611 |
GROUP | COMPANY | ||||
31/12/2024 | 31/12/2023 | Note | 31/12/2024 | 31/12/2023 | |
Financial instruments | |||||
- | - | 28 | Loans granted to related parties (a) | 1,170 | 1,111 |
- | 600 | Loans granted to related parties (b) | - | 600 | |
- | 600 | 1,170 | 1,711 | ||
Non-financial assets | |||||
241 | 311 | Non-current amounts receivable from farmers © | 234 | 311 | |
2 | 2 | Other non-current amounts receivable | - | - | |
243 | 313 | 234 | 311 | ||
243 | 913 | 1,404 | 2,022 | ||
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
8,272 | 11,343 | Finished products | 4,702 | 5,958 |
890 | 1,650 | Products in transit | 890 | 1,650 |
9,162 | 12,993 | 5,592 | 7,608 | |
427 | 324 | Raw materials | 170 | 105 |
4,388 | 4,016 | Consumables | 1,342 | 1,275 |
277 | 294 | Work in progress | - | - |
14,254 | 17,627 | 7,104 | 8,988 | |
GROUP | |||
Note | 31/12/2024 | 31/12/ 2023 | |
Trade receivables | 18,089 | 14,815 | |
Impairment losses | -629 | -307 | |
Trade receivables from related parties | - | 88 | |
Financial assets | 17,460 | 14,596 | |
Taxes receivable (other than income tax) | 4,912 | 2,593 | |
Other receivables | 39 | 18 | |
Total trade and other receivables | 22,411 | 17,207 | |
VILVI GROUP ANNUAL REPORTS 2024 |
COMPANY | |||
Note | 31/12/2024 | 31/12/ 2023 | |
Trade receivables | 14,385 | 11,686 | |
Impairment losses | -629 | -307 | |
Trade receivables from related parties | 28 | 5,596 | 499 |
Financial assets | 19,352 | 11,878 | |
Taxes receivable (other than income tax) | 3,031 | 2,283 | |
Other receivables | - | 3,525 | |
Total trade and other receivables | 22,383 | 17,686 | |
GROUP | COMPANY | ||||
31/12/2024 | 31/12/2023 | Note | 31/12/2024 | 31/12/2023 | |
560 | 608 | (a) | Prepayments | 412 | 456 |
151 | 71 | Advance income tax | 71 | 71 | |
711 | 679 | 483 | 527 | ||
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
18,751 | 8,609 | Cash at bank | 13,165 | 2,740 |
121 | 116 | Cash on hand | 121 | 114 |
18,872 | 8,725 | 13,286 | 2,854 | |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | ||||
31/12/2024 | 31/12/2023 | Note | 31/12/2024 | 31/12/2023 | |
33,280 | 15,706 | Non-current borrowings | 27,28 | 5,778 | 2,569 |
1,551 | 775 | Lease liabilities | 13 | 1,190 | 728 |
34,831 | 16,481 | Non-current | 6,968 | 3,297 | |
3,649 | 3,235 | Current bank borrowings and other borrowings | 27,28 | 1,771 | 1,356 |
742 | 469 | Lease liabilities | 13 | 614 | 432 |
4,391 | 3,704 | Current | 2,385 | 1,788 | |
39,222 | 20,185 | Total borrowings and lease liabilities | 9,353 | 5,085 | |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
3,649 | 3,235 | Within 1 year | 1,771 | 1,356 |
33,280 | 15,706 | Between 1 and 5 years | 5,778 | 2,569 |
36,929 | 18,941 | 7,549 | 3,925 | |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
742 | 469 | Within 1 year | 614 | 432 |
1,551 | 775 | Between 1 and 5 years | 1,190 | 728 |
2,293 | 1,244 | 1,804 | 1,160 | |
COMPANY | ||||||
Current portion of lease liabilities | Non-current portion of lease liabilities | Current portion of non-current borrowings, current borrowings | Credit lines and over-drafts | Non-current portion of non-current borrowings | Total | |
At 1 January 2024 | 432 | 728 | 1,356 | - | 2,569 | 5,085 |
Cash inflows - proceeds from borrowings | - | - | 33 | 2,153 | 4,980 | 7,166 |
Cash outflows - repayments of borrowings | - | - | -1,389 | -2,153 | - | -3,542 |
Additions - lease | 616 | 1,011 | - | - | - | 1,627 |
Repayments – lease | -983 | - | - | - | - | -983 |
Other non-cash changes (reclassification of current/non-current portion, impairment, write-offs) | 549 | -549 | 1,771 | - | -1,771 | - |
At 31 December 2024 | 614 | 1,190 | 1,771 | - | 5,778 | 9,353 |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | ||||||
Current portion of lease liabilities | Non-current portion of lease liabilities | Current portion of non-current borrowings, current borrowings | Credit lines and over-drafts | Non-current portion of non-current borrowings | Total | |
At 1 January 2024 | 469 | 775 | 3,235 | - | 15,706 | 20,185 |
Cash inflows - proceeds from borrowings | - | - | 33 | 2,153 | 21,223 | 23,409 |
Cash outflows - repayments of borrowings | - | - | -3,268 | -2,153 | - | -5,421 |
Additions - lease | 673 | 1,671 | - | - | - | 2,344 |
Repayments – lease | -1,295 | - | - | - | - | -1,295 |
Other non-cash changes (reclassification of current/non-current portion, impairment, write-offs) | 895 | -895 | 3,649 | - | -3,649 | - |
At 31 December 2024 | 742 | 1,551 | 3,649 | - | 33,280 | 39,222 |
COMPANY | ||||||
Current portion of lease liabilities | Non-current portion of lease liabilities | Current portion of non-current borrowings, current borrowings | Credit lines and over-drafts | Non-current portion of non-current borrowings | Total | |
At 1 January 2023 | 309 | 374 | 1,079 | 2,404 | 1,499 | 5,665 |
Cash inflows - proceeds from borrowings | - | - | 278 | - | 1,856 | 2,134 |
Cash outflows - repayments of borrowings | - | - | -787 | -2,404 | - | -3,191 |
Additions - lease | 401 | 697 | - | - | - | 1,098 |
Repayments – lease | -621 | - | - | - | - | -621 |
Other non-cash changes (reclassification of current/non-current portion, impairment, write-offs) | 343 | -343 | 786 | - | -786 | - |
At 31 December 2023 | 432 | 728 | 1,356 | - | 2,569 | 5,085 |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | ||||||
Current portion of lease liabilities | Non-current portion of lease liabilities | Current portion of non-current borrowings, current borrowings | Credit lines and over-drafts | Non-current portion of non-current 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 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
3,598 | 3,743 | Opening net book amount | 671 | 520 |
901 | 285 | Grants received | 893 | 285 |
0 | 0 | Grant receivable | 0 | 0 |
-445 | -417 | Amortisation recognised in profit or loss and write-off of grants | -177 | -134 |
-11 | -13 | Write-off of grants upon disposal of assets | 0 | 0 |
4,043 | 3,598 | Closing net book amount | 1,387 | 671 |
VILVI GROUP ANNUAL REPORTS 2024 |
COMPANY | ||||||
Assets | Liabilities | Net value | ||||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Property, plant and equipment | - | - | 2,023 | 1,725 | 2,023 | 1,725 |
Vacation reserve | -300 | -252 | - | - | -300 | -252 |
Abejotinos skolos | -101 | - | - | - | -101 | - |
Inventories | -243 | -92 | - | - | -243 | -92 |
Government grants | -60 | -62 | - | - | -60 | -62 |
Right-of-use asset | -24 | - | 23 | - | -1 | - |
Tax loss carry forward | - | -751 | - | - | - | -751 |
Deferred income tax (assets)/liabilities | -728 | -1,157 | 2,046 | 1,725 | 1,318 | 568 |
GROUP | ||||||
Assets | Liabilities | Net value | ||||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Property, plant and equipment | - | - | 2,609 | 1,960 | 2,609 | 1,960 |
Vacation reserve | -370 | -316 | - | - | -370 | -316 |
Abejotinos skolos | -101 | - | - | - | -101 | - |
Inventories | -243 | -92 | - | - | -243 | -92 |
Government grants | -60 | -62 | - | - | -60 | -62 |
Tax loss carry forward | - | -751 | - | - | - | -751 |
Right-of-use asset | -23 | - | 22 | - | -1 | - |
Fair value adjustment to assets and liabilities of Baltic Dairy Board SIA | - | - | 225 | 191 | 225 | 191 |
Deferred income tax (assets)/liabilities | -797 | -1,221 | 2,856 | 2,151 | 2,059 | 930 |
VILVI GROUP ANNUAL REPORTS 2024 |
COMPANY | ||||
01/01/2024 | Recognised in profit or loss | Recognised in equity | 31/12/2024 | |
Property, plant and equipment | 1,725 | 246 | 52 | 2,023 |
Vacation reserve | -252 | -48 | - | -300 |
Abejotinos skolos | - | -101 | - | -101 |
Inventories | -92 | -151 | - | -243 |
Government grants | -62 | 2 | - | -60 |
Right-of-use asset | - | -1 | - | -1 |
Tax loss carry forward | -751 | 751 | - | - |
Deferred income tax (assets)/liabilities | 568 | 698 | 52 | 1,318 |
COMPANY | ||||
01/01/2023 | Recognised in profit or loss | Recognised in equity | 31/12/2023 | |
Property, plant and equipment | 1,741 | -16 | - | 1,725 |
Vacation reserve | -174 | -78 | - | -252 |
Inventories | -84 | -8 | - | -92 |
Government grants | -78 | 16 | - | -62 |
Tax loss carry forward | -887 | 136 | - | -751 |
Deferred income tax (assets)/liabilities | 518 | 50 | - | 568 |
GROUP | ||||
01/01/2024 | Recognised in profit or loss | Recognised in equity | 31/12/2024 | |
Property, plant and equipment | 1,960 | 346 | 303 | 2,609 |
Vacation reserve | -316 | -54 | - | -370 |
Abejotinos skolos | - | -101 | - | -101 |
Inventories | -92 | -151 | - | -243 |
Government grants | -62 | 2 | - | -60 |
Tax loss carry forward | -751 | 751 | - | - |
Right-of-use asset | - | -1 | - | -1 |
Adjustment to assets and liabilities of Baltic Dairy Board SIA | 191 | 34 | - | 225 |
Deferred income tax (assets)/liabilities | 930 | 826 | 303 | 2,059 |
GROUP | ||||
01/01/2023 | Recognised in profit or loss | Recognised in 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 |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Deferred income tax assets/(liability) | ||||
0/704 | 470/-442 | Deferred income tax assets (liability), which will be realised within 12 months | 0/319 | 273/ -16 |
796/-3,559 | 751/-1,709 | Deferred income tax assets (liability), which will be realised after 12 months | 727/-2,364 | 884/ -1,709 |
-2,059 | -930 | Net deferred income tax assets (liability) | -1,318 | -568 |
GROUP | COMPANY | ||||
31/12/2024 | 31/12/2023 | Note | 31/12/2024 | 31/12/2023 | |
Financial instruments | |||||
15,050 | 13,171 | Trade payables | 11,126 | 9,903 | |
- | - | Trade payables to related parties | 28 | 14,896 | 3,798 |
15,050 | 13,171 | 26,022 | 13,701 | ||
Non-financial instruments | |||||
5,116 | 4,684 | Employment-related liabilities | 2,850 | 2,575 | |
492 | 781 | Advance amounts received | 491 | 781 | |
74 | 73 | Dividends payable | 1 | - | |
610 | 1,680 | Taxes payable (other than income tax)* | 102 | 77 | |
359 | 394 | Accrued expenses and provisions | 103 | 71 | |
- | - | Other amounts payable | 1 | 2 | |
6,651 | 7,612 | 3,548 | 3,506 | ||
21,701 | 20,783 | 29,570 | 17,207 | ||
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
49,952 | 39,577 | Acquisition of PP&E | 813 | 6,353 |
6,405 | 5,692 | Purchase of raw materials | 5,561 | 5,583 |
56,357 | 45,269 | 6,374 | 11,936 | |
VILVI GROUP ANNUAL REPORTS 2024 |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
- | - | Kelmės Pieninė AB | 37,830 | 34,606 |
- | - | Kelmės Pienas UAB | 4,501 | 30,806 |
- | - | Modest AB | 50,181 | 43,579 |
- | - | Pieno Logistika AB | 148 | 142 |
- | - | Baltic Dairy Board SIA | 1,231 | 20 |
2 | 1 | Management personnel | 2 | 1 |
1,170 | 1,076 | Other related parties | 1,170 | 1,076 |
1,172 | 1,077 | 95,063 | 110,230 | |
GROUP | COMPANY | |||
2024 | 2023 | 2024 | 2023 | |
- | - | Kelmės Pieninė AB | 7,350 | 5,659 |
- | - | Kelmės Pienas UAB | 6,982 | 12,126 |
- | - | Modest AB | 41,492 | 33,752 |
- | - | Pieno Logistika AB | 70 | 143 |
- | - | Baltic Dairy Board SIA | 7,937 | 4,088 |
23 | 45 | Other related parties | 23 | 45 |
23 | 45 | 63,854 | 55,813 | |
GROUP | COMPANY | |||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
- | - | Trade and other amounts payable | 14,896 | 3,799 |
- | - | (Kelmės Pieninė AB) | 11,424 | 3,762 |
- | - | (Modest AB) | 3,466 | - |
- | - | (Pieno Logistika AB) | 6 | 37 |
- | - | Trade and other receivables | 5,597 | 499 |
- | - | (Kelmės Pienas UAB) | 440 | 377 |
- | - | (Modest AB) | - | 63 |
- | - | (Baltic Dairy Board SIA) | 5,157 | 59 |
- | - | Loan receivable (Baltic Dairy Board SIA, including interest) | 1,170 | 1,111 |
124 | 54 | Trade and other payables (to other related parties) | 124 | 54 |
- | 600 | Loan receivable (including interest and administration fee from other related parties) | - | 600 |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | |||
Net book amount | |||
EUR ‘000 | Note | 31/12/2024 | 31/12/2023 |
Non-current amounts receivable | 17 | - | 600 |
Trade amount receivable | 19 | 17,460 | 14596 |
Other amount receivable | 19 | 4,951 | 2,611 |
Cash and cash equivalents | 21 | 18,872 | 8,725 |
41,283 | 26,532 | ||
BENDROVĖ | |||
Likutinė vertė | |||
Tūkst. Eur | Pastaba | 2024.12.31 | 2023.12.31 |
Ilgalaikės gautinos sumos | 17 | 1,170 | 1,711 |
Prekybos gautinos sumos | 19 | 19,352 | 11,878 |
Kitos gautinos sumos | 19 | 3,031 | 5,808 |
Pinigai ir pinigų ekvivalentai | 21 | 13,286 | 2,854 |
36,839 | 22,251 | ||
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | ||||
EUR ‘000 | Total amount | Impairment | Total amount | Impairment |
31/12/2024 | 31/12/2024 | 31/12/2023 | 31/12/2023 | |
Related parties: | ||||
Not past due | - | - | 688 | - |
Past due 0-30 days | - | - | - | - |
Past due 31-60 days | - | - | - | - |
More than 60 days | - | - | - | - |
- | - | 688 | - | |
Other parties: | ||||
Not past due | 15,509 | - | 13,059 | - |
Past due 0-30 days | 2,002 | -341 | 1,502 | - |
Past due 31-60 days | 165 | - | 82 | - |
More than 60 days | 413 | -288 | 172 | -307 |
18,089 | -629 | 14,815 | -307 | |
18,089 | -629 | 15,503 | -307 | |
COMPANY | ||||
EUR ‘000 | Total amount | Impairment | Total amount | Impairment |
31/12/2024 | 31/12/2024 | 31/12/2023 | 31/12/2023 | |
Related parties: | ||||
Not past due | 2,982 | - | 2,152 | - |
Past due 0-30 days | - | - | 59 | - |
Past due 31-60 days | 1,366 | - | - | - |
More than 60 days | 2,420 | - | - | - |
6,768 | - | 2,211 | - | |
Other parties: | ||||
Not past due | 11,815 | - | 10,011 | - |
Past due 0-30 days | 1,991 | -341 | 1,420 | - |
Past due 31-60 days | 165 | - | 82 | - |
More than 60 days | 412 | -288 | 172 | -307 |
14,383 | -629 | 11,685 | -307 | |
21,151 | -629 | 13,896 | -307 | |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | EUR ‘000 | COMPANY | ||
2024 | 2023 | Net book amount | 2024 | 2023 |
-307 | -99 | Balance at 1 January | -307 | -99 |
-461 | -268 | Impairment losses recognised | -461 | -268 |
12 | - | Write-off of bad debts | 12 | - |
127 | 60 | Impairment losses reversed | 127 | 60 |
-629 | -307 | Balance at 31 December | -629 | -307 |
At 31 December 2024 | GROUP | |||||
EUR ‘000 | Net book amount | Contractual cash flows | Less than 6 months | 6-12 months | 1-2 years | 2-5 years |
Financial liabilities | ||||||
Bank borrowings | 36,929 | -41,025 | -2,592 | -2,473 | -13,760 | -22,200 |
Other borrowings | - | - | - | - | - | - |
Lease liabilities | 2,293 | -2,471 | -481 | -345 | -693 | -952 |
Factoring | - | - | - | - | - | - |
Trade payables | 15,050 | -15,050 | -15,050 | - | - | - |
54,272 | -58,546 | -18,123 | -2,818 | -14,453 | -23,152 | |
At 31 December 2023 | GROUP | |||||
EUR ‘000 | Net book amount | Contractual cash flows | Less than 6 months | 6-12 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 | |
At 31 December 2024 | COMPANY | |||||
EUR ‘000 | Net book amount | Contractual cash flows | Less than 6 months | 6-12 months | 1-2 years | 2-5 years |
Financial liabilities | ||||||
Bank borrowings | 7,549 | -8,513 | -1,086 | -990 | -1,299 | -5,137 |
Lease liabilities | 1,804 | -1,936 | -403 | -273 | -560 | -700 |
Factoring | - | - | - | - | - | - |
Trade payables | 26,022 | -26,022 | -26,022 | - | - | - |
35,375 | -36,471 | -27,511 | -1,263 | -1,859 | -5,837 | |
VILVI GROUP ANNUAL REPORTS 2024 |
At 31 December 2023 | COMPANY | |||||
EUR ‘000 | Net book amount | Contractual cash flows | Less than 6 months | 6-12 months | 1-2 years | 2-5 years |
Financial liabilities | ||||||
Bank borrowings | 3,499 | -3,824 | -496 | -626 | -1,679 | -1,023 |
Lease liabilities | 1,160 | -1,268 | -274 | -227 | -357 | -410 |
Factoring | 426 | -443 | -443 | - | - | - |
Trade payables | 13,701 | -13,701 | -13,701 | - | - | - |
18,786 | -19,236 | -14,914 | -853 | -2,036 | -1,433 | |
GROUP (COMPANY) | ||||
EUR ‘000 | USD | PLN | ||
2024 | 2023 | 2024 | 2023 | |
Trade and other receivables, net of tax | 1,819 | 1,451 | - | 38 |
Cash and cash equivalents | - | - | - | - |
Trade payables | - | - | - | - |
Net exposure | 1,819 | 1,451 | - | 38 |
Average | ||
2024 | 2023 | |
USD | 1.0823 | 1.0809 |
PLN | 4.3059 | 4.5441 |
Average | ||
2024 | 2023 | |
USD | 1.0444 | 1.105 |
PLN | 4.2655 | 4.3395 |
VILVI GROUP ANNUAL REPORTS 2024 |
GROUP | COMPANY | |||
Net book amount | EUR ‘000 | Net book amount | ||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Financial instruments with fixed interest rates | ||||
- | - | Loan granted to Baltic Dairy Board SIA | 980 | 980 |
- | - | Current portion of loan granted | - | - |
- | - | Short-term loan granted to management personnel | - | - |
- | - | Current borrowings of management personnel | - | - |
- | - | 980 | 980 | |
GROUP | COMPANY | |||
Net book amount | EUR ‘000 | Net book amount | ||
31/12/2024 | 31/12/2023 | 31/12/2024 | 31/12/2023 | |
Financial instruments with variable interest rates | ||||
-36,929 | -18,515 | Bank borrowings | -7,549 | -3,499 |
- | -426 | Factoring | - | -426 |
-2,293 | -1,244 | Lease liabilities | -1,804 | -1,160 |
-39,222 | -20,185 | -9,353 | -5,085 | |
-39,222 | -20,185 | -8,373 | -4,105 | |
GROUP | COMPANY | |||
Profit (loss) | Impact (EUR ’000) | Profit (loss) | ||
100 bp | 100 bp | 100 bp | 100 bp | |
increase | decrease | increase | decrease | |
At 31 December 2024 | ||||
-392 | 392 | Financial instruments bearing variable interest rates | -84 | 84 |
At 31 December 2023 | ||||
-202 | 202 | Financial instruments bearing variable interest rates | -41 | 41 |
VILVI GROUP ANNUAL REPORTS 2024 |
At 31 December 2024 | GROUP | |||
EUR ’000 | Level 1 | Level 2 | Level 3 | Total |
Non-current amounts receivable | - | - | - | - |
Trade and other receivables | - | - | 17,460 | 17,460 |
Cash and cash equivalents | 18,872 | - | - | 18,872 |
Borrowings and lease liabilities | - | - | -39,222 | -39,222 |
Trade and other payables | - | - | -15,050 | -15,050 |
18,872 | - | -36,812 | -17,940 | |
At 31 December 2023 | GROUP | |||
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 | - | - | -20,186 | -20,186 |
Trade and other payables | - | - | -13,171 | -13,171 |
8,725 | - | -18,161 | -9,436 | |
At 31 December 2024 | COMPANY | |||
EUR ’000 | Level 1 | Level 2 | Level 3 | Total |
Non-current amounts receivable | - | - | 1,170 | 1,170 |
Trade and other receivables | - | - | 19,352 | 19,352 |
Cash and cash equivalents | 13,286 | - | - | 13,286 |
Borrowings and lease liabilities | - | - | -9,353 | -9,353 |
Trade and other payables | - | - | -26,022 | -26,022 |
13,286 | - | -14,853 | -1,567 | |
VILVI GROUP ANNUAL REPORTS 2024 |
At 31 December 2023 | COMPANY | |||
EUR ’000 | Level 1 | Level 2 | Level 3 | Total |
Non-current amounts receivable | - | - | 1,711 | 1,711 |
Trade and other receivables | - | - | 11,878 | 11,878 |
Cash and cash equivalents | 2,854 | - | - | 2,854 |
Borrowings and lease liabilities | - | - | -5,085 | -5,085 |
Trade and other payables | - | - | -13,701 | -13,701 |
2,854 | - | -5,197 | -2,343 | |