VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | ||||
At 31 December | At 31 December | ||||
2025 | 2024 | Assets | Note | 2025 | 2024 |
Investment property | 14 | 8,673 | 8,045 | ||
Property, plant and equipment | 12 | 18,376 | 18,731 | ||
Right-of-use assets | 12,13 | 1,904 | 2,270 | ||
Intangible assets | 15 | 20 | 30 | ||
Investments in subsidiaries | 16 | 27,389 | 27,388 | ||
Non-current amounts receivable | 17 | 2,319 | 1,404 | ||
Non-current assets | 58,681 | 57,868 | |||
Inventories | 18 | 7,605 | 7,104 | ||
Trade and other receivables | 19 | 42,435 | 22,383 | ||
Prepayments | 20 | 1,947 | 483 | ||
Cash and cash equivalents | 21 | 2,688 | 13,286 | ||
Current assets | 54,675 | 43,256 | |||
Total assets | 113,356 | 101,124 | |||
Equity | |||||
Share capital | 3,463 | 3,463 | |||
Share premium | 3,301 | 3,301 | |||
Reserves | 1,208 | 1,262 | |||
Retained earnings | 62,298 | 51,470 | |||
Equity attributable to owners of the Company | 70,270 | 59,496 | |||
Non-controlling interest | - | - | |||
Equity | 22 | 70,270 | 59,496 | ||
Liabilities | |||||
Borrowings | 23 | - | 5,778 | ||
Lease liabilities | 23 | 912 | 1,190 | ||
Government grants | 24 | 1,191 | 1,387 | ||
Deferred income tax liabilities | 25 | 1,185 | 1,318 | ||
Non-current liabilities | 3,288 | 9,673 | |||
Borrowings | 23 | 5,778 | 1,771 | ||
Lease liabilities | 23 | 564 | 614 | ||
Income tax payable | - | - | |||
Trade and other payables | 26 | 33,456 | 29,570 | ||
Current liabilities | 39,798 | 31,955 | |||
Liabilities | 43,086 | 41,628 | |||
Total equity and liabilities | 113,356 | 101,124 | |||
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | ||||
2025 | 2024 | 2025 | 2024 | ||
Revenue | 1 | 322,037 | 262,079 | ||
- | - | Cost of sales | 2 | -317,345 | -245,737 |
Gross profit | 4,692 | 16,342 | |||
Other operating income | 3 | 23,434 | 12,890 | ||
- | - | Distribution expenses | 6 | -4,458 | -3,547 |
- | - | Administrative expenses | 7 | -4,587 | -6,023 |
- | - | Other operating expenses | 4 | -3,029 | -2,695 |
Other gain (loss) – net | 5 | 580 | 545 | ||
Results of operating activities | 16,632 | 17,512 | |||
Finance income | 1,189 | 124 | |||
- | - | Finance costs | -732 | -579 | |
- | - | Finance costs, net | 9 | 457 | -455 |
Profit (loss) before income tax | 17,089 | 17,057 | |||
- | Income tax | 10 | 144 | -698 | |
Profit (loss) for the reporting year | 17,233 | 16,359 | |||
Attributable to: | |||||
Shareholders of the Company | 17,233 | 16,359 | |||
Non-controlling interest | - | - | |||
Profit (loss) for the reporting year | 17,233 | 16,359 | |||
Basic and diluted earnings per share (in EUR) | 11 | 1.44 | 1.37 | ||
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
2025 | 2024 | EUR ‘000 | 2025 | 2024 |
Profit (loss) for the reporting year | 17,233 | 16,359 | ||
Other comprehensive income | ||||
Profit (loss) due to the revaluation of tangible fixed assets | - | 268 | ||
- | - | Deferred income tax liability | -10 | -51 |
- | Other comprehensive income for the year, net of | -10 | 217 | |
Total comprehensive income for the year | 17,223 | 16,576 | ||
Attributable to: | ||||
Shareholders of the Company | 17,223 | 16,576 | ||
Non-controlling interest | - | - | ||
Total comprehensive income for the year | 17,223 | 16,576 | ||
VILVI GROUP ANNUAL REPORTS 2025 |
Share capital | Share premium | Revaluation reserve | Legal reserve | Retained earnings | Total | |
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 | - | - | 217 | - | - | 217 |
Total comprehensive income for the year | - | - | 217 | - | 16,359 | 16,576 |
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 |
Balance at 1 January 2025 | 3,463 | 3,301 | 916 | 346 | 51,470 | 59,496 |
Profit (loss) for the period | - | - | - | - | 17,233 | 17,233 |
Other comprehensive income | - | - | -10 | - | - | -10 |
Total comprehensive income for the year | - | - | -10 | - | 17,233 | 17,223 |
Depreciation, write-off of revalued assets | - | - | -44 | - | 44 | - |
Transactions with owners recognised directly in equity | ||||||
Dividends | - | - | - | - | -6,449 | -6,449 |
Total transactions with owners recognised directly in equity | - | - | - | - | -6,449 | -6,449 |
Balance at 31 December 2025 | 3,463 | 3,301 | 862 | 346 | 62,298 | 70,270 |
VILVI GROUP ANNUAL REPORTS 2025 |
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 2024 | ||||||||
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 | - | - | - | |||||
Total transactions with owners recognised directly in equity | - | - | - | |||||
At 31 December 2024 | ||||||||
At 1 January 2025 | ||||||||
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 | - | - | - | |||||
Total transactions with owners recognised directly in equity | - | - | - | |||||
Total transactions with owners | - | - | - | |||||
At 31 December 2025 | ||||||||
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | ||||
2025 | 2024 | Note | 2025 | 2024 | |
Cash flows from operating activities | |||||
Profit (loss) for the year | 17,233 | 16,359 | |||
Adjustments for: | |||||
Depreciation of property, plant and equipment | 12 | 2,389 | 1,879 | ||
Loss (gain) on change in fair value of investment property | 14 | -496 | -449 | ||
Amortisation of intangible assets | 15 | 10 | 2 | ||
- | - | Amortisation and write-off of grants | 24 | -204 | -177 |
- | Change in inventory write-down allowance | 18 | -1,155 | 899 | |
- | - | Loss (gain) from disposal and write-off of property, plant and equipment | -29 | -69 | |
Dividend income | 3 | -18,428 | -8,993 | ||
- | Income tax expenses | 10 | -144 | 698 | |
Financial performance result | 9 | -457 | 455 | ||
-1,281 | 10,604 | ||||
- | Change in inventories | 655 | 985 | ||
Change in non-current amounts receivable | 17 | -3 | 618 | ||
- | - | Change in trade and other receivables and prepayments | -4,254 | -5,154 | |
Change in trade and other payables | 22,453 | 21,644 | |||
17,570 | 28,697 | ||||
- | - | Interest paid | -515 | -524 | |
- | - | Income tax paid | - | - | |
Net cash flows generated from operating activities | 17,055 | 28,173 | |||
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | ||||
2025 | 2024 | Note | 2025 | 2024 | |
Cash flows from investing activities | |||||
- | - | Payments for acquisition of property, plant and equipment | -1,691 | -2,421 | |
- | Payments for acquisition of intangible assets | - | -30 | ||
Proceeds from sale of property, plant and equipment | 268 | 350 | |||
Acquisition of ownership interest in subsidiary | 16 | -1 | -16,070 | ||
- | Loans granted | -14,043 | - | ||
Government grants | 24 | 8 | 893 | ||
Repayment of loans | 13,131 | 600 | |||
- | Funds for the acquisition of the right of claim | -16,170 | - | ||
- | - | Net cash flows (used in) investing activities | -18,498 | -16,678 | |
Cash flows from financing activities | |||||
Proceeds from borrowings | 23 | - | 7,166 | ||
- | - | Repayments of borrowings | 23 | -1,771 | -3,542 |
- | - | Lease payments | -935 | -985 | |
- | - | Payment of dividends | -6,449 | -3,702 | |
Net cash flows (used in) financing activities | -9,155 | -1,063 | |||
- | Net increase (decrease) in cash and cash equivalents | -10,598 | 10,432 | ||
Cash and cash equivalents as at 1 January | 13,286 | 2,854 | |||
Cash and cash equivalents as at 31 December | 21 | 2,688 | 13,286 | ||
VILVI GROUP ANNUAL REPORTS 2025 |
As at 31 December 2025, 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 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 | 2,091,967 |
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 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
Buildings | 8-40 years |
Plant and machinery | 4-20 years |
Other PP&E | 3-15 years |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
EUR ‘000 | Cheese, cheese products and other | Dry milk products | Fresh milk products | Total |
Revenue | 202,164 | 54,980 | 29,787 | 286,931 |
Cost of sales | -194,979 | -41,437 | -26,677 | -263,093 |
Gross profit | 7,185 | 13,543 | 3,110 | 23,838 |
Other operating income | 386 | |||
Distribution, administrative and other operating expenses | -13,176 | |||
Other gain (loss) – net | 83 | |||
Operating result | 11,131 | |||
Finance income | 1,168 | |||
Finance costs | -1,499 | |||
Finance costs, net | -331 | |||
Profit (loss) before income tax | 10,800 |
VILVI GROUP ANNUAL REPORTS 2025 |
EUR ‘000 | Cheese, cheese products and other | Dry milk products | Fresh milk products | Total |
Revenue | 175,417 | 39,859 | 30,153 | 245,429 |
Cost of sales | -151,097 | -26,882 | -25,669 | -203,648 |
Gross profit | 24,320 | 12,977 | 4,484 | 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 |
GROUP | COMPANY | |||
EUR ‘000 | Revenue | Assets | Revenue | Assets |
Lithuania | 41,798 | 103,043 | 82,563 | 77,552 |
European Union (excluding Lithuania) | 168,961 | 79,829 | 163,570 | 29,699 |
Other countries | 76,172 | 6,105 | 75,904 | 6,105 |
286,931 | 188,977 | 322,037 | 113,356 | |
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 | |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
-217,410 | -166,667 | Raw materials | -189,864 | -160,141 |
- | - | Resale cost of goods produced by the subsidiaries | -104,496 | -67,796 |
-14,768 | -11,543 | Employee expenses, including social security contributions | -5,096 | -4,668 |
-3,591 | -3,270 | Depreciation and grants’ amortisation | -1,473 | -1,047 |
-10,679 | -7,371 | Milk collection and transportation costs | -9,459 | -6,179 |
-8,096 | -7,125 | Gas, electricity, water | -2,281 | -2,099 |
-1,965 | -2,025 | Transport costs | -1,965 | -2,025 |
-6,584 | -5,647 | Other | -2,711 | -1,782 |
-263,093 | -203,648 | -317,345 | -245,737 | |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
296 | 242 | Income from rendering of services | 4,572 | 3,448 |
- | - | Dividends | 18,428 | 8,993 |
16 | 16 | Income from accounting services | 388 | 388 |
74 | 90 | Other income | 46 | 61 |
386 | 348 | 23,434 | 12,890 | |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
-330 | -240 | Cost of services rendered | -2,948 | -2,688 |
-96 | -17 | Other expenses | -81 | -7 |
-426 | -257 | -3,029 | -2,695 | |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
83 | 106 | Gain (loss) from disposal of raw materials, non-current assets | 84 | 96 |
- | - | Gain (loss) from fair value change of investment property | 496 | 449 |
83 | 106 | 580 | 545 | |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
-2,681 | -2,106 | Logistics and transport services | -1,328 | -820 |
-484 | -455 | Marketing and advertising services | -380 | -381 |
-1,400 | -1,367 | Personnel expenses, including social security contributions | -1,400 | -1,367 |
-100 | -43 | Depreciation expenses | -73 | -23 |
-1,519 | -1063 | Other selling expenses | -1,277 | -956 |
-6,184 | -5,034 | -4,458 | -3,547 | |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
-2,739 | -3,653 | Personnel expenses, including social security contributions and change in vacation reserve | -2,217 | -3,047 |
-196 | -138 | Depreciation and amortisation, including amortisation of subsidies | -143 | -84 |
-644 | -512 | Services received | -270 | -195 |
-433 | -323 | Taxes, other than income tax | -230 | -241 |
-169 | -129 | Veterinary services | -116 | -78 |
-655 | -296 | Consultation services | -584 | -236 |
4 | 11 | Inventory write-down, reversal | 4 | 11 |
-206 | -182 | Security | -76 | -68 |
-1 | -28 | Fines and interest paid on late payments | - | -20 |
568 | -335 | Movement in the impairment of receivables and write-off of bad debts | 568 | -335 |
-390 | -285 | Computer expenses | -368 | -271 |
-54 | -58 | Fuel | -47 | -51 |
-44 | -72 | Repair expenses | -44 | -63 |
-83 | -51 | Fee for membership in association | -83 | -51 |
-45 | -37 | Stock exchange expenses | -42 | -34 |
-139 | -119 | Insurance | -64 | -53 |
-54 | -48 | Bank charges | -40 | -39 |
-1,286 | -1,646 | Other* | -835 | -1,168 |
-6,566 | -7,901 | -4,587 | -6,023 | |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
105 | 97 | UAB PricewaterhouseCoopers financial statement audit services under the agreements | 75 | 69 |
25 | 23 | Audit services of financial statements of other independent auditors under the agreements | - | - |
57 | 42 | Other services | 57 | 42 |
187 | 162 | Total | 132 | 111 |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
Finance income | ||||
976 | 110 | Interest | 1,027 | 117 |
192 | 8 | Other | 162 | 7 |
1,168 | 118 | Total finance income | 1,189 | 124 |
Finance costs | ||||
-1,140 | -1,301 | Interest | -438 | -436 |
-120 | -110 | Interest on lease | -77 | -88 |
-21 | -31 | Factoring charges | -15 | -31 |
-216 | -39 | Foreign exchange loss | -202 | -24 |
-2 | - | Other | - | - |
-1,499 | -1,481 | Total finance costs | -732 | -579 |
-331 | -1,363 | 457 | -455 | |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
Current year income tax expenses | ||||
-3 | -1,185 | Reporting period | - | - |
Deferred income tax expenses | ||||
144 | -826 | Change in deferred income tax | 144 | -698 |
141 | -2,011 | 144 | -698 | |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
10,800 | 27,680 | Profit for the year | 17,089 | 17,057 |
1,728 | 4,152 | Income tax calculated at a rate of 16% | 2,734 | 2,558 |
- | - | Dividend income | -2,948 | -1,349 |
-246 | -258 | Other non-taxable income | -27 | -223 |
- | -7 | Charity expenses deductible twice for tax purposes | - | -6 |
- | -688 | Investment project relief | - | -605 |
454 | 217 | Unused tax loss utilisation | - | 259 |
88 | 56 | The impact of the future change in the tax rate | 67 | 40 |
69 | 183 | Other expenses not deductible for tax purposes | 30 | 24 |
-2189 | -1,553 | Applied corporate income tax relief in accordance with Article 58, paragraph 16, subparagraph 3. | - | - |
-45 | -91 | Other expenses deductible for tax purposes | - | - |
-141 | 2,011 | Income tax expenses (benefit) | -144 | 698 |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
10,936 | 25,654 | Net profit attributable to holders of ordinary shares of the Parent, EUR ‘000 | 17,233 | 16,359 |
11,943 | 11,943 | Number of issued shares calculated based on the weighted average unit cost method, ‘000 units | 11,943 | 11,943 |
0.92 | 2.15 | Basic earnings (loss) per share (EUR | 1.44 | 1.37 |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | ||||||
Right-of-use assets* | Land and buildings | Plant and machinery | Other assets | Construction in progress | Total | |
Cost/revalued amount | ||||||
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 |
Balance at 1 January 2025 | 2,968 | 23,004 | 72,473 | 3,847 | 37,864 | 140,156 |
Additions | 1,480 | 7 | 5,039 | 584 | 27,885 | 34,995 |
Increase in value | 6 | 25 | - | 3 | - | 34 |
Revaluation | - | - | - | - | - | - |
Disposals | - | - | -574 | -68 | - | -642 |
Reclassifications | -267 | 15,406 | 43,697 | -40 | -58,796 | - |
Balance at 31 December 2025 | 4,187 | 38,442 | 120,635 | 4,326 | 6,953 | 174,543 |
Depreciation and impairment losses | ||||||
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 |
Balance at 1 January 2025 | 602 | 5,707 | 39,465 | 2,747 | - | 48,521 |
Depreciation charge for the year | 503 | 741 | 4,223 | 273 | - | 5,740 |
Disposals | - | - | -261 | -61 | - | -322 |
Reclassifications | -220 | - | 237 | -17 | - | - |
Balance at 31 December 2025 | 885 | 6,448 | 43,664 | 2,942 | - | 53,939 |
Net book amount | ||||||
At 1 January 2024 | 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 |
At 31 December 2025 | 3,302 | 31,994 | 76,971 | 1,384 | 6,953 | 120,604 |
VILVI GROUP ANNUAL REPORTS 2025 |
COMPANY | ||||||
Right-of-use assets* | Land and buildings | Plant and machinery | Other assets | Construction in progress | Total | |
Cost/revalued amount | ||||||
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 |
Balance at 1 January 2025 | 2,854 | 7,813 | 30,686 | 1,241 | 1,683 | 44,277 |
Additions | 501 | - | 22 | 47 | 1,465 | 2,035 |
Increase in value | 5 | - | - | - | - | 5 |
Disposals | - | - | -395 | -49 | - | -444 |
Reclassifications (a) | -808 | 800 | 935 | 0 | -1,058 | -131 |
Balance at 31 December 2025 | 2,552 | 8,613 | 31,248 | 1,239 | 2,090 | 45,742 |
Depreciation and impairment losses | ||||||
Balance at 1 January 2024 | 539 | 1,970 | 18,738 | 1,178 | - | 22,425 |
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 | 19,628 | 1,002 | - | 23,277 |
Balance at 1 January 2025 | 584 | 2,063 | 19,628 | 1,002 | - | 23,277 |
Depreciation charge for the year | 340 | 284 | 1,687 | 78 | - | 2,389 |
Disposals | - | - | -162 | -42 | - | -204 |
Reclassifications | -276 | - | 276 | - | - | - |
Balance at 31 December 2025 | 648 | 2,347 | 21,429 | 1,038 | - | 25,462 |
Net book amounts | ||||||
At 1 January 2024 | 1,483 | 5,124 | 4,615 | 181 | 8,450 | 19,853 |
At 31 December 2024 | 2,270 | 5,750 | 11,058 | 239 | 1,683 | 21,000 |
At 31 December 2025 | 1,904 | 6,266 | 9,819 | 201 | 2,090 | 20,280 |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
5,455 | 4,741 | Cost of finished products | 2,076 | 1,628 |
285 | 225 | Distribution and administrative expenses | 210 | 154 |
- | - | Other operating expenses | 103 | 97 |
5,740 | 4,966 | 2,389 | 1,879 | |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
3,445 | 1,808 | Balance at the beginning of the reporting period | 1,090 | 1,061 |
- | 1,787 | Profit (loss) from the revaluation of long-term assets | - | 268 |
-149 | -150 | Depreciation or write-off of revalued assets. | -52 | -239 |
3,296 | 3,445 | Balance as of the end of the reporting period | 1,038 | 1,090 |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
25,811 | 10,733 | Hierarchy level 2 (a) | 6,266 | 5,750 |
6,183 | 6,564 | Hierarchy level 3 (b) | - | - |
31,994 | 17,297 | 6,266 | 5,750 | |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
503 | 335 | Depreciation of right-of-use assets | 340 | 318 |
120 | 110 | Interest expenses (included in finance costs) | 77 | 88 |
29 | 35 | Expenses related to short-term leases (included in cost of sales and general and administrative expenses) | 25 | 24 |
58 | 64 | 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) | 4 | 7 |
32 | 13 | Expenses related to variable lease payments not included in lease liabilities (included in cost of sales, general and administrative expenses, other operating expenses) | 32 | 13 |
742 | 557 | 478 | 450 | |
VILVI GROUP ANNUAL REPORTS 2025 |
2025 | 2024 | |
Balance at 1 January | 8,045 | 6,903 |
Additions | 132 | 39 |
Net gain/(loss) on fair value adjustment | 496 | 449 |
Transfer from long-term tangible assets used for the needs of the owner | - | 654 |
Balance at 31 December | 8,673 | 8,045 |
31/12/2025 | 31/12/2024 | |
Hierarchy level 2 (a) | 2,490 | 2,514 |
Hierarchy level 3 (b) | 6,183 | 5,531 |
8,673 | 8,045 |
VILVI GROUP ANNUAL REPORTS 2025 |
31/12/2025 | 31/12/2024 | |
Within one year | 330 | 330 |
Between 1 and 5 years | 281 | 611 |
611 | 941 |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | ||||
Goodwill | Computer software | Other intangible assets | Total | |
Cost | ||||
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 |
Balance at 1 January 2025 | 6,915 | 581 | 17 | 7,513 |
Disposals | - | -4 | - | -4 |
Balance at 31 December 2025 | 6,915 | 577 | 17 | 7,509 |
Amortisation and impairment | ||||
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 |
Balance at 1 January 2025 | 2,749 | 548 | 16 | 3,313 |
Amortisation charge for the year | - | 11 | - | 11 |
Disposals | - | -4 | - | -4 |
Balance at 31 December 2025 | 2,749 | 555 | 16 | 3,320 |
Net book amounts | ||||
At 1 January 2024 | 4,166 | - | 2 | 4,168 |
At 31 December 2024 | 4,166 | 33 | 1 | 4,200 |
At 31 December 2025 | 4,166 | 22 | 1 | 4,189 |
VILVI GROUP ANNUAL REPORTS 2025 |
COMPANY | ||||
Goodwill | Computer software | Other intangible assets | Total | |
Cost | ||||
Balance at 1 January 2024 | - | 656 | 17 | 673 |
Additions | - | 30 | - | 30 |
Disposals | - | - | - | - |
Reclassifications | - | - | - | - |
Balance at 31 December 2024 | - | 686 | 17 | 703 |
Balance at 1 January 2025 | - | 686 | 17 | 703 |
Additions | - | - | - | - |
- | -4 | - | -4 | |
Balance at 31 December 2025 | - | 682 | 17 | 699 |
Amortisation and impairment | ||||
Balance at 1 January 2024 | - | 656 | 15 | 671 |
Amortisation charge for the year | - | 1 | 1 | 2 |
Balance at 31 December 2024 | - | 657 | 16 | 673 |
Balance at 1 January 2025 | - | 657 | 16 | 673 |
Amortisation charge for the year | - | 9 | 1 | 10 |
Disposals | - | -4 | - | -4 |
Balance at 31 December 2025 | - | 662 | 17 | 679 |
Net book amounts | ||||
At 1 January 2024 | - | - | 2 | 2 |
At 31 December 2024 | - | 29 | 1 | 30 |
At 31 December 2025 | - | 20 | - | 20 |
31/12/2025 | 31/12/2024 | |
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 2025 |
EUR ‘000 | 31/12/2025 | 31/12/2024 |
Cost of shares of Modest AB | 1,992 | 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 | 16,741 |
27,389 | 27,388 |
VILVI GROUP ANNUAL REPORTS 2025 |
EUR ‘000 | 31/12/2025 | 31/12/2024 |
Total assets | 520 | 573 |
Shareholders’ equity | 111 | 82 |
Net profit (loss) | 28 | 15 |
EUR ‘000 | 31/12/2025 | 31/12/2024 |
Total assets | 9,292 | 12,091 |
Shareholders’ equity | 6,581 | 9,012 |
Net profit (loss) | -2,431 | 3,348 |
GROUP | COMPANY | ||||
31/12/2025 | 31/12/2024 | Note | 31/12/2025 | 31/12/2024 | |
Financial instruments | |||||
- | - | 28 | Loans granted to related parties (a) | 1,229 | 1,170 |
912 | - | Loans granted to related parties (b) | 912 | - | |
912 | - | 2,141 | 1,170 | ||
Non-financial assets | |||||
194 | 241 | Non-current amounts receivable from farmers (c) | 178 | 234 | |
2 | 2 | Other non-current amounts receivable | - | - | |
196 | 243 | 178 | 234 | ||
1,108 | 243 | 2,319 | 1,404 | ||
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
10,111 | 8,272 | Finished products | 4,622 | 4,702 |
1,442 | 890 | Products in transit | 1,442 | 890 |
11,553 | 9,162 | 6,064 | 5,592 | |
590 | 427 | Raw materials | 147 | 170 |
5,110 | 4,388 | Consumables | 1,394 | 1,342 |
382 | 277 | Work in progress | - | - |
17,635 | 14,254 | 7,605 | 7,104 | |
GROUP | |||
Note | 31/12/2025 | 31/12/ 2024 | |
Trade receivables | 15,974 | 18,089 | |
Impairment losses | -58 | -629 | |
Trade receivables from other related parties | 6,001 | - | |
MPK claim rights | 30 | 16,427 | - |
Financial assets | 38,344 | 17,460 | |
Taxes receivable (other than income tax) | 1,885 | 4,912 | |
Other receivables | 26 | 39 | |
Total trade and other receivables | 40,255 | 22,411 | |
VILVI GROUP ANNUAL REPORTS 2025 |
COMPANY | |||
Note | 31/12/2025 | 31/12/ 2024 | |
Trade receivables | 12,760 | 14,385 | |
Impairment losses | -58 | -629 | |
MPK claim rights | 30 | 16,427 | - |
Trade receivables from related parties | 28 | 10,009 | 5,596 |
Financial assets | 39,138 | 19,352 | |
Taxes receivable (other than income tax) | 1,297 | 3,031 | |
Other receivables | 2,000 | - | |
Total trade and other receivables | 42,435 | 22,383 | |
GROUP | COMPANY | ||||
31/12/2025 | 31/12/2024 | Note | 31/12/2025 | 31/12/2024 | |
1,380 | 560 | (a) | Prepayments | 495 | 412 |
1,021 | 151 | Advance income tax | 43 | 71 | |
- | - | 28 | Prepayments to related parties | 1,409 | - |
2,401 | 711 | 1947 | 483 | ||
GROUP | COMPANY | |||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
2,546 | 18,751 | Cash at bank | 2,449 | 13,165 |
239 | 121 | Cash on hand | 239 | 121 |
2,785 | 18,872 | 2,688 | 13,286 | |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | ||||
31/12/2025 | 31/12/2024 | Note | 31/12/2025 | 31/12/2024 | |
40,973 | 27,077 | Non-current borrowings | 27,28 | - | 5,778 |
- | 6,203 | Loan issued at a discount | - | - | |
1,678 | 1,551 | Lease liabilities | 13 | 912 | 1,190 |
42,651 | 34,831 | Non-current | 912 | 6,968 | |
12,575 | 3,649 | Current bank borrowings and other borrowings | 27,28 | 5,778 | 1,771 |
9,414 | - | Loan issued at a discount | - | - | |
876 | 742 | Lease liabilities | 13 | 564 | 614 |
22,865 | 4,391 | Current | 6,342 | 2,385 | |
65,516 | 39,222 | Total borrowings and lease liabilities | 7,254 | 9,353 | |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
21,989 | 3,649 | Within 1 year | 5,778 | 1,771 |
40,973 | 33,280 | Between 1 and 5 years | 0 | 5,778 |
62,962 | 36,929 | 5,778 | 7,549 | |
GROUP | COMPANY | |||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
876 | 742 | Within 1 year | 564 | 614 |
1,678 | 1,551 | Between 1 and 5 years | 912 | 1,190 |
2,554 | 2,293 | 1,476 | 1,804 | |
VILVI GROUP ANNUAL REPORTS 2025 |
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 2025 | 614 | 1,190 | 1,771 | - | 5,778 | 9,353 |
Cash inflows - proceeds from borrowings | - | - | - | - | - | - |
Cash outflows - repayments of borrowings | - | - | -1,771 | - | - | -1,771 |
Additions - lease | 321 | 286 | - | - | - | 607 |
Repayments – lease | -935 | - | - | - | - | -935 |
Other non-cash changes (reclassification of current/non-current portion, impairment, write-offs) | 564 | -564 | 5,778 | - | -5,778 | - |
At 31 December 2025 | 564 | 912 | 5,778 | - | - | 7,254 |
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 2025 | 742 | 1,551 | 3,649 | - | 33,280 | 39,222 |
Cash inflows - proceeds from borrowings | - | - | 252 | - | 30,414 | 30,666 |
Cash outflows - repayments of borrowings | - | - | -3,900 | - | -173 | -4,073 |
Additions - lease | 776 | 1,004 | - | - | - | 1,780 |
Repayments – lease | -1,519 | - | - | - | - | -1,519 |
Other non-cash changes (reclassification of current/non-current portion, impairment, write-offs) | 877 | -877 | 21,988 | - | -22,548 | -560 |
At 31 December 2025 | 876 | 1,678 | 21,989 | - | 40,973 | 65,516 |
VILVI GROUP ANNUAL REPORTS 2025 |
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 |
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 |
GROUP | COMPANY | |||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
4,043 | 3,598 | Opening net book amount | 1,387 | 671 |
1,768 | 901 | Grants received | 8 | 893 |
-463 | -445 | Amortisation recognised in profit or loss and write-off of grants | -204 | -177 |
-9 | -11 | Write-off of grants upon disposal of assets | - | - |
5,339 | 4,043 | Closing net book amount | 1,191 | 1,387 |
VILVI GROUP ANNUAL REPORTS 2025 |
VILVI GROUP ANNUAL REPORTS 2025 |
COMPANY | ||||||
Assets | Liabilities | Net value | ||||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Property, plant and equipment | - | - | 2,469 | 2,023 | 2,469 | 2,023 |
Vacation reserve | -290 | -300 | - | - | -290 | -300 |
Allowance for doubtful receivables | -10 | -101 | - | - | -10 | -101 |
Inventories | -61 | -243 | - | - | -61 | -243 |
Government grants | -69 | -60 | - | - | -69 | -60 |
Right-of-use asset | -15 | -24 | 14 | 23 | -1 | -1 |
Tax loss carry forward | -853 | - | - | - | -853 | - |
Deferred income tax (assets)/liabilities | -1,298 | -728 | 2,483 | 2,046 | 1,185 | 1,318 |
GROUP | ||||||
Assets | Liabilities | Net value | ||||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Property, plant and equipment | - | - | 3,069 | 2,609 | 3,069 | 2,609 |
Vacation reserve | -364 | -370 | - | - | -364 | -370 |
Allowance for doubtful receivables | -10 | -101 | - | - | -10 | -101 |
Inventories | -68 | -243 | - | - | -68 | -243 |
Government grants | -69 | -60 | - | - | -69 | -60 |
Tax loss carry forward | -868 | - | - | - | -868 | - |
Right-of-use asset | -14 | -23 | 13 | 22 | -1 | -1 |
Fair value adjustment to assets and liabilities of Baltic Dairy Board SIA | - | - | 259 | 225 | 259 | 225 |
Deferred income tax (assets)/liabilities | -1,393 | -797 | 3,341 | 2,856 | 1,948 | 2,059 |
COMPANY | ||||
01/01/2025 | Recognised in profit or loss | Recognised in equity | 31/12/2025 | |
Property, plant and equipment | 2,023 | 436 | 10 | 2,469 |
Vacation reserve | -300 | 10 | - | -290 |
Allowance for doubtful receivables | -101 | 91 | - | -10 |
Inventories | -243 | 182 | - | -61 |
Government grants | -60 | -9 | - | -69 |
Right-of-use asset | -1 | - | - | -1 |
Tax loss carry forward | - | -853 | - | -853 |
Deferred income tax (assets)/liabilities | 1,318 | -143 | 10 | 1,185 |
VILVI GROUP ANNUAL REPORTS 2025 |
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 |
Allowance for doubtful receivables | - | -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 |
GROUP | ||||
01/01/2025 | Recognised in profit or loss | Recognised in equity | 31/12/2025 | |
Property, plant and equipment | 2,609 | 427 | 33 | 3,069 |
Vacation reserve | -370 | 6 | - | -364 |
Allowance for doubtful receivables | -101 | 91 | - | -10 |
Inventories | -243 | 175 | - | -68 |
Government grants | -60 | -9 | - | -69 |
Tax loss carry forward | - | -868 | - | -868 |
Right-of-use asset | -1 | - | - | -1 |
Adjustment to assets and liabilities of Baltic Dairy Board SIA | 225 | 34 | - | 259 |
Deferred income tax (assets)/liabilities | 2,059 | -144 | 33 | 1,948 |
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 |
Allowance for doubtful receivables | - | -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 |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Deferred income tax assets/(liability) | ||||
0/1,282 | 0/704 | Deferred income tax assets (liability), which will be realised within 12 months | 0/438 | 0/319 |
1,393/-4,623 | 796/-3,559 | Deferred income tax assets (liability), which will be realised after 12 months | 1,298/-2,921 | 727/-2,364 |
-1,948 | -2059 | Net deferred income tax assets (liability) | -1,185 | -1318 |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
753 | 724 | Opening balance of the investment project tax incentive | 753 | 627 |
1,190 | 4,427 | Investment project tax incentive generated during the year | 1162 | 4,087 |
- | -4,398 | Investment project tax incentive utilised during the year | - | -3,961 |
1,943 | 753 | Closing balance of the investment project tax incentive | 1,915 | 753 |
GROUP | COMPANY | ||||
31/12/2025 | 31/12/2024 | Note | 31/12/2025 | 31/12/2024 | |
Financial instruments | |||||
18,321 | 15,050 | Trade payables | 12,467 | 11,126 | |
- | - | Trade payables to related parties | 28 | 16,729 | 14,896 |
18,321 | 15,050 | 29,196 | 26,022 | ||
Non-financial instruments | |||||
5,606 | 5,116 | Employment-related liabilities | 2,971 | 2,850 | |
1,927 | 492 | Advance amounts received | 1,037 | 491 | |
75 | 74 | Dividends payable | 1 | 1 | |
1,000 | 610 | Taxes payable, other than income tax | 132 | 102 | |
302 | 359 | Accrued expenses and provisions | 115 | 103 | |
- | - | Other amounts payable | 4 | 1 | |
8,910 | 6,651 | 4,260 | 3,548 | ||
27,231 | 21,701 | 33,456 | 29,570 | ||
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
2,000 | 49,952 | Acquisition of PP&E | 2,000 | 813 |
5,294 | 6,405 | Purchase of raw materials | 4,722 | 5,561 |
7,294 | 56,357 | 6,722 | 6,374 | |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
- | - | Kelmės Pieninė AB | 45,517 | 37,830 |
- | - | Kelmės Pienas UAB | 3,839 | 4,501 |
- | - | Modest AB | 55,607 | 50,181 |
- | - | Pieno Logistika AB | 241 | 148 |
- | - | Baltic Dairy Board SIA | 3,732 | 1231 |
1 | 2 | Management personnel | 1 | 2 |
1,909 | 1,170 | Other related parties | 1,886 | 1,170 |
1,910 | 1,172 | 110,823 | 95,063 | |
GROUP | COMPANY | |||
2025 | 2024 | 2025 | 2024 | |
- | - | Kelmės Pieninė AB | 16,671 | 7,350 |
- | - | Kelmės Pienas UAB | 6,234 | 6,982 |
- | - | Modest AB | 52,261 | 41,492 |
- | - | Pieno Logistika AB | 40 | 70 |
- | - | Baltic Dairy Board SIA | 16,065 | 7,937 |
5,893 | 23 | Other related parties | 5,783 | 23 |
5,893 | 23 | 97,054 | 63,854 | |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
- | - | Trade and other amounts payable | 16,728 | 14,896 |
- | - | (Kelmės Pieninė AB) | 16,368 | 11,424 |
- | - | (Kelmės Pienas UAB) | 360 | - |
- | - | (Modest AB) | - | 3,466 |
- | - | (Pieno Logistika AB) | - | 6 |
- | - | Trade and other receivables | 5,418 | 5,597 |
- | - | (Kelmės Pienas UAB) | - | 440 |
- | - | (Pieno Logistika AB) | 73 | - |
- | - | (Modest AB) | 451 | - |
- | - | (Baltic Dairy Board SIA) | 4,894 | 5,157 |
- | - | Loan receivable (Baltic Dairy Board SIA, including interest) | 1,229 | 1,170 |
237 | 124 | Trade and other payables (to other related parties) | 237 | 124 |
6,710 | - | Trade receivables (from other related parties) | 6,001 | - |
912 | - | Loan receivable (including interest and administration fee from other related parties) | 912 | - |
16,427 | - | Claim rights against other related parties (including interest and administration fees) | 16,427 | - |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | |||
Net book amount | |||
EUR ‘000 | Note | 31/12/2025 | 31/12/2024 |
Non-current amounts receivable | 17 | 912 | - |
Trade amount receivable | 19 | 21,917 | 17,460 |
MPK claim right | 19 | 16,427 | - |
Other amount receivable | 19 | 26 | 4,951 |
Cash and cash equivalents | 21 | 2,785 | 18,872 |
42,067 | 41,283 | ||
COMPANY | |||
Net book amount | |||
EUR ‘000 | Note | 31/12/2025 | 31/12/2024 |
Non-current amounts receivable | 17 | 2,141 | 1,170 |
Trade amount receivable | 19 | 22,711 | 19,352 |
MPK claim right | 19 | 16,427 | - |
Other amount receivable | 19 | 2,000 | 3,031 |
Cash and cash equivalents | 21 | 2,688 | 13,286 |
45,967 | 36,839 | ||
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | ||||
EUR ‘000 | Total amount | Impairment | Total amount | Impairment |
31/12/2025 | 31/12/2025 | 31/12/2024 | 31/12/2024 | |
Related parties: | ||||
Not past due | 23,340 | - | - | - |
23,340 | - | - | - | |
Other parties: | ||||
Not past due | 13,055 | - | 15,509 | - |
Past due 0-30 days | 2,282 | - | 2,002 | -341 |
Past due 31-60 days | 456 | - | 165 | - |
More than 60 days | 181 | -58 | 413 | -288 |
15,974 | -58 | 18,089 | -629 | |
39,314 | -58 | 18,089 | -629 | |
VILVI GROUP ANNUAL REPORTS 2025 |
COMPANY | ||||
EUR ‘000 | Total amount | Impairment | Total amount | Impairment |
31/12/2025 | 31/12/2025 | 31/12/2024 | 31/12/2024 | |
Related parties: | ||||
Not past due | 27,421 | - | 2,982 | - |
Past due 0-30 days | 1,115 | - | - | - |
Past due 31-60 days | 41 | - | 1,366 | - |
More than 60 days | - | - | 2,420 | - |
28,577 | - | 6,768 | - | |
Other parties: | ||||
Not past due | 9,928 | - | 11,815 | - |
Past due 0-30 days | 2,188 | - | 1,991 | -341 |
Past due 31-60 days | 456 | - | 165 | - |
More than 60 days | 188 | -58 | 412 | -288 |
12,760 | -58 | 14,383 | -629 | |
41,337 | -58 | 21,151 | -629 | |
GROUP | EUR ‘000 | COMPANY | ||
2025 | 2024 | Net book amount | 2025 | 2024 |
-629 | -307 | Balance at 1 January | -629 | -307 |
- | -461 | Impairment losses recognised | - | -461 |
- | 12 | Write-off of bad debts | - | 12 |
571 | 127 | Impairment losses reversed | 571 | 127 |
-58 | -629 | Balance at 31 December | -58 | -629 |
At 31 December 2025 | 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 | 62,962 | -70,454 | -3,974 | -20,575 | -6,602 | -39,304 |
Other borrowings | - | - | - | - | - | - |
Lease liabilities | 2,554 | -2,720 | -526 | -436 | -806 | -951 |
Factoring | - | - | - | - | - | - |
Trade payables | 18,321 | -18,321 | -18,321 | - | - | - |
83,837 | -91,495 | -22,821 | -21,011 | -7,408 | -40,255 | |
VILVI GROUP ANNUAL REPORTS 2025 |
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 2025 | 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 | 5,778 | -5,976 | -641 | -5,334 | 0 | 0 |
Lease liabilities | 1,476 | -1,566 | -351 | -261 | -489 | -465 |
Factoring | - | - | - | - | - | - |
Trade payables | 29,196 | -29,196 | -29,196 | - | - | - |
36,450 | -36,738 | -30,189 | -5,595 | -489 | -465 | |
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 | |
GROUP (COMPANY) | ||||
EUR ‘000 | USD | PLN | ||
2025 | 2024 | 2025 | 2024 | |
Trade and other receivables, net of tax | 640 | 1,819 | 39 | - |
Cash and cash equivalents | - | - | - | - |
Trade payables | - | - | - | - |
Net exposure | 640 | 1,819 | 39 | - |
VILVI GROUP ANNUAL REPORTS 2025 |
Average | ||
2025 | 2024 | |
USD | 1.1294 | 1.0823 |
PLN | 4.2394 | 4.3059 |
Average | ||
2025 | 2024 | |
USD | 1.1757 | 1.0444 |
PLN | 4.2263 | 4.2655 |
GROUP | COMPANY | |||
Net book amount | EUR ‘000 | Net book amount | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Financial instruments with fixed interest rates | ||||
- | - | Loan granted to Baltic Dairy Board SIA | 980 | 980 |
16,427 | - | Right of claim | 16,427 | - |
912 | - | Loan to related parties | 912 | - |
17,339 | - | 18,319 | 980 | |
GROUP | COMPANY | |||
Net book amount | EUR ‘000 | Net book amount | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Financial instruments with variable interest rates | ||||
-62,962 | -36,929 | Bank borrowings | -5,778 | -7,549 |
-2,554 | -2,293 | Lease liabilities | -1,476 | -1,804 |
-65,516 | -39,222 | -7,254 | -9,353 | |
-48,177 | -39,222 | 11,065 | -8,373 | |
VILVI GROUP ANNUAL REPORTS 2025 |
GROUP | COMPANY | |||
Profit (loss) | Impact (EUR ’000) | Profit (loss) | ||
100 bp | 100 bp | 100 bp | 100 bp | |
increase | decrease | increase | decrease | |
At 31 December 2025 | ||||
-482 | 482 | Financial instruments bearing variable interest rates | 111 | -111 |
At 31 December 2024 | ||||
-392 | 392 | Financial instruments bearing variable interest rates | -84 | 84 |
At 31 December 2025 | GROUP | |||
EUR ’000 | Level 1 | Level 2 | Level 3 | Total |
Non-current amounts receivable | - | - | 912 | 912 |
Trade and other receivables | - | - | 38,344 | 38,344 |
Cash and cash equivalents | 2,785 | - | - | 2,785 |
Borrowings and lease liabilities | - | - | -65,516 | -65,516 |
Trade and other payables | - | - | -18,321 | -18,321 |
2,785 | - | -44,581 | -41,796 | |
At 31 December 2024 | GROUP | |||
EUR ’000 | Level 1 | Level 2 | Level 3 | Total |
Trade and other receivables | - | - | 17,460 | 17,460 |
Cash and cash equivalents | 18,872 | - | - | 18,872 |
Borrowings and lease liabilities | - | - | -39,223 | -39,223 |
Trade and other payables | - | - | -15,050 | -15,050 |
18,872 | - | -36,813 | -17,941 | |
VILVI GROUP ANNUAL REPORTS 2025 |
At 31 December 2025 | COMPANY | |||
EUR ’000 | Level 1 | Level 2 | Level 3 | Total |
Non-current amounts receivable | - | - | 2,141 | 2,141 |
Trade and other receivables | - | - | 39,138 | 39,138 |
Cash and cash equivalents | 2,688 | - | - | 2,688 |
Borrowings and lease liabilities | - | - | -7,254 | -7,254 |
Trade and other payables | - | - | -29,196 | -29,196 |
2,688 | - | 4,829 | 7,517 | |
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 2025 |
Real value of consideration transferred on the acquisition day | Thousand, EUR |
Cash consideration | 7,500 |
Set-off of pre-existing dealings (a) | 16,170 |
Total real value of consideration transferred on the acquisition day: | 23,670 |
VILVI GROUP ANNUAL REPORTS 2025 |
For each main group of acquired assets or assumed liabilities, the amounts recognized at the acquisition date | Thousand, EUR |
Cash and cash equivalents | 16 |
2,750 | |
Non-current tangible assets | 23,118 |
Intangible assets: xxxxx | - |
Reserves | 11,858 |
Receivable amounts | 7,063 |
Payable amounts | -10,618 |
Employee remuneration and liabilities of other related benefits | -2,098 |
Loans | -2,832 |
Deferred profit tax asset (liability) | 3 |
Acquired net assets: | 29,260 |
Add: good standing (negative good standing) | -5,590 |
Value of acquired net assets: | 23,670 |