The Group | The Company | ||||
| As at 31 | As at 31 | As at 31 | As at 31 | ||
| Notes | December | December | December | December | |
ASSETS | 202 3 | 202 2 | 202 3 | 202 2 | |
Non - current assets | |||||
Intangible assets | 5 | 144 | 131 | ||
Property, plant and equipment | 5 | 58.868 | 52.113 | ||
Investment property | 6 | 2.468 | 2.670 | ||
Right-of-Use assets | 7 | 1.367 | 1.844 | ||
Investments in subsidiaries and associates | 1 | 3.150 | 3.150 | ||
Loans granted | 8 | 1.400 | 1.645 | ||
Other financial assets | - | 126 | |||
Deferred income tax asset | 27 | 395 | 495 | ||
| Total non-current assets | 67.792 | 62.174 | |||
Current assets | |||||
Inventories | 9 | 48.225 | 66.208 | ||
Prepayments | 388 | 259 | |||
Trade accounts receivable | 10 | 23.235 | 23.307 | ||
Other accounts receivable | 11 | 1.636 | 3.787 | ||
Cash and cash equivalents | 12 | 15.905 | 1.064 | ||
Total current assets | 89.389 | 94.625 | |||
| TOTAL ASSETS | 157.181 | 156.799 | |||
| EQUITY AND LIABILITIES | |||||
| Capital and reserves | |||||
Share capital | 13 | 12.104 | 12.104 | ||
Own shares ( - ) | 13 | ( | ( | (389) | (389) |
Legal reserve | 13 | 1.403 | 1.403 | ||
Other reserves | 13 | 10.200 | 11.600 | ||
Retained earnings | 92.020 | 70.753 | |||
| Equity attributable to equity holders | 115.338 | 95.471 | |||
| of the Company | |||||
| Non-controlling interest | 16 | - | - | ||
| Total Equity | 115.338 | 95.471 | |||
| Non-current liabilities | |||||
| Grants received | 14 | 2.175 | 2.428 | ||
| Loans received | 19 | 7.041 | 5.750 | ||
| Obligations under finance lease | 18 | 1.126 | 1.617 | ||
| Deferred Corporate income tax liability | - | - | |||
| Long term provision for defined employee benefits | 15 | 3.669 | 3.728 | ||
| Total non-current liabilities | 14.011 | 13.523 | |||
| Current liabilities | |||||
| Loans received | 19 | 2.933 | 20.735 | ||
| Obligations under finance lease | 18 | 796 | 917 | ||
| Trade accounts payable | 20 | 15.751 | 19.671 | ||
| Income tax payable | 2.225 | 511 | |||
| Accrued expenses and other current liabilities | 15, 21 | 6.127 | 5.971 | ||
| Total current liabilities | 27.832 | 47.805 | |||
| Total liabilities | 41.843 | 61.328 | |||
| TOTAL EQUITY AND LIABILITIES | 157.181 | 156.799 |
The Group | The Company | ||||
| Notes | 2023 | 2022 | 2023 | 2022 | |
REVENUE FROM CONTRACTS WITH CUSTOMERS | 22 | 277.305 | 262.671 | ||
SALES | 22 | ||||
Cost of sales | ( | ( | (219.987) | (216.930) | |
GROSS PROFIT | | 57.318 | 45.741 | ||
Operating expenses | 23 | ( | ( | (34.120) | (39.895) |
Other operating income and expenses | 24 | 209 | 275 | ||
PROFIT (LOSS) FROM OPERATIONS | 23.407 | 6.121 | |||
Financial income and expenses | 25 | ( | ( | (401) | (104) |
PROFIT (LOSS) BEFORE TAX | | 23.006 | 6.017 | ||
Income tax benefit (expense) | 26 | ( | ( | (3.338) | (557) |
| NET PROFIT (LOSS) | 19.668 | 5.460 | |||
| ATTRIBUTABLE TO: | |||||
| Equity holders of the Company | | 19.668 | 5.460 | ||
Non -controlling interest | | ( | - | - | |
19.668 | 5.460 | ||||
| Basic and diluted earnings per share | 17 | 0,47 | 0,13 | ||
| (EUR) | |||||
Other comprehensive income (loss) not to be reclassified to profit or loss in subsequent periods | |||||
| Actuarial gains (losses) from long term | | ( | 199 | (446) | |
| provision for defined employee benefits, less | |||||
deferred income tax | |||||
Net other comprehensive income (loss) not to be reclassified to profit or loss in subsequent periods | | ( | 199 | (446) | |
Total comprehensive income (loss) for the year, net of tax | 19.867 | 5.014 | |||
| ATTRIBUTABLE TO: | |||||
| Equity holders of the Company | 19.867 | 5.014 | |||
Non -controlling interest | | ( | - | - | |
| | 19.867 | 5.014 |
| Equity | Non- | Total | ||||||
| The Group | Share | Own shares | Legal | Other | Retained | attributable to | controlling | equity |
| capital | (-) | reserve | reserves | earnings | equity holders | interest | ||
of the Company | ||||||||
| Balance as of 31 December 2021 | ( | |||||||
| Net profit | ( | |||||||
| Other comprehensive income | ( | ( | ( | |||||
| Total comprehensive income | ( | |||||||
| Acquisition of own shares | ( | ( | ( | |||||
| Transfer to/from reserves | ( | |||||||
| Used of reserves | ( | |||||||
| Authorized capital increase-decrease | ( | ( | ||||||
| Balance as of 31 December 2022 | ( | |||||||
| Net profit | ||||||||
| Other comprehensive income | ||||||||
| Total comprehensive income | ||||||||
| Acquisition of own shares | ||||||||
| Transfer to/from reserves | ( | |||||||
| Used of reserves | ( | |||||||
| Authorized capital increase-decrease | ||||||||
| Balance as of 31 December 2023 | ( |
The Group | The Company | ||||
Cash flow s to operating activities | Notes | 2023 | 2022 | 2023 | 2022 |
Profit (loss) for the period | 19.668 | 5.460 | |||
| Adjustments: | |||||
Depreciation and amortization | 5,6 | 5.545 | 5.388 | ||
Amortization of grants received | 14 | ( | ( | (253) | (255) |
Depreciation right-of-use assets | 7 | 705 | 723 | ||
Gain (loss) on disposal and write offs of non-current assets | ( | 4 | (62) | ||
Decrease (increase) in deferred tax asset | 27 | ( | 100 | (835) | |
Impairment (reversal) of accounts receivable | 10 | 532 | 104 | ||
Net financial expenses (income) | 427 | 396 | |||
Impairment (reversal) of inventories to net realizable value | 9 | ( | (2.441) | 3.546 | |
Elimination of non-cash items | ( | 325 | (8.596) | ||
| Net cash flows from ordinary activities before changes in working | 24.612 | 5.869 | |||
capital | |||||
| Changes in working capital: | |||||
(Increase) decrease in inventories | 9 | ( | 20.424 | (28.698) | |
(Increase) decrease in trade receivables | 10 | ( | 180 | (3.927) | |
| (Increase) decrease in prepayments | ( | (129) | 13 | ||
| (Increase) decrease in other receivables | ( | 538 | (308) | ||
| (Decrease) increase in trade payables | 20 | ( | (3.920) | 567 | |
| (Decrease) increase other accounts payable | 21,22 | 2.651 | 1.271 | ||
| Decrease) increase income tax payables | ( | (666) | 445 | ||
| Net cash flows from operating activities | ( | 43.690 | (24.768) | ||
| Cash flows from (to) investing activities | |||||
| (Acquisition) of intangible assets and property, plant and equipment. | 5 | ( | ( | (12.215) | (5.356) |
| Proceeds on sale of property, plant and equipment | 100 | 436 | |||
| Acquisition of right-of-use assets | 7 | ( | ( | (219) | (1.762) |
| Repayment of loans granted | 8 | 2.484 | 1.181 | ||
Loans granted | 8 | ( | ( | (1.267) | (2.332) |
Interest received | 26 | 210 | 107 | ||
| Net cash flows (to) investing activities | ( | ( | (10.907) | (7.726) | |
| Cash flows from (to) financing activities | |||||
| (Acquisition) of own shares | 13 | - | 7.762 | ||
| Grants received | 14 | 56 | 61 | ||
| Financial lease payments | 18 | ( | (786) | 744 | |
| Loan received | 19 | 3.724 | 24.735 | ||
| Loan (payments) | 19 | ( | ( | (20.235) | (2.750) |
| Other financial (income) and expenses | 26 | ( | 44 | (42) | |
| Interest (payments) | ( | ( | (745) | (350) | |
| Net cash flows from (to) financial activities | ( | (17.942) | 30.160 | ||
| Net increase (decrease) in cash and cash equivalents | ( | 14.841 | (2.334) | ||
| Cash and cash equivalents at the beginning of the year | 1.064 | 3.398 | |||
| Cash and cash equivalents at the end of the year | 15.905 | 1.064 |
| 31 12 2023 | 31 12 2022 | ||||
| Shareholder | Number of | Ownership | Number of | Ownership | |
| shares | % | shares | % | ||
Pažemeckas Algirdas | 14.063.152 | 33,69% | 14.063.152 | 33,69% | |
Pažemeckienė Danutė | 14.014.581 | 33,58% | 14.014.581 | 33,58% | |
AB Klaipėdos pienas, code 240026930, Šilutės pl. 33, 91107 | Klaipėda | 2.901.844 | 6,95% | 2.901.844 | 6,95% |
| UAB Baltic Holding, code 302688114. | 4.530.380 | 10,86% | 4.530.380 | 10,86% | |
Vilhelmo Berbomo g. 9 - 4, Klaipėda | |||||
Other shareholders | 6.005.523 | 14,39% | 6.005.523 | 14,39% | |
“Žemaitijos pienas” AB | 222.020 | 0,53% | 222.020 | 0,53% | |
| Total share capital, shares units | 41.737.500 | 100,00% | 41.737.500 | 100,00% |
| Ownership | Percentage | Cost of | Cost of | Net assets | |||
| Subsidiary | Registration | of the | in | investment | investment | as of 31 | Main |
| address | Group | consolidation | 2023 | 2022 | December | activities | |
| Šilutės | Klaipėdos g. | Cheese | |||||
| Rambynas | 3, Šilutė, | 87,82% | 87,82% | 3.150 | 3.150 | 13.014 | production |
ABF | Lietuva | and selling |
20-40 | years | |
5-15 | years | |
10-15 | years | |
3-10 | years |
2023 | 2022 | ||||
USD 1 | = | EUR 0,904977 | USD 1 | = | EUR 0,939055 |
| The Group | Aquired rights | Computer | Licenses | Total | |
a nd patents | software | ||||
| Acquisition cost | |||||
As of 31 December 2021 | 279 | 142 | 631 | 1.052 | |
| -acquisition | 76 | - | 3 | 79 | |
| -incorporation/mergers | - | - | - | - | |
| -sold or written-off assets | - | - | - | - | |
As of 31 December 2022 | 355 | 142 | 634 | 1.131 |
| -acquisition | 74 | 31 | 6 | 111 |
| -reclassification | - | - | - | - |
| -sold or written-off assets | (0) | (8) | (300) | (308) |
As of 31 December 2023 | 429 | 165 | 340 | 934 |
Accumulated amortisation | ||||
As of 31 December 2021 | 198 | 131 | 524 | 853 |
| -amortization | 50 | 6 | 91 | 147 |
| --reclassification | - | - | - | - |
| -amortization of sold and written-off assets | - | - | - | - |
As of 31 December 2022 | 248 | 137 | 615 | 1.000 |
| -amortization | 69 | 11 | 17 | 97 |
| -reclassification | - | - | - | - |
| -amortization of sold and written-off assets | (0) | (8) | (299) | (307) |
As of 31 December 2023 | 317 | 140 | 333 | 790 |
Net Book Value | ||||
As of 31 December 2021 | 81 | 11 | 107 | 199 |
As of 31 December 2022 | 107 | 5 | 19 | 131 |
As of 31 December 2023 | 112 | 25 | 7 | 144 |
| The Company | Aquired rights | Computer | Licenses | Total | |
a nd patents | software | ||||
| Acquisition cost | |||||
| As of 31 December 2021 | 279 | 121 | 631 | 1.031 | |
-acquisition | 76 | - | 3 | 79 | |
-incorporation/mergers | - | - | - | - | |
| -sold or written-off assets | - | - | - | - | |
As of 31 December 2022 | 355 | 121 | 634 | 1.110 | |
-acquisition | 74 | 31 | 6 | 111 | |
-reclassification | - | - | - | - | |
| -sold or written-off assets | (0) | (8) | (300) | (308) | |
As of 31 December 2023 | 429 | 144 | 340 | 913 | |
Accumulated amortisation | |||||
As of 31 December 2021 | 198 | 110 | 524 | 832 | |
-amortization | 50 | 6 | 91 | 147 | |
- incorporation/mergers | - | - | - | - | |
-amortization of sold and written-off assets | - | - | - | - | |
As of 31 December 2022 | 248 | 116 | 615 | 979 | |
-amortization | 69 | 11 | 17 | 97 | |
- reclassification | - | - | - | - | |
-amortization of sold and written-off assets | (0) | (8) | (299) | (307) | |
As of 31 December 2023 | 317 | 119 | 333 | 769 | |
| Net Book Value | |||||
As of 31 December 2021 | 81 | 11 | 107 | 199 | |
As of 31 December 2022 | 107 | 5 | 19 | 131 | |
As of 31 December 2023 | 112 | 25 | 7 | 144 |
| Land, | Machinery | Other | Construction | |||
| buildings and | and | Vehicles | property, | in progress | Total | |
| The Group | constructions | equipment | plant and | and | ||
| equipment | prepayments | |||||
| Acquisition cost | ||||||
As of 31 December 2021 | 27.363 | 93.740 | 12.103 | 5.261 | 1.141 | 139.608 |
| -acquisition | 128 | 1.287 | 1.081 | 247 | 3.999 | 6.742 |
| -sold or written-off assets | (117) | (455) | (399) | (71) | - | (1.042) |
| -reclassification | 672 | 966 | 36 | 1 | (1.675) | - |
| --internal operatios | - | - | 36 | - | - | 36 |
| -transfers to investment property | (385) | - | - | - | - | (385) |
| -transfers from investment property | - | - | - | - | - | - |
| As of 31 December 2022 | 27.661 | 95.538 | 12.821 | 5.438 | 3.465 | 144.923 |
| -acquisition | 129 | 1.788 | 732 | 174 | 10.548 | 13.371 |
| -sold or written-off assets | (505) | (62) | (406) | (284) | - | (1.257) |
| -reclassification | 524 | 982 | 1 | 2 | (1.509) | - |
| -incorporation/mergers | - | - | - | - | - | - |
| -internal operatios | - | - | - | - | - | - |
| -transfers to investment property | - | - | - | - | - | - |
| -transfers from investment property | - | - | - | - | - | - |
As of 31 December 2023 | 27.809 | 98.246 | 13.148 | 5.330 | 12.504 | 157.037 |
| Accumulated depreciation | ||||||
As of 31 December 2021 | 9.864 | 58.598 | 8.995 | 3.298 | - | 80.755 |
| -depreciation | 648 | 3.859 | 614 | 421 | - | 5.542 |
| -depreciation of written-off and sold | (20) | (359) | (337) | (70) | - | (786) |
assets | ||||||
| -incorporation/mergers | - | - | - | - | - | - |
| -reclassification ( subsidiary) | - | - | - | - | - | - |
| -transfers to investment property | (108) | - | - | - | - | (108) |
| -transfers from investment property | - | - | - | - | - | - |
| As of 31 December 2022 | 10.384 | 62.098 | 9.272 | 3.649 | - | 85.403 |
| -depreciation | 635 | 3.995 | 703 | 395 | - | 5.728 |
| -depreciation of written-off and sold | (9) | (56) | (320) | (268) | - | (653) |
assets | ||||||
| -incorporation/mergers | - | - | - | - | - | - |
| -reversals (subsidiary) | - | - | - | - | - | - |
| -reclassification (subsidiary) | - | - | - | - | - | - |
| -transfers to investment property | - | - | - | - | - | - |
| -transfers from investment property | - | - | - | - | - | - |
As of 31 December 2023 | 11.010 | 66.037 | 9.655 | 3.776 | - | 90.478 |
| Impairment | ||||||
As of 31 December 2021 | - | - | - | - | - | - |
| -impairment losses | - | - | - | - | - | - |
| -transfers to investment property | - | - | - | - | - | - |
| -reversal of impairment | - | - | - | - | - | - |
As of 31 December 2022 | - | - | - | - | - | - |
| -impairment losses | - | - | - | - | - | - |
| -transfers to investment property | - | - | - | - | - | - |
| -reversal of impairment | - | - | - | - | - | - |
As of 31 December 2023 | - | - | - | - | - | - |
| Net book value | ||||||
As of 31 December 2021 | 17.499 | 35.142 | 3.108 | 1.963 | 1.141 | 58.853 |
As of 31 December 2022 | 17.277 | 33.440 | 3.549 | 1.789 | 3.465 | 59.520 |
As of 31 December 20 2 3 | 16.799 | 32.209 | 3.493 | 1.554 | 12.504 | 66.559 |
| Land, | Machinery | Other | Construction | |||
| buildings and | and | Vehicles | property, | in progress | Total | |
| The Company | constructions | equipment | plant and | and | ||
| equipment | prepayments | |||||
| Acquisition cost | ||||||
As of 31 Decmber 2021 | 24.543 | 84.035 | 10.605 | 4.753 | 354 | 124.290 |
| -acquisition | 128 | 1.259 | 1.092 | 151 | 2.647 | 5.277 |
| -incorporation/mergers | - | - | - | - | - | - |
| -sold or written-off assets | (117) | (453) | (303) | (65) | - | (938) |
| -adding value | - | - | - | - | - | - |
| -reclassification | - | 531 | 36 | 1 | (568) | - |
| -transfers to investment property | (385) | - | - | - | - | (385) |
| -transfers from investment property | - | - | - | - | - | - |
| As of 31 December 2022 | 24.169 | 85.372 | 11.430 | 4.840 | 2.433 | 128.244 |
| -acquisition | 128 | 1.714 | 714 | 159 | 9.389 | 12.104 |
| -incorporation/mergers | - | - | - | - | - | - |
| -sold or written-off assets | - | (61) | (406) | (224) | - | (691) |
| -adding value | - | - | - | - | - | - |
| -reclassification | - | 982 | - | 2 | (984) | - |
| -transfers to investment property | - | - | - | - | - | - |
| -transfers from investment property | - | - | - | - | - | - |
As of 31 December 2023 | 24.297 | 88.007 | 11.738 | 4.777 | 10.838 | 139.657 |
| Accumulated depreciation | ||||||
As of 31 December 2021 | 8.652 | 52.824 | 7.505 | 2.936 | - | 71.917 |
| -depreciation | 600 | 3.420 | 620 | 388 | - | 5.028 |
| -incorporation/mergers | - | - | - | - | - | - |
| -depreciation of written-off and sold assets | (19) | (358) | (266) | (63) | - | (706) |
| - transfers to investment property | (108) | - | - | - | - | (108) |
| -transfers from investment property | - | - | - | - | - | - |
As of 31 December 2022 | 9.125 | 55.886 | 7.859 | 3.261 | - | 76.131 |
| -depreciation | 585 | 3.578 | 728 | 355 | - | 5.246 |
| -incorporation/mergers | 1 | - | - | - | - | 1 |
| -depreciation of written-off and sold assets | - | (55) | (320) | (214) | - | (589) |
| -transfers to investment property | - | - | - | - | - | - |
| -transfers from investment property | - | - | - | - | - | - |
As of 31 December 2023 | 9.711 | 59.409 | 8.267 | 3.402 | - | 80.789 |
| Impairment | ||||||
As of 31 December 2021 | - | - | - | - | - | - |
- impairment losses | - | - | - | - | - | - |
-reversal of impairment | - | - | - | - | - | - |
As of 31 December 2022 | - | - | - | - | - | - |
| - impairment losses | - | - | - | - | - | - |
| - reversal of impairment | - | - | - | - | - | - |
| As of 31 December 2023 | - | - | - | - | - | - |
| Net book value | ||||||
As of 31 December 2021 | 15.891 | 31.211 | 3.100 | 1.817 | 354 | 52.373 |
As of 31 December 2022 | 15.044 | 29.486 | 3.571 | 1.579 | 2.433 | 52.113 |
As of 31 December 2023 | 14.586 | 28.598 | 3.471 | 1.375 | 10.838 | 58.868 |
The Group | The Company | |
| Acquisition cost | ||
| As of 31 December 2021 | 4.449 | 3.712 |
| - acquisition | - | - |
| - transfers from property, plant and equipment | 385 | 385 |
| -reversals (subsidiary) | - | - |
| -sold or written-off investment property | (198) | (198) |
| -transfers to property, plant and equipment | - | - |
| As of 31 December 2022 | 4.636 | 3.899 |
| -acquisition | - | - |
| -transfers from property, plant and equipment | - | - |
| -reversals (subsidiary) | - | - |
| -sold or written-off investment property | - | - |
| -transfers to property, plant and equipment | - | - |
| As of 31 December 2023 | 4.636 | 3.899 |
| Accumulated depreciation | ||
| As of 31 December 2021 | 1.617 | 966 |
| - depreciation | 214 | 213 |
| -transfers to property, plant and equipment | (57) | (57) |
| -reversals (subsidiary) | - | (1) |
| -sold or written-off investment property | - | - |
| - transfers from property, plant and equipment | 108 | 108 |
| As of 31 December 2022 | 1.882 | 1.229 |
| -depreciation | 203 | 202 |
| -transfers to property, plant and equipment | - | - |
| -reversals (subsidiary) | - | - |
| -sold or written-off investment property | - | - |
| -transfers from property, plant and equipment | - | - |
| As of 31 December 2023 | 2.085 | 1.431 |
| Impairment | ||
| As of 31 December 2021 | - | - |
| -impairment losses | - | - |
| -reversal of impairment | - | - |
| -transfers from property, plant and equipment | - | - |
| As of 31 December 2022 | - | - |
| -impairment losses | - | - |
| -reversal of impairment | - | - |
| -transfers from property, plant and equipment | - | - |
| As of 31 December 2023 | - | - |
| Net book value, Eur thousand: | ||
| As of 31 December 2021 | 2.832 | 2.746 |
| As of 31 December 2022 | 2.754 | 2.670 |
| As of 31 December 2023 | 2.551 | 2.468 |
| The Group | Land, buildings | Movable | Vehicles | Total |
Acquisition cost | and constructions | property | ||
As of 31 December 2021 | 2.412 | 507 | 103 | 3.022 |
- acquisition | 1.719 | 92 | - | 1.811 |
- reclassification | - | 1 | - | 1 |
- the end of the contract | (1.637) | - | (103) | (1.740) |
Acquisition cost | ||||
| As of 31 December 2022 | 2.494 | 600 | - | 3.094 |
- | ||||
| The Company | Land, buildings and | Movable | Vehicles | Total | |
Acquisition cost | constructions | property | |||
| As of 31 December 2021 | 2.412 | 507 | 103 | 3.022 | |
- acquisition | 1.719 | 92 | - | 1.811 | |
- reclassification | - | 1 | - | 1 | |
- the end of the contract | (1.637) | - | (103) | (1.740) | |
Acquisition cost | |||||
| As of 31 December 2022 | 2.494 | 600 | - | 3.094 | |
- acquisition | 52 | 236 | - | 288 | |
- reclassification | - | - | - | - | |
- the end of the contract | - | (600) | - | (600) | |
Acquisition cost | |||||
| - | As of 31 December 2023 | 2.546 | 236 | - | 2.782 |
Accumulated depreciation | |||||
| As of 31 December 2021 | 1.549 | 414 | 83 | 2.046 | |
- depreciation | 618 | 92 | 13 | 723 | |
- reclassification | - | 2 | 2 | 4 | |
- the end of contract | (1.629) | - | (98) | (1.727) | |
Accumulated depreciation | |||||
| As of 31 December 2022 | 538 | 508 | - | 1.046 | |
- depreciation | |||||
- reclassification | |||||
- the end of the contract | |||||
Accumulated depreciation | |||||
| As of 31 December 2023 | |||||
| Impairment | (31) | - | - | (31) | |
As of 31 December 202 1 | |||||
Impairment loses | (173) | - | - | (173) | |
| Impairment | (204) | - | - | (204) | |
As of 31 December 202 2 | |||||
Impairment loses | 23 | (14) | - | 9 | |
| Impairment | (181) | (14) | - | (195) | |
As of 31 December 202 3 |
| Net book value, | Eur thousand: | |||
As of 31 December 2021 | 832 | 93 | 20 | 945 |
As of 31 December 2022 | 1.752 | 92 | - | 1.844 |
As of 31 December 2023 | 1.204 | 163 | - | 1.367 |
The Group | The Company | |||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |
Loans granted: | 2.421 | 3.638 | 2.421 | 3.638 |
Loans granted to related parties | 300 | 1.473 | 300 | 1.473 |
Loans granted to milk suppliers | 1.849 | 1.967 | 1.849 | 1.967 |
Loans granted to the staff | 272 | 198 | 272 | 198 |
Loans granted to not related parties | - | - | - | - |
Current portion of loans granted (Note 11) | (1.021) | (1.993) | (1.021) | (1.993) |
| In the number loans granted to milk suppliers | - | - | - | |
impairment | ||||
Non- current loans granted | 1.400 | 1.645 | 1.400 | 1.645 |
The Group | The Company | |||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |
| Raw materials | 6.743 | 7.278 | 5.957 | 6.286 |
| Finished goods and work in progress | 45.225 | 65.454 | 43.130 | 63.203 |
| Goods for resale | 489 | 511 | 489 | 511 |
52.457 | 73.243 | 49.576 | 70.000 | |
Less: Allowance for inventories | (1.877) | (4.198) | (1.351) | (3.792) |
| Total | 50.580 | 69.045 | 48.225 | 66.208 |
The Group | The Company | |||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |
Balance at beginning of year | 4.198 | 555 | 3.792 | 246 |
| Additional allowance made | - | 3.643 | - | 3.546 |
| Reversals of allowance made | (2.321) | - | (2.441) | - |
| Write-off | - | - | - | - |
| Balance at end of year | 1.877 | 4.198 | 1.351 | 3.792 |
The Group | The Company | |||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |
Trade accounts receivable | 22.087 | 21.715 | 22.068 | 21.684 |
Accounts receivable from related parties | 1.270 | 1.848 | 1.251 | 1.816 |
Total accounts receivable: | 23.357 | 23.563 | 23.319 | 23.500 |
Allowance for bad debts | (84) | (193) | (84) | (193) |
Allowance for bad debts of related parties | - | - | - | - |
Net trade receivables: | 23.273 | 23.370 | 23.235 | 23.307 |
The Group | The Company | ||||
2023 | 2022 | 2023 | 2022 | ||
| Balance at beginning of year | 193 | 89 | 193 | 89 | |
| Additional allowance made | - | - | - | - | |
| Reversals of allowance made | (21) | 104 | (21) | 104 | |
| Write-off | - | - | - | - | |
Balance at end of year | 172 | 193 | 172 | 193 |
| Trade accounts receivables past due | |||||
| The Group | Trade accounts | More than 120 | |||
| receivables, not | Less than 60 days | 60-120 days | Total | ||
| (EUR thousand) | past due | days | |||
Trade account receivables | 18.703 | 3.265 | 36 | 83 | 22.087 |
Allowance formed | - | - | (1) | (83) | (84) |
| Trade accounts receivables | 1.060 | 209 | 1 | - | 1.270 |
from related parties | |||||
Allowance formed | - | - | - | - | - |
| Trade accounts receivables passed due | |||||
| The Company | Trade accounts | More than 120 | |||
| receivables, not | Less than 60 days | 60-120 days | Total | ||
| (EUR thousand) | past due | days | |||
Trade account receivables | 18.685 | 3.264 | 36 | 83 | 22.068 |
Allowance formed | - | - | (1) | (83) | (84) |
| Trade accounts receivables | 1.046 | 204 | 1 | - | 1.251 |
from related parties | |||||
Allowance formed | - | - | - | - | - |
| Trade accounts | Trade accounts receivables which due term has passed | ||||
| The Group | receivables, | More than 120 | |||
Less than 60 days | 60-120 days | Total | |||
| (EUR thousand) | which period | days | |||
has not passed | |||||
Trade account receivables | 17.420 | 3.433 | 41 | 821 | 21.715 |
Allowance formed | - | - | (2) | (191) | (193) |
| Trade accounts receivables | 1.409 | 430 | 9 | - | 1.848 |
| from related parties | |||||
Allowance formed | - | - | - | - | - |
| Trade accounts | Trade accounts receivables which due term has passed | ||||
| The Company | receivables, | More than 120 | |||
Less than 60 days | 60-120 days | Total | |||
| (EUR thousand) | which period | days | |||
has not passed | |||||
Trade account receivables | 17.390 | 3.432 | 41 | 821 | 21.684 |
Allowance formed | - | - | (2) | (191) | (193) |
| Trade accounts receivables | 1.377 | 430 | 9 | - | 1.816 |
| from related parties | |||||
Allowance formed | - | - | - | - | - |
The Group | The Company | |||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |
Prepaid income tax | - | - | - | - |
Current portion of long-term loans granted (Note 8) | 1.021 | 1.993 | 1.021 | 1.993 |
VAT receivable | 520 | 1.668 | 520 | 1.624 |
Other receivables | 747 | 182 | 747 | 182 |
2.288 | 3.843 | 2.288 | 3.799 | |
| Other receivables allowance formed* | (652) | (12) | (652) | (12) |
| Total: | 1.636 | 3.831 | 1.636 | 3.787 |
| The Group | The Company | |||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |
Cash at bank | 18.092 | 1.721 | 15.751 | 1.060 |
Cash on hand | 26 | 2 | 26 | 2 |
Provided guarantees* | 128 | 2 | 128 | 2 |
| Total: | 18.246 | 1.725 | 15.905 | 1.064 |
The Group | The Company | |
| Grants received | ||
As of 31 December 2021 (balance) | 11.101 | 8.651 |
| - received | - | - |
| As of 31 December 2022 (balance) | 11.101 | 8.651 |
| - received | - | - |
| As of 31 December 2023 (balance) | 11.101 | 8.651 |
| Accumulated amortisation | ||
As of 31 December 2021 (balance) | 8.068 | 5.968 |
| - amortization | 297 | 255 |
| As of 31 December 2022 (balance) | 8.365 | 6.223 |
| - amortization | 291 | 253 |
| As of 31 December 2023 (balance) | 8.656 | 6.476 |
| Net book value (EUR thousand) | ||
As of 31 December 2021 | 3.033 | 2.683 |
| As of 31 December 2022 | 2.736 | 2.428 |
| As of 31 December 2023 | 2.445 | 2.175 |
| The Company | ||
31 st Dec 2023 | 31 st Dec 2022 | |
Long term liability of post retirement employee benefits | 691 | 773 |
| Short term liability of post retirement employee benefits | 214 | 205 |
(Note 2 1 ) | ||
Long term liability under additional rewards policy | 2.978 | 2.955 |
| Short term liability under additional rewards policy | 440 | 502 |
(Note 2 1 ) | ||
Total: | 4.323 | 4.435 |
| The Group | ||
31 st Dec 2023 | 31 st Dec 2022 | |
Long term liability of post retirement employee benefits | 727 | 812 |
| Short term liability of post retirement employee benefits | 277 | 231 |
(Note 2 1 ) | ||
Long term liability under additional rewards policy | 3.135 | 3.101 |
| Short term liability under additional rewards policy | 485 | 582 |
(Note 2 1 ) | ||
Total: | 4.624 | 4.726 |
| The Group | The Company | |
| Post retirement employee benefits and | Post retirement employee benefits and | |
| long terms employee benefits (Premium | long terms employee benefits (Premium | |
based on additional rewards policy) | based on additional rewards policy) | |
Balance as at 31 December 2021 | 4.254 | 3.924 |
Change accounted in the statements of comprehensive income | 27 | 65 |
Actuarial (gain) loss | 445 | 446 |
Balance as at 31 December 2022 | 4.726 | 4.435 |
Change accounted in the statements of comprehensive income | 97 | 87 |
Actuarial (gain) loss | (199) | (199) |
Balance as at 31 December 2023 | 4.624 | 4.323 |
31 st Dec 2023 | 31 st Dec 2022 | |
Discount rate | 3,78-5,55% | 1,75-3,78% |
Inflation rate | 4,16% | 6,00% |
Turnover rate | 20%-24% | 20%-24% |
| Silutes Rambynas ABF | ||
31 st Dec 2023 | 31 st Dec 2022 | |
| Current assets | 6.433 | 4.871 |
| Non-current assets | 9.233 | 9.225 |
| Current liabilities | 2.087 | 2.199 |
| Non-current liabilities | 295 | 186 |
| Revenue | 33.339 | 38.896 |
| Profit | 1.611 | (1.651) |
| Total comprehensive income | 1.611 | (1.651) |
| The Group | The Company | |||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |
Net profit (loss) attributable to the equity shareholders in EUR thousand | 21.253 | 4.150 | 19.668 | 5.460 |
Weighted average number of circulation shares (units) | 41.515.480 | 41.515.480 | 41.515.480 | 41.515.480 |
Basic earnings (loss) per share in EUR | 0,51 | 0,10 | 0,47 | 0,13 |
| The Group | The Company | |||||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |||
Dividends declared | - | - | - | - | ||
Weighted average number of circulation shares (units) | 41.515.480 | 41.515.480 | 41.515.480 | 41.515.480 | ||
Dividends declared per share in EUR | - | - | - |
2023 12 31 | 2022 12 31 | |||
| Minimal financial | Present value of | Minimal | Present value of | |
| The Group | lease payments | financial lease | financial lease | financial lease |
minimal payments | payments | minimal payments | ||
| Less than 1 year | 821 | 796 | 926 | 917 |
| 2 – 5 years | 1.158 | 1.126 | 1.631 | 1.617 |
| Minimal financial lease payments, EUR | 1.979 | 1.922 | 2.557 | 2.534 |
thousand | ||||
Less: future interest | (57) | - | (23) | - |
| Present value of minimal financial lease | 1.922 | 1.922 | 2.534 | 2.534 |
| payments, EUR thousand |
2023 12 31 | 2022 12 31 | |||
| Minimal financial | Present value of | Minimal | Present value of | |
| The Company | lease payments | financial lease | financial lease | financial lease |
minimal payments | payments | minimal payments | ||
| Less than 1 year | 821 | 796 | 926 | 917 |
| 2 – 5 years | 1.158 | 1.126 | 1.631 | 1.617 |
Minimal financial lease payments, EUR thousand | 1.979 | 1.922 | 2.557 | 2.534 |
| Less: future interest | (57) | - | (23) | - |
| Present value of minimal financial | 1.922 | 1.922 | 2.534 | 2.534 |
lease payments, EUR thousand |
| Creditor | Date of | Loan maturity | Currency | 2023.12.31 | 2022.12.31 |
agreement | date | ||||
| AB SEB bank | 2018-06-11/ | 2024-03-30 | EUR | 1.000 | 2.500 |
2019 - 07 - 16 | |||||
| AB SEB bank | 2018-06-11/2022- | 2027-05-23 | EUR | 5.250 | 6.750 |
| AB SEB bank | 2018-06-11/2023 | 2028-06-07 | EUR | 3.724 | - |
AB SEB bank | Overdraft limit | 2024-06-30 | EUR | - | 17.235 |
| Total: thousand EUR | 9.974 | 26.485 |
| The Group | The Company | |||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |
Payables to suppliers | 14.471 | 17.675 | 13.273 | 16.647 |
Annual bonuses to the suppliers of raw material* | - | - | - | - |
Payables to related parties | 184 | 1.549 | 1.816 | 2.163 |
Advances received | 734 | 861 | 662 | 861 |
Total: | 15.389 | 20.085 | 15.751 | 19.671 |
| The Group | The Company | |||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |
Vacation reserve | 1.464 | 1.599 | 1.269 | 1.415 |
Bonuses for employees | - | - | - | - |
Wages and salaries payable | 1.607 | 1.405 | 1.447 | 1.263 |
Social security payable | 1.113 | 914 | 1.004 | 853 |
Dividends payable | 772 | 796 | 772 | 796 |
| Payables based on defined obligations to employees (Note | 762 | 814 | 654 | 707 |
15) | ||||
Management Bonus | - | - | - | - |
Accrued expenses | 288 | 404 | 288 | 404 |
| Taxes payable, other than income tax | 753 | 571 | 662 | 528 |
Other short-term liabilities | 85 | 12 | 31 | 5 |
Total: | 6.844 | 6.515 | 6.127 | 5.971 |
| The Group | Sales, EUR thousand | Variation in % | ||
2023 | 2022 | As comparing 2023 with 2022 | ||
Fermented cheese | 118.465 | 105.934 | 11,83% | |
Fresh dairy products | 95.584 | 88.851 | 7.58% | |
Butter and spreadable fat mixes | 27.783 | 25.742 | 7,93% | |
Dry dairy products | 24.849 | 25.419 | (2,24)% | |
Other | 11.323 | 17.448 | (35,10)% | |
Total: | 278.004 | 263.394 | 5,55% |
| The Company | Sales, EUR thousand | Variation in % | ||
2023 | 2022 | As comparing 2023 with 2022 | ||
Fermented cheese | 117.207 | 103.613 | 13,12% | |
Fresh dairy products | 95.098 | 88.320 | 7,67% | |
Butter and spreadable fat mixes | 27.783 | 25.742 | 7,93% | |
Dry dairy products | 24.849 | 25.419 | (2,24)% | |
Other | 12.368 | 19.577 | (36,82)% | |
Total: | 277.305 | 262.671 | 5,57% |
The Group | The Company | |||
2023 | 2022 | 2023 | 2022 | |
| Sales, EUR thousand: | ||||
Lithuania | 139.220 | 139.058 | 140.049 | 139.953 |
EU countries | 97.931 | 88.076 | 97.068 | 87.165 |
Other countries | 40.853 | 36.260 | 40.188 | 35.553 |
Total, EUR thousand: | 278.004 | 263.394 | 277.305 | 262.671 |
The Group | The Company | |||
2023 | 2022 | 2023 | 2022 | |
| Wages, salaries and social security** | 18.553 | 16.857 | 18.144 | 16.514 |
| Marketing expenses | 7.652 | 8.112 | 7.650 | 8.086 |
| Rent and insurance | 827 | 818 | 802 | 805 |
| Logistic services | 1.564 | 2.001 | 1.375 | 1.833 |
| Repairs | 280 | 915 | 275 | 911 |
| Materials | 1.225 | 1.183 | 1.176 | 1.131 |
| IT consulting | 424 | 357 | 413 | 346 |
| Taxes, other than income tax | 867 | 950 | 756 | 855 |
| Consulting | 283 | 264 | 243 | 158 |
| Depreciation or amortisation | 1.159 | 1.161 | 1.123 | 1.126 |
| Business trips | 213 | 169 | 213 | 160 |
| Trade accounts receivable impairment (reversal) | 532 | 104 | 532 | 104 |
| Utilities | 403 | 532 | 293 | 361 |
| Production for advertising purposes | 114 | 164 | 113 | 160 |
| Telecommunication | 55 | 50 | 51 | 45 |
| Pension reserve and other employee related accruals | 50 | (6) | 41 | 30 |
| Employee bonuses | 2.011 | 1.553 | 2.011 | 1.553 |
| Other expenses | 1.459 | 2.285 | 1.350 | 2.171 |
| Inventory allowance (reversal)* | (1.914) | 3.953 | (2.441) | 3.546 |
Total: | 35.757 | 41.422 | 34.120 | 39.895 |
The Group | The Company | ||||
2023 | 2022 | 2023 | 2022 | ||
| Other operating income | |||||
Goods for resale sales income | 277 | 284 | 263 | 307 | |
| Gain on disposal of property, plant and equipment | 22 | 131 | 19 | 114 | |
| Rental income | 610 | 480 | 573 | 434 | |
| Other | 6 | 109 | 7 | 127 | |
915 | 1.004 | 862 | 982 | ||
| Other operating expenses | |||||
| Cost of goods for resale sold | (205) | (239) | (210) | (228) | |
Rental expenses | (320) | (317) | (318) | (315) | |
| Other | (137) | (140) | (125) | (164) | |
(662) | (696) | (653) | (707) | ||
| Net income and expenses of other activities: | 253 | 308 | 209 | 275 |
| Rent Income | The Group | The Company | ||
31 st Dec 2023 | 31 st Dec 2022 | 31 st Dec 2023 | 31 st Dec 2022 | |
| Less than 1 year | 657 | 449 | 658 | 449 |
| 2 – 5 years | 1.109 | 1.330 | 1.109 | 1.330 |
| Over 5 years | - | - | - | - |
| Total: | 1.766 | 1.779 | 1.767 | 1.779 |
| The Group | The Company | |||||
| 2023 | 2022 | 2023 | 2022 | |||
| Income from financial and investment activities | ||||||
| Interest income | 210 | 107 | 210 | 107 | ||
| Foreign currency exchange gain | - | 42 | - | 42 | ||
| Other financial income | 190 | 93 | 190 | 93 | ||
| Goodwill/merger result | - | - | - | - | ||
400 | 242 | 400 | 242 | |||
| Expenses from financial and investment activities | ||||||
| Foreign currency exchange (loss) | (53) | - | (53) | - | ||
| Interest expense | (745) | (352) | (745) | (350) | ||
| Other financial expenses | (3) | 3 | (3) | 4 | ||
(801) | (349) | (801) | (346) | |||
| Total: | (401) | (107) | (401) | (104) |
The Group | The Company | ||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||
Current income tax expenses | 3.307 | 1.393 | 3.238 | 1.393 | |||||||||
| Change in deferred income tax asset | 307 | (781) | 100 | (836) | |||||||||
| Change in deferred income tax accounted through OCI | - | - | - | - | |||||||||
| The correction of prior year income tax | - | - | - | - | |||||||||
Income | tax | expenses | (income) | recognised | in | the | 3.614 | 612 | 3.338 | 557 | |||
| statement of comprehensive income | The Group | The Company | |||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||
Profit before tax | 25.063 | 4.561 | 23.006 | 6.017 | |||||||||
Income tax, applying valid tax rate (15%) | 3.521 | 903 | 3.451 | 903 | |||||||||
Permanent differences | 375 | (176) | 169 | (231) | |||||||||
Investment incentive utilization | (282) | (115) | (282) | (115) | |||||||||
Change in deferred tax allowance | - | - | - | - | |||||||||
Deffered tax recognition from investment incentive that was not previously recognised | - | - | - | - | |||||||||
Income | tax | expenses | (income) | reported | in | the | 3.614 | 612 | 3.338 | 557 | |||
statement of comprehensive income | |||||||||||||
The correction of prior year income tax | - | - | - | - | |||||||||
Income | tax | expenses | (income) | reported | in | the | 3.614 | 612 | 3.338 | 557 | |||
statement of comprehensive income | |||||||||||||
| Deferred income tax asset | ||||
Accounts receivable | 110 | 31 | 110 | 31 |
Inventory allowance | 282 | 630 | 203 | 569 |
Accrued vacation reserve | 191 | 213 | 190 | 212 |
Other accrued expenses | 698 | 708 | 654 | 665 |
Tax loss | 93 | 273 | - | - |
Investment incentive | - | - | - | - |
Total deferred income tax asset | 1.374 | 1.855 | 1.157 | 1.477 |
Deferred income tax asset realization allowance* | (-) | (-) | (-) | (-) |
Deferred income tax asset (after realization allowance) | 1.374 | 1.855 | 1.157 | 1.477 |
Deferred income tax liability | ||||
Change in depreciation rates of tangible assets | (1.081) | (1.255) | (762) | (982) |
Total deferred income tax liability, in total | (1.081) | (1.255) | (762) | (982) |
| Deferred income tax asset, net | 293 | 600 | 395 | 495 |
| The Group | The Company | |||
31 12 2023 | 31 12 2022 | 31 12 2023 | 31 12 2022 | |
| Cash and cash equivalents | 18.246 | 1.725 | 15.905 | 1.064 |
| Loans granted | 1.400 | 1.645 | 1.400 | 1.645 |
| Trade accounts receivable | 23.273 | 23.370 | 23.235 | 23.307 |
| Other accounts receivable | 1.636 | 3.831 | 1.636 | 3.787 |
| Other | - | 126 | - | 126 |
| Total financial assets | 44.555 | 30.697 | 42.176 | 29.929 |
The Group | The Company | |||
2023 12 31 | 2022 12 31 | 2023 12 31 | 2022 12 31 | |
Customer No. 1 | 17% | 19% | 17% | 19% |
Customer No. 2 | 11% | 10% | 11% | 10% |
| Customer No. 3 (related | 3% | 5% | 3% | 5% |
party) |
| On | Up to 3 | From 3 | From 1 | More | |||
| The Group | demand | months | months to | to 5 | than | Total | |
| 1 year | years | 5 years | |||||
Trade payables | - | 18.535 | - | - | - | 18.535 | |
Trade payables to related parties | - | 1.550 | - | - | - | 1.550 | |
Loans received | - | 875 | 19.860 | 5.750 | - | 26.485 | |
Financial lease | - | 271 | 646 | 1.617 | - | 2.534 | |
Other financial debts | - | - | - | - | - | - | |
Balance as of 31 December 20 2 2 | - | 21.231 | 20.506 | 7.367 | - | 49.104 | |
Trade payables | - | 15.204 | - | - | - | 15.204 | |
Trade payables to related parties | - | 185 | - | - | - | 185 | |
Loans received | - | 1.375 | 1.558 | 7.041 | - | 9.974 | |
Financial lease | - | 228 | 568 | 1.126 | - | 1.922 | |
Other financial debts | - | - | - | - | - | - | |
Balance as of 31 December 202 3 | - | 16.992 | 2.126 | 8.167 | - | 27.285 | |
| On | Up to 3 | From 3 | From 1 | More | |||
| The Company | demand | months | months to | to 5 | than | Total | |
1 year | years | 5 years | |||||
Trade payables | - | 17.508 | - | - | - | 17.508 | |
Trade payables to related parties | - | 2.163 | - | - | - | 2.163 | |
Loans received | - | 875 | 19.860 | 5.750 | - | 26.485 | |
Financial lease | - | 271 | 646 | 1.617 | - | 2.534 | |
Other financial debts | - | - | - | - | - | - | |
Balance as of 31 December 20 2 2 | - | 20.817 | 20.506 | 7.367 | - | 48.690 | |
Trade payables | - | 13.935 | - | - | - | 13.935 | |
Trade payables to related parties | - | 1.816 | - | - | - | 1.816 | |
Loans received | - | 1.375 | 1.558 | 7.041 | - | 9.974 | |
Financial lease | - | 228 | 568 | 1.126 | - | 1.922 |
Other financial debts | - | - | - | - | - | - |
Balance as of 31 December 202 3 | - | 17.354 | 2.126 | 8.167 | - | 27.647 |
The Group | The Company | |||
31 12 2023 | 31 12 2023 | |||
Assets | Liabilities | Assets | Liabilities | |
| EUR | 39.450 | 40.223 | 37.033 | 39.605 |
| USD | 4.419 | 28 | 4.419 | 28 |
| PLN | 730 | 21 | 730 | 21 |
| GBP | 29 | 1 | 29 | 1 |
| HUF | 351 | 13 | 351 | 13 |
| Other | 2 | - | 2 | - |
| Total: | 44.981 | 40.286 | 42.564 | 39.668 |
The Group | The Company | |||
31 12 2022 | 31 12 2022 | |||
Assets | Liabilities | Assets | Liabilities | |
- | - | |||
| EUR | 30.415 | 59.993 | 29.622 | 58.850 |
| USD | 249 | 29 | 249 | 29 |
| PLN | 115 | 12 | 115 | 12 |
| GBP | 40 | 0 | 40 | 0 |
| HUF | 160 | 9 | 160 | 9 |
| Other | 2 | 0 | 2 | 0 |
| Total: | 30.981 | 60.043 | 30.188 | 58.900 |
| Item | Company Name | Company Details | Nature of Main Activities | |||||||||||||||
| No. | ||||||||||||||||||
| 1. | Šilutės Rambynas, ABF | Company code: 277141670; address: Klaipėdos g. 3, | Dairy activities and cheese making | |||||||||||||||
| Šilutė, LT-99115 | ||||||||||||||||||
| 2. | Žemaitijos pieno investicija, AB | Company code: 300041701; address: Sedos g. 35, Telšiai | Renting | and | operating | own | and | rented | real | |||||||||
| , LT-87101 | estate | |||||||||||||||||
| 3. | Klaipėdos pienas, AB | Company | code: | 240026930; | address: | Šilutės | pl. | 33, | Ice-cream production | |||||||||
| Klaipėda, LT-91107 | ||||||||||||||||||
| 4. | Čia Market, UAB | Company | code: | 141354683, | address: | Sedos g. | 35A, | Retail trade in non-specialized stores. | ||||||||||
| Telšiai LT-87101 | ||||||||||||||||||
| 5. | Muižas piens, SIA | Company | code: 4 | 0003786632, | address: | Bauskas | iela | Wholesale trade in food products, marketing | ||||||||||
| 58a-8, 5stavs room 507, Riga, LV-1004, Latvia | ||||||||||||||||||
| 6. | Samogitija, UAB | Company code: 302501454, address: Narutavičių g. 4, | Production, transportation, storage, distribution, | |||||||||||||||
| Telšiai, LT-87101 | etc. of dairy and other food products. | |||||||||||||||||
| 7. | S.A.R. Dziugas France | Company | code: | 75186 | 0669, | address: | Rue | 10 | de | Production and sale of dairy products | ||||||||
| Penthievre 75008, Paris | ||||||||||||||||||
| 8. | Dziugas USA L.L.C. | Company code: 0400754292, address: Five greentree | Wholesale import, marketing of dairy products | |||||||||||||||
| centre, ste. 104, 525 Route 73 North Marlon, NJ08053, | ||||||||||||||||||
| 9. | Dziugas Eesti OU | Company code: 14324189, address: Punane 56, Tallinn, | Wholesale import, sales and marketing of dairy | |||||||||||||||
| Estonia | products | |||||||||||||||||
| 10. | Dziugas Poland | Company code: 368496450, address: ul. Luki Wielke 5, | Activities | of | agents | trading | in | food | and | |||||||
| Warsaw, Poland | beverages | |||||||||||||||
| 11. | Baltic Holding, UAB | Company code: 302688114, address: Įgulos g. 18B -4, | IT services | |||||||||||||
| Klaipėda | ||||||||||||||||
| 12. | Nepriklausoma tyrimų laboratorija, | Company code: 110824551, address: Narutavičių g. 4, | Laboratory | and | other | tests | of | materials | and | |||||||
| UAB | Telšiai | analysis services | ||||||||||||||
| 13. | Dziugas Deutschland GmbH | Company code: HRB 154342, address: Neuer Wall 41, | Marketing and product sales | |||||||||||||
20354 | Hamburg , Germany | |||||||||||||||
| 14. | Dziugas Hungary Kft | Company code: 01-09-325932, address: 1064 Budapest, | Wholesale import, sales and marketing of dairy | |||||||||||||
| Podmaniczky u. 57.2 emelet 14, Vengrija | products | |||||||||||||||
| 15. | Dziugas UK Ltd | Company | code: | 11405400; | address: | 10 | Bloomsbury | Activities | of | agents | trading | in | food | and | ||
| Way, London WC1A 2SL, United Kingdom | beverages | |||||||||||||||
| 16. | Danutė Pažemeckienė | Virvytės 36, Telšiai | Rent of premises | |||||||||||||
The Group | The Company | |||
| 31 12 2023 | 31 12 2022 | 31 12 2023 | 31 12 2022 | |
| 1)Sales | ||||
| Sales of goods | ||||
| To the subsidiary | ||||
| Šilutės Rambynas ABF | - | - | 1.132 | 2,695 |
- | - | 1.132 | 2.695 | |
| To other related parties | ||||
| Klaipėdos pienas AB | 1.454 | 1.835 | 1.403 | 1.292 |
| Žemaitijos pieno investicija AB | 496 | 0 | - | 0 |
| Čia Market UAB | 5.490 | 5.733 | 5.491 | 5.733 |
| Dziugas USA LLC | - | - | - | - |
| Dziugas UK Ltd | 898 | 210 | 898 | 210 |
| S.A.R.Dziugas France | - | - | - | - |
| Dziugas Deutschland GmbH | 0 | 10 | 0 | 10 |
| Dziuugas Hungary Kft | 430 | 205 | 430 | 205 |
| Dziugas Eesti OU | 0 | 4 | 0 | 4 |
| Dziugas Poland | 1.553 | 1.004 | 1.553 | 1.004 |
| Nepriklausoma tyrimų laboratorija UAB | 21 | 17 | 19 | 14 |
| Muizas piens SIA | 756 | 977 | 756 | 977 |
11.098 | 9.995 | 10.550 | 9.449 | |
| Sales of inventory and services | ||||
| To the subsidiary | ||||
| Šilutės Rambynas ABF | - | - | 30 | 114 |
| - | - | 30 | 114 | |
| To other related parties | ||||
| Klaipėdos pienas AB | 651 | 530 | 649 | 525 |
| Žemaitijos pieno investicija AB | 67 | 332 | 67 | 332 |
| Samogitija UAB | 0 | 0 | 0 | 0 |
| Čia Market UAB | 395 | 387 | 386 | 379 |
| Muizas piens SIA | 4 | 3 | 4 | 3 |
| Nepriklausoma tyrimų laboratorija UAB | 101 | 92 | 62 | 54 |
| S.A.R.Dziugas France | 1 | 2 | 1 | 2 |
| Dziugas UK Ltd | 2 | 1 | 2 | 1 |
| Dziugas Deutschland GmbH | 1 | 10 | 1 | 10 |
| Dziugas Hungary Kft | 10 | 12 | 10 | 12 |
| Dziugas Eesti OU | 8 | 6 | 8 | 6 |
| Dziugas USA LLC | - | - | - | - |
| Dziugas Poland | 35 | 33 | 35 | 33 |
1.275 | 1.408 | 1.225 | 1.357 | |
Total Sales: | 12.373 | 11.403 | 12.937 | 13.615 |
The Group | The Company | |||
| 31 12 2023 | 31 12 2022 | 31 12 2023 | 31 12 2022 | |
| 2) Purchases | ||||
| From the subsidiary | - | - | - | - |
Šilutės Rambynas ABF | - | - | 12.717 | 8.105 |
| - | - | 12.717 | 8.105 | |
| From other related parties | ||||
Samogitija UAB | 19 | 12 | 19 | 12 |
Čia Market UAB | 1.535 | 2.237 | 1.533 | 2.236 |
Klaipėdos pienas AB | 86 | 98 | 86 | 98 |
Žemaitijos pieno investicija AB | 914 | 910 | 913 | 910 |
Muizas piens SIA | 449 | 460 | 449 | 460 |
Nepriklausoma tyrimų laboratorija UAB | 1.521 | 1.451 | 1.195 | 1.127 |
Dziugas Poland | 819 | 645 | 819 | 645 |
Dziugas UK Ltd | 280 | 190 | 280 | 190 |
Dziugas Hungary Kft | 393 | 338 | 393 | 338 |
Dziugas Deutschland GmbH | 101 | 362 | 101 | 362 |
S.A.R.Dziugas France | 85 | 256 | 85 | 255 |
Dziugas USA LLC | - | - | - | - |
Dziugas Eesti OU | 346 | 288 | 346 | 288 |
Danutė Pažemeckienė | 114 | 112 | 114 | 112 |
| 6.662 | 7.359 | 6.333 | 7.033 | |
Total Purchases: | 6.662 | 7.359 | 19.050 | 15.138 |
Balances outstanding with related parties | The Group | The Company | ||
31 12 2023 | 31 12 2022 | 31 12 2023 | 31 12 2022 | |
| 3) Accounts receivable and financial debts | ||||
| Subsidiary | ||||
Šilutės Rambynas ABF | - | - | - | - |
| - | - | - | - | |
| Other related parties | ||||
Samogitija UAB | - | 0 | - | 0 |
Čia Market UAB | 709 | 1.155 | 707 | 1.154 |
Klaipėdos pienas AB (including loan) | 477 | 1.781 | 461 | 1.750 |
Žemaitijos pieno investicija UAB | - | - | - | - |
Muizas piens SIA | 128 | 119 | 128 | 119 |
Dziugas Hungary Kft | 30 | 33 | 30 | 33 |
Dziugas Deutschland GmbH | 1 | 0 | 0 | 0 |
S.A.R.Dziugas France | 8 | 0 | 8 | 0 |
Dziugas Eesti Ou | - | 1 | - | 1 |
Dziugas Poland | 81 | 180 | 81 | 180 |
Dziugas UK Ltd | 136 | 52 | 136 | 52 |
Dziugas USA LLC | - | - | - | - |
| 1.570 | 3.321 | 1.551 | 3.289 | |
Total balances of receivables: | 1.570 | 3.321 | 1.551 | 3.289 |
The Group | The Company | |||
31 12 2023 | 31 12 2022 | 31 12 2023 | 31 12 2022 | |
4) B alances of payables | ||||
| Subsidiary | ||||
| Šilutės Rambynas ABF | - | - | 1.661 | 1.242 |
| - | - | 1.661 | 1.242 | |
Other related parties | ||||
Žemaitijos pieno investicija UAB | 16 | 1.346 | 16 | 746 |
Klaipėdos pienas AB | - | - | - | - |
Čia Market UAB | - | - | - | - |
Muizas piens SIA | - | - | - | - |
Samogitija UAB | 11 | 40 | 11 | 40 |
Nepriklausoma tyrimų laboratorija UAB | 126 | 125 | 96 | 96 |
Dziugas Poland | - | - | - | - |
Dziugas UK Ltd | - | - | - | - |
S.A.R.Dziugas France | - | 10 | - | 10 |
Dziugas USA LLC | - | - | - | - |
Dziugas Deutschland GmbH | - | - | - | - |
Dziugas Hungary Kft | - | - | - | - |
Dziugas Eesti OU | 32 | 29 | 32 | 29 |
| 185 | 1.550 | 155 | 921 | |
Total balances of payables: | 185 | 1.550 | 1.816 | 2.163 |