The Group | The Company | ||||
As at 31 | As at 31 | As at 31 | As at 31 | ||
Notes | December | December | December | December | |
ASSETS | 2024 | 2023 | 2024 | 2023 | |
Non-current assets | |||||
Intangible assets | 5 | 218 | 144 | ||
Property, plant and equipment | 5 | 72.030 | 58.868 | ||
Investment property | 6 | 2.219 | 2.468 | ||
Right-of-Use assets | 7 | 894 | 1.367 | ||
Investments in subsidiaries and associates | 1 | 3.150 | 3.150 | ||
Loans granted | 8 | 1.307 | 1.400 | ||
Other financial assets | - | - | |||
Deferred income tax asset | 27 | 1.414 | 395 | ||
Total non-current assets | 81.232 | 67.792 | |||
Current assets | |||||
Inventories | 9 | 49.492 | 48.225 | ||
Prepayments | 299 | 388 | |||
Trade accounts receivable | 10 | 26.797 | 23.235 | ||
Other accounts receivable | 11 | 3.931 | 1.636 | ||
Cash and cash equivalents | 12 | 26.294 | 15.905 | ||
Total current assets | 106.813 | 89.389 | |||
TOTAL ASSETS | 188.045 | 157.181 | |||
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 | 10.200 | ||
Retained earnings | 111.243 | 92.020 | |||
Equity attributable to equity holders | 134.561 | 115.338 | |||
of the Company | |||||
Non-controlling interest | 16 | - | - | ||
Total Equity | 134.561 | 115.338 | |||
Non-current liabilities | |||||
Grants received | 14 | 2.672 | 2.175 | ||
Loans received | 19 | 9.284 | 7.041 | ||
Obligations under finance lease | 18 | 515 | 1.126 | ||
Deferred Corporate income tax liability | - | - | |||
Long term provision for defined employee benefits | 15 | 6.661 | 3.669 | ||
Total non-current liabilities | 19.132 | 14.011 | |||
Current liabilities | |||||
Loans received | 19 | 3.234 | 2.933 | ||
Obligations under finance lease | 18 | 766 | 796 | ||
Trade accounts payable | 20 | 21.498 | 15.751 | ||
Income tax payable | 1.544 | 2.225 | |||
Accrued expenses and other current liabilities | 15, 21 | 7.310 | 6.127 | ||
Total current liabilities | 34.352 | 27.832 | |||
Total liabilities | 53.484 | 41.843 | |||
TOTAL EQUITY AND LIABILITIES | 188.045 | 157.181 |
The Group | The Company | ||||
Notes | 2024 | 2023 | 2024 | 2023 | |
REVENUE FROM CONTRACTS WITH | 22 | 306.653 | 277.305 | ||
CUSTOMERS | |||||
SALES | 22 | ||||
Cost of sales | ( | ( | (238.832) | (219.987) | |
GROSS PROFIT | 67.821 | 57.318 | |||
Operating expenses | 23 | ( | ( | (41.943) | (34.120) |
Other operating income and expenses | 24 | 565 | 209 | ||
PROFIT (LOSS) FROM OPERATIONS | 26.443 | 23.407 | |||
Financial income and expenses | 25 | ( | 754 | (401) | |
PROFIT (LOSS) BEFORE TAX | 27.197 | 23.006 | |||
Income tax benefit (expense) | 26 | ( | ( | (2.840) | (3.338) |
NET PROFIT (LOSS) | 24.357 | 19.668 | |||
ATTRIBUTABLE TO: | |||||
Equity holders of the Company | 24.357 | 19.668 | |||
Non-controlling interest | - | - | |||
24.357 | 19.668 | ||||
Basic and diluted earnings per share | 17 | 0.59 | 0.47 | ||
(EUR) | |||||
Other comprehensive income (loss) not to be reclassified to profit or loss in subsequent periods | |||||
Actuarial gains (losses) from long term | ( | (3.058) | 199 | ||
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 | ( | (3.058) | 199 | ||
Total comprehensive income (loss) for the year, net of tax | 21.299 | 19.867 | |||
ATTRIBUTABLE TO: | |||||
Equity holders of the Company | 21.299 | 19.867 | |||
Non-controlling interest | - | - | |||
21.299 | 19.867 |
Equity | Non- | Total | ||||||
The Group | Share | Own shares | Legal | Other | Retained | attributable to | controlling | equity |
capital | (-) | reserve | reserves | earnings | equity holders | |||
of the Company | interest | |||||||
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 | ( | |||||||
Dividends paid | ( | ( | ( | |||||
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 2024 | ( |
The Group | The Company | ||||
Cash flows to operating activities | Notes | 2024 | 2023 | 2024 | 2023 |
Profit (loss) for the period | 24.357 | 19.668 | |||
Adjustments: | |||||
Depreciation and amortization | 5,6 | 5.757 | 5.545 | ||
Amortization of grants received | 14 | ( | ( | (228) | (253) |
Depreciation right-of-use assets | 7 | 704 | 705 | ||
Gain (loss) on disposal and write offs of non-current assets | ( | (181) | 4 | ||
Decrease (increase) in deferred tax asset | 27 | ( | (1.019) | 100 | |
Impairment (reversal) of accounts receivable | 10 | ( | (8) | 532 | |
Net financial expenses (income) | 377 | 427 | |||
Impairment (reversal) of inventories to net realizable value | 9 | ( | ( | (65) | (2.441) |
Elimination of non-cash items | ( | (3.058) | 325 | ||
Net cash flows from ordinary activities before changes in working | 26.636 | 24.612 | |||
capital | |||||
Changes in working capital: | |||||
(Increase) decrease in inventories | 9 | ( | (1.203) | 20.424 | |
(Increase) decrease in trade receivables | 10 | ( | (3.554) | 180 | |
(Increase) decrease in prepayments | ( | 88 | (129) | ||
(Increase) decrease in other receivables | ( | (2.236) | 538 | ||
(Decrease) increase in trade payables | 20 | ( | 5.747 | (3.920) | |
(Decrease) increase other accounts payable | 21,22 | 5.616 | 2.651 | ||
Decrease) increase income tax payables | ( | ( | (2.222) | (666) | |
Net cash flows from operating activities | 28.872 | 43.690 | |||
Cash flows from (to) investing activities | |||||
(Acquisition) of intangible assets and property, plant and equipment. | 5 | ( | ( | (18.952) | (12.215) |
Proceeds on sale of property, plant and equipment | 389 | 100 | |||
Acquisition of right-of-use assets | 7 | ( | ( | (239) | (219) |
Repayment of loans granted | 8 | 1.369 | 2.484 | ||
Loans granted | 8 | ( | ( | (1.335) | (1.267) |
Interest received | 26 | 785 | 210 | ||
Net cash flows (to) investing activities | ( | ( | (17.983) | (10.907) | |
Cash flows from (to) financing activities | |||||
Dividends paid | 13 | ( | (1.975) | - | |
(Acquisition) of own shares | 13 | - | - | ||
Grants received | 14 | 725 | 56 | ||
Financial lease payments | 18 | ( | ( | (641) | (786) |
Loan received | 19 | 5.476 | 3.724 | ||
Loan (payments) | 19 | ( | ( | (2.933) | (20.235) |
Other financial (income) and expenses | 26 | ( | (490) | 44 | |
Interest (payments) | ( | ( | (662) | (745) | |
Net cash flows from (to) financial activities | ( | ( | (500) | (17.942) | |
Net increase (decrease) in cash and cash equivalents | 10.389 | 14.841 | |||
Cash and cash equivalents at the beginning of the year | 15.905 | 1.064 | |||
Cash and cash equivalents at the end of the year | 26.294 | 15.905 |
31 12 2024 | 31 12 2023 | ||||
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 | December | activities | |||||
Group | consolidation | 2024 | 2023 | 2024 | |||
Šilutės | Klaipėdos g. | Cheese | |||||
Rambynas | 3, Šilutė, | 87,82% | 87,82% | 3.150 | 3.150 | 15.779 | production |
ABF | Lietuva | and selling |
Company’s code 180240752, Sedos str. 35, Telšiai, Lithuania FOR THE YEAR ENDED 31 DECEMBER 2024 (All amounts in EUR thousands unless otherwise stated) | ŽEMAITIJOS PIENAS AB EXPLANATORY NOTES | CONSOLIDATED AND COMPANY’S FINANCIAL STATEMENTS | |
15 |
2023 | ||||
USD 1 | EUR 0,957488 | USD 1 | = | EUR 0,904977 |
The Group | Aquired rights | Computer | Licenses | Total | |
and patents | software | ||||
Acquisition cost | |||||
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 | |
-acquisition | 70 | 46 | 55 | 171 | |
-reclassification | - | - | - | - |
-sold or written-off assets | - | - | - | - |
As of 31 December 2024 | 499 | 211 | 395 | 1.105 |
| Accumulated amortisation | ||||
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 |
-amortization | 69 | 16 | 12 | 97 |
-reclassification | - | - | - | - |
-amortization of sold and written-off assets | - | - | - | - |
As of 31 December 2024 | 386 | 156 | 345 | 887 |
| Net Book Value | ||||
As of 31 December 2022 | 107 | 5 | 19 | 131 |
As of 31 December 2023 | 112 | 25 | 7 | 144 |
As of 31 December 2024 | 113 | 55 | 50 | 218 |
The Company | Aquired rights | Computer | Licenses | Total | |
| and patents | software | ||||
Acquisition cost | |||||
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 | |
-acquisition | 70 | 46 | 55 | 171 | |
-reclassification | - | - | - | - | |
-sold or written-off assets | - | - | - | - | |
As of 31 December 2024 | 499 | 190 | 395 | 1.084 | |
| Accumulated amortisation | |||||
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 | |
-amortization | 69 | 16 | 12 | 97 | |
- reclassification | - | - | - | - | |
-amortization of sold and written-off assets | - | - | - | - | |
As of 31 December 2024 | 386 | 135 | 345 | 866 | |
Net Book Value | |||||
As of 31 December 2022 | 107 | 5 | 19 | 131 | |
As of 31 December 2023 | 112 | 25 | 7 | 144 | |
As of 31 December 2024 | 113 | 55 | 50 | 218 |
Land, | Machinery | Other | Construction | |||
| property, | in progress | |||||
The Group | buildings and | and | Vehicles | plant and | and | Total |
constructions | equipment | |||||
| equipment | prepayments | |||||
Acquisition cost | ||||||
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) | - |
-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 |
-acquisition | - | 2.743 | 1.015 | 410 | 15.466 | 19.634 |
-sold or written-off assets | (180) | (3.471) | (770) | (132) | - | (4.553) |
-reclassification | 305 | 6.315 | 95 | 10 | (6.725) | - |
-transfers to investment property | - | - | - | - | - | - |
-transfers from investment property | 707 | - | - | - | - | 707 |
As of 31 December 2024 | 28.641 | 103.833 | 13.488 | 5.618 | 21.245 | 172.825 |
Accumulated depreciation | ||||||
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 | ||||||
-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 |
-depreciation | 594 | 4.270 | 672 | 391 | - | 5.927 |
| -depreciation of written-off and sold | (77) | (3.451) | (684) | (129) | - | (4.341) |
| assets | ||||||
-reclassification (subsidiary) | - | - | - | - | - | - |
-transfers to investment property | - | - | - | - | - | - |
-transfers from investment property | 642 | - | - | - | - | 642 |
As of 31 December 2024 | 12.169 | 66.856 | 9.643 | 4.038 | - | 92.706 |
Impairment | ||||||
As of 31 December 2022 | - | - | - | - | - | - |
-impairment losses | - | - | - | - | - | - |
-transfers to investment property | - | - | - | - | - | - |
-reversal of impairment | - | - | - | - | - | - |
As of 31 December 2023 | - | - | - | - | - | - |
-impairment losses | - | - | - | - | - | - |
-transfers to investment property | - | - | - | - | - | - |
-reversal of impairment | - | - | - | - | - | - |
As of 31 December 2024 | - | - | - | - | - | - |
Net book value | ||||||
As of 31 December 2022 | 17.277 | 33.440 | 3.549 | 1.789 | 3.465 | 59.520 |
As of 31 December 2023 16.799 |
Changes in property, plant and equipment of the Company: | |||
Land, | Machinery | Other | Construction |
| property, | in progress | ||
buildings and |
Acquisition cost | The Group | The Company |
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 |
-acquisition | - | - |
-transfers from property, plant and equipment | - | - |
-reversals (subsidiary) | - | - |
-sold or written-off investment property | - | - |
-transfers to property, plant and equipment | (707) | - |
As of 31 December 2024 | 3.929 | 3.899 |
Accumulated depreciation | ||
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 |
-depreciation | 249 | 249 |
-transfers to property, plant and equipment | (642) | - |
-reversals (subsidiary) | - | - |
-sold or written-off investment property | - | - |
-transfers from property, plant and equipment | - | - |
As of 31 December 2024 | 1.692 | 1.680 |
Impairment | ||
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 2022 | 2.754 | 2.670 |
As of 31 December 2023 | 2.551 | 2.468 |
As of 31 December 2024 | 2.237 | 2.219 |
| Impairment | (181) | (14) | - | (195) |
| As of 31 December 2023 | ||||
Impairment losses | (18) | 9 | - | (9) |
| Impairment | (199) | (5) | - | (204) |
| As of 31 December 2024 | ||||
Net book value, Eur thousand: | ||||
As of 31 December 2022 | 1.752 | 92 | - | 1.844 |
As of 31 December 2023 | 1.204 | 163 | - | 1.367 |
As of 31 December 2024 | 801 | 93 | - | 894 |
The Company | Land, buildings and | Movable | Vehicles | Total | |
Acquisition cost | constructions | property | |||
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 | |
-acquisition | 283 | - | - | 283 | |
-reclassification | - | - | - | - | |
-the end of the contract | (259) | - | - | (259) | |
Acquisition cost | |||||
- | As of 31 December 2024 | 2.570 | 236 | - | 2.806 |
Accumulated depreciation | |||||
As of 31 December 2022 | 538 | 508 | - | 1.046 | |
-depreciation | 623 | 82 | - | 705 | |
-reclassification | - | - | - | - | |
-the end of contract | - | (531) | - | (531) | |
Accumulated depreciation | |||||
As of 31 December 2023 | 1.161 | 59 | - | 1.220 | |
-depreciation | 625 | 79 | - | 704 | |
-reclassification | - | - | - | - | |
-the end of the contract | (216) | - | - | (216) | |
Accumulated depreciation | |||||
As of 31 December 2024 | 1.570 | 138 | - | 1.708 | |
| Impairment | (204) | - | - | (204) | |
| As of 31 December 2022 | |||||
Impairment loses | 23 | (14) | - | 9 | |
| Impairment | (181) | (14) | - | (195) | |
| As of 31 December 2023 | |||||
Impairment loses | (18) | 9 | - | (9) | |
| Impairment | (199) | (5) | - | (204) | |
| As of 31 December 2024 | |||||
Net book value, Eur thousand: | |||||
As of 31 December 2022 | 1.752 | 92 | - | 1.844 | |
As of 31 December 2023 | 1.204 | 163 | - | 1.367 | |
As of 31 December 2024 | 801 | 93 | - | 894 |
The Group | The Company | |||||||
| 31 | Dec 2024 | 31 | Dec 2023 | 31 | Dec 2024 | 31 | Dec 2023 | |
Loans granted: | 2.387 | 2.421 | 2.387 | 2.421 | ||||
Loans granted to related parties | 192 | 300 | 192 | 300 | ||||
Loans granted to milk suppliers | 1.905 | 1.849 | 1.905 | 1.849 | ||||
Loans granted to the staff | 290 | 272 | 290 | 272 | ||||
Loans granted to not related parties | - | - | - | - | ||||
Current portion of loans granted (Note 11) | (1.080) | (1.021) | (1.080) | (1.021) | ||||
| In the number loans granted to milk supplier | - | - | - | - | ||||
| impairment | ||||||||
Non- current loans granted | 1.307 | 1.400 | 1.307 | 1.400 |
The Group | The Company | ||||||
| 31 | Dec 2024 31 | Dec 2023 | 31 | Dec 2024 | 31 | Dec 2023 | |
Raw materials | 6.794 | 6.743 | 5.998 | 5.957 | |||
Finished goods and work in progress | 46.143 | 45.225 | 44.381 | 43.130 | |||
Goods for resale | 399 | 489 | 399 | 489 | |||
53.336 | 52.457 | 50.778 | 49.576 | ||||
Less: Allowance for inventories | (1.658) | (1.877) | (1.286) | (1.351) | |||
Total | 51.678 | 50.580 | 49.492 | 48.225 |
The Group | The Company | |||||||
Dec 2024 | 31 | Dec | 31 | Dec | 31 | Dec | ||
| 2023 | 2024 | 2023 | ||||||
Balance at beginning of year | 1.877 | 4.198 | 1.351 | 3.792 | ||||
Additional allowance made | - | - | - | - | ||||
Reversals of allowance made | (219) | (2.321) | (65) | (2.441) | ||||
Write-off | - | - | - | - | ||||
Balance at end of year | 1.658 | 1.877 | 1.286 | 1.351 | ||||
The Group | The Company | |||||||
| 31 | Dec 2024 | 31 | Dec 2023 | 31 | Dec 2024 | 31 | Dec 2023 | |
Trade accounts receivable | 24.189 | 22.087 | 24.154 | 22.068 | ||||
Accounts receivable from related parties | 2.740 | 1.270 | 2.719 | 1.251 | ||||
Total accounts receivable: | 26.929 | 23.357 | 26.873 | 23.319 | ||||
Allowance for bad debts | (76) | (84) | (76) | (84) | ||||
Allowance for bad debts of related parties | - | - | - | - | ||||
Net trade receivables: | 26.853 | 23.273 | 26.797 | 23.235 |
The Group | The Company | |||||
2024 | 2023 | 2024 | 2023 | |||
Balance at beginning of year | 84 | 193 | 84 | 193 | ||
Additional allowance made | - | - | - | - | ||
Reversals of allowance made | (8) | (109) | (8) | (109) | ||
Write-off | - | - | - | - | ||
Balance at end of year | 76 | 84 | 76 | 84 |
| Trade accounts | Trade accounts receivables past due | ||||
The Group | More than 120 | ||||
| receivables, not | Less than 60 days | 60-120 days | Total | ||
(EUR thousand) | past due | days | |||
Trade account receivables | 20.353 | 3.732 | 29 | 75 | 24.189 |
Allowance formed | - | - | (1) | (75) | (76) |
| Trade accounts receivables | 1.478 | 599 | 446 | 217 | 2.740 |
| from related parties | |||||
Allowance formed | - | - | - | - | - |
| Trade accounts | Trade accounts receivables passed due | ||||
The Company | More than 120 | ||||
| receivables, not | Less than 60 days | 60-120 days | Total | ||
(EUR thousand) | past due | days | |||
Trade account receivables | 20.318 | 3.732 | 29 | 75 | 24.154 |
Allowance formed | - | - | (1) | (75) | (76) |
| Trade accounts receivables | 1.457 | 599 | 446 | 217 | 2.719 |
| from related parties | |||||
Allowance formed | - | - | - | - | - |
| Trade accounts | Trade accounts receivables which due term has passed | ||||
The Group | receivables, | More than 120 | |||
(EUR thousand) | which period | Less than 60 days | 60-120 days | days | Total |
| has not passed | |||||
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 | Trade accounts receivables which due term has passed | ||||
The Company | receivables, | More than 120 | |||
(EUR thousand) | which period | Less than 60 days | 60-120 days | days | Total |
| has not passed | |||||
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 | - | - | - | - | - |
The Group | The Company | |||||||
| 31 | Dec 2024 | 31 | Dec 2023 | 31 | Dec 2024 | 31 | Dec 2023 | |
Prepaid income tax | - | - | - | - | ||||
Current portion of long-term loans granted (Note 8) | 1.080 | 1.021 | 1.080 | 1.021 | ||||
VAT receivable | 2.302 | 520 | 2.302 | 520 | ||||
Other receivables | 1.201 | 747 | 1.201 | 747 | ||||
4.583 | 2.288 | 4.583 | 2.288 | |||||
Other receivables allowance formed* | (652) | (652) | (652) | (652) | ||||
Total: | 3.931 | 1.636 | 3.931 | 1.636 |
The Group | The Company | |||||||
| 31 | Dec 2024 | 31 | Dec 2023 | 31 | Dec 2024 | 31 | Dec 2023 | |
Cash at bank | 31.690 | 18.092 | 25.992 | 15.751 | ||||
Cash on hand | 50 | 26 | 50 | 26 | ||||
Provided guarantees* | 252 | 128 | 252 | 128 | ||||
Total: | 31.992 | 18.246 | 26.294 | 15.905 |
The Group | The Company | |
Grants received | ||
As of 31 December 2022 (balance) | 11.101 | 8.651 |
- received | - | - |
As of 31 December 2023 (balance) | 11.101 | 8.651 |
- received | 654 | 725 |
As of 31 December 2024 (balance) | 11.755 | 9.376 |
Accumulated amortisation | ||
As of 31 December 2022 (balance) | 8.365 | 6.223 |
- amortization | 291 | 253 |
As of 31 December 2023 (balance) | 8.656 | 6.476 |
- amortization | 263 | 228 |
As of 31 December 2024 (balance) | 8.919 | 6.704 |
Net book value (EUR thousand) | ||
As of 31 December 2022 | 2.736 | 2.428 |
As of 31 December 2023 | 2.445 | 2.175 |
As of 31 December 2024 | 2.836 | 2.672 |
The Company | ||||
| 31 | Dec 2024 | 31 | Dec 2023 | |
Long term liability of post retirements employee benefits | 1.368 | 691 | ||
| Short term liability of post retirements employee benefits | 314 | 214 | ||
| (Note 21) | ||||
Long term liability under additional rewards policy | 5.294 | 2.978 | ||
| Short term liability under additional rewards policy | 612 | 440 | ||
| (Note 21) | ||||
Total: | 7.588 | 4.323 |
The Group | |||
| 31 | Dec 2024 | 31 | |
Long term liability of post retirements employee benefits | 1.403 | 727 | |
| Short term liability of post retirements employee benefits | 367 | 277 | |
| (Note 21) | |||
Long term liability under additional rewards policy | 5.467 |
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 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 |
Change accounted in the statements of comprehensive income | 222 | 207 |
Actuarial (gain) loss | 3.058 | 3.058 |
Balance as at 31 December 2024 | 7.904 | 7.588 |
| 31 | Dec 2024 | 31 | Dec 2023 | |
Discount rate | 4,5% | 3,78-5,55% | ||
Inflation rate | 6,45% | 4,16% | ||
Turnover rate | 20%-24% | 20%-24% |
Silutes Rambynas ABF | ||||
| 31 | Dec 2024 | 31 | Dec 2023 | |
Current assets | 9.013 | 6.433 | ||
Non-current assets | 9.391 | 9.233 | ||
Current liabilities | 2.002 | 2.087 | ||
Non-current liabilities | 458 | 295 | ||
Revenue | 44.583 | 33.339 | ||
Profit | 2.765 | 1.611 | ||
Total comprehensive income | 2.765 | 1.611 |
The Group | The Company | |||||||
| 31 | Dec 2024 | 31 | Dec 2023 | 31 | Dec 2024 | 31 | Dec 2023 | |
Dividends declared | 2.076 | - | 2.076 | - | ||||
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 | 0.05 | - |
2024 12 31 | 2023 12 31 | |||
Minimal | Present value of | Minimal | Present value of | |
The Group | financial lease | financial lease | financial lease | financial lease |
payments | minimal | payments | minimal | |
| payments | payments | |||
Less than 1 year | 780 | 766 | 821 | 796 |
2 – 5 years | 526 | 515 | 1.158 | 1.126 |
| Minimal financial lease payments, EUR | 1.306 | 1.281 | 1.979 | 1.922 |
| thousand | ||||
Less: future interest | (25) | - | (57) | - |
Present value of minimal financial lease | 1.281 | 1.281 | 1.922 | 1.922 |
payments, EUR thousand |
2024 12 31 | 2023 12 31 | |||
Minimal | Present value of | Minimal | Present value of | |
The Company | financial lease | financial lease | financial lease | financial lease |
payments | minimal | payments | minimal payments | |
| payments | ||||
Less than 1 year | 780 | 766 | 821 | 796 |
2 – 5 years | 526 | 515 | 1.158 | 1.126 |
| Minimal financial lease payments, EUR | 1.306 | 1.281 | 1.979 | 1.922 |
| thousand | ||||
Less: future interest | (25) | - | (57) | - |
| Present value of minimal financial lease | 1.281 | 1.281 | 1.922 | 1.922 |
| payments, EUR thousand |
EUR | 8.767 | 3.724 | |||
AB SEB bank | Overdraft limit | 2028-06-07 | EUR | - | - |
Total: thousand EUR | 12.517 | 9.974 |
The Group | The Company | |||
31 st Dec 2024 | 31 st Dec 2023 | 31 st Dec 2024 | 31 st Dec 2023 | |
Payables to suppliers | 18.286 | 14.471 | 17.306 | 13.273 |
Annual bonuses to the suppliers of raw material* | 1.400 | - | 1.400 | - |
Payables to related parties | 845 | 184 | 1.849 | 1.816 |
Advances received | 967 | 734 | 943 | 662 |
Total: | 21.498 | 15.389 | 21.498 | 15.751 |
The Group | The Company | |||
31 st Dec 2024 | 31 st Dec 2023 | 31 st Dec 2024 | 31 st Dec 2023 | |
Vacation reserve | 1.693 | 1.464 | 1.464 | 1.269 |
Bonuses for employees | - | - | - | - |
Wages and salaries payable | 1.783 | 1.607 | 1.588 | 1.447 |
Social security payable | 1.264 | 1.113 | 1.139 | 1.004 |
Dividends payable | 858 | 772 | 858 | 772 |
Payables based on defined obligations to employees (Note | 1.033 | 762 | 925 | 654 |
15) | ||||
Management Bonus | - | - | - | - |
Accrued expenses | 500 | 288 | 500 | 288 |
Taxes payable, other than income tax | 920 | 753 | 817 | 662 |
Other short-term liabilities | 55 | 85 | 19 | 31 |
Total: | 8.106 | 6.844 | 7.310 | 6.127 |
Sales, EUR thousand | Variation in % | ||
The Group | As comparing 2024 with | ||
2024 | 2023 | 2023 | |
Fermented cheese | 137.958 | 118.465 | 16.45% |
Fresh dairy products | 97.842 | 95.584 | 2,36% |
Butter and spreadable fat mixes | 34.936 | 27.783 | 25,75% | |
Dry dairy products | 22.381 | 24.849 | (9,93)% | |
Other | 14.526 | 11.323 | 28,29% | |
Total: | 307.643 | 278.004 | 10,66% |
The Group | The Company | |||
2024 | 2023 | 2024 | 2023 | |
Sales, EUR thousand: | ||||
Lithuania | 147.317 | 139.220 | 147.852 | 140.049 |
EU countries | 110.238 | 97.931 | 109.357 | 97.068 |
Other countries | 50.088 | 40.853 | 49.444 | 40.188 |
Total, EUR thousand: | 307.643 | 278.004 | 306.653 | 277.305 |
The Group | The Company | |||
2024 | 2023 | 2024 | 2023 | |
Wages, salaries and social security** | 20.928 | 18.553 | 20.507 | 18.144 |
Marketing expenses | 7.692 | 7.652 | 7.692 | 7.650 |
Rent and insurance | 1.011 | 827 | 982 | 802 |
Logistic services | 2.748 | 1.564 | 2.517 | 1.375 |
Repairs | 924 | 280 | 915 | 275 |
Materials | 1.476 | 1.225 | 1.424 | 1.176 |
IT consulting | 432 | 424 | 413 | 413 |
Taxes, other than income tax | 1.209 | 867 | 1.082 | 756 |
Consulting* | 234 | 283 | 183 | 243 |
Depreciation or amortisation | 1.108 | 1.159 | 1.071 | 1.123 |
Business trips | 67 | 213 | 66 | 213 |
Trade accounts receivable impairment (reversal) | (8) | 532 | (8) | 532 |
Utilities | 428 | 403 | 245 | 293 |
Production for advertising purposes | 129 | 114 | 128 | 113 |
Telecommunication | 60 | 55 | 56 | 51 |
Pension reserve and other employee related accruals | 222 | 50 | 207 | 41 |
Employee bonuses | 2.164 | 2.011 | 2.164 | 2.011 |
Other expenses | 2.410 | 1.459 | 2.363 | 1.350 |
Inventory allowance (reversal)* | 307 | (1.914) | (64) | (2.441) |
Total: | 43.541 | 35.757 | 41.943 | 34.120 |
Rent Income | The Group | The Company | ||
31 st Dec 2024 | 31 st Dec 2023 | 31 st Dec 2024 | 31 st Dec 2023 | |
Less than 1 year | 445 | 657 | 443 | 658 |
2 – 5 years | 1.384 | 1.109 | 1.328 | 1.109 |
Over 5 years | 1.388 | 709 | 1.388 | 709 |
Total: | 3.217 | 2.475 | 3.159 | 2.476 |
Income from financial and investment activities | 2024 | The Group | 2023 | 2024 | The Company | 2023 |
Interest income | 785 | 210 | 785 | 210 | ||
Foreign currency exchange gain | 499 | - | 499 | - | ||
Other financial income | 117 | 190 | 117 | 190 | ||
Goodwill/merger result | - | - | - | - | ||
1.401 | 400 | 1.401 | 400 | |||
Expenses from financial and investment activities | ||||||
Foreign currency exchange (loss) | - | (53) | - | (53) | ||
Interest expense | (662) | (745) | (662) | (745) | ||
Other financial expenses | 15 | (3) | 15 | (3) | ||
(647) | (801) | (647) | (801) | |||
Total: | 754 | (401) | 754 | (401) |
The Group | The Company | |||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||
Profit before tax | 30.453 | 25.063 | 27.197 | 23.006 | ||||||||
Income tax, applying valid tax rate (15%) | 4.542 | 3.521 | 4.080 | 3.451 | ||||||||
Permanent differences | (625) | 375 | (464) | 169 | ||||||||
Investment incentive utilization | (901) | (282) | (901) | (282) | ||||||||
Change in deferred tax allowance | - | - | - | - | ||||||||
Deffered tax recognition from investment incentive that was not previously recognised | - | - | - | - | ||||||||
| Impact of the change in the deferred corporate tax rate | 141 | - | 125 | - | ||||||||
| from 2025 | ||||||||||||
Income | tax | expenses | (income) | reported | in | the | 3.157 | 3.614 | 2.840 | 3.338 | ||
| statement of comprehensive income | ||||||||||||
The correction of prior year income tax | - | - | - | - | ||||||||
Income | tax | expenses | (income) | reported | in | the | 3.157 | 3.614 | 2.840 | 3.338 | ||
| statement of comprehensive income |
The Group | The Company | |||||||
| 31 | Dec 2024 | 31 | Dec 2023 | 31 | Dec 2024 | 31 | Dec 2023 | |
Deferred income tax asset | ||||||||
Accounts receivable | 117 | 110 | 117 | 110 | ||||
Inventory allowance | 265 | 282 | 206 | 203 | ||||
Accrued vacation reserve | 235 | 191 | 234 | 190 | ||||
Other accrued expenses | 1.491 | 698 | 1.440 | 654 | ||||
Tax loss | - | 93 | - | - | ||||
Investment incentive | - | - | - | - | ||||
Total deferred income tax asset | 2.108 | 1.374 | 1.997 | 1.157 | ||||
Deferred income tax asset realization allowance* | (-) | (-) | (-) | (-) | ||||
Deferred income tax asset (after realization allowance) | 2.108 | 1.374 | 1.997 | 1.157 | ||||
| Deferred income tax liability | ||||||||
Change in depreciation rates of tangible assets | (945) | (1.081) | (583) | (762) | ||||
Total deferred income tax liability, in total | (945) | (1.081) | (583) | (762) | ||||
Deferred income tax asset, net | 1.163 | 293 | 1.414 | 395 |
The Group | The Company | |||
31 12 2024 | 31 12 2023 | 31 12 2024 | 31 12 2023 | |
Cash and cash equivalents | 31.992 | 18.246 | 26.294 | 15.905 |
Loans granted | 1.307 | 1.400 | 1.307 | 1.400 |
Trade accounts receivable | 26.853 | 23.273 | 26.797 | 23.235 |
Other accounts receivable | 3.931 | 1.636 | 3.931 | 1.636 |
Other | - | - | - | - |
Total financial assets | 64.083 | 44.555 | 58.329 | 42.176 |
The Group | The Company | |||
2024 12 31 | 2023 12 31 | 2024 12 31 | 2023 12 31 | |
Customer No. 1 | 16% | 17% | 16% | 17% |
Customer No. 2 | 10,3% | 11% | 10,3% | 11% |
Customer No. 3 (related | 1% | 3% | 1% | 3% |
party) |
On | Up to 3 | From 3 | From 1 | More | ||||
The Group | months to | to 5 | than | Total | ||||
demand | months | 1 year | years | 5 years | ||||
Trade payables | - | 15.204 | - | - | - | 15.204 |
On | Up to 3 | From 3 | From 1 | More | ||
The Company | months to | to 5 | than | Total | ||
demand | months | 1 year | years | 5 years | ||
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 2023 | - | 17.354 | 2.126 | 8.167 | 27.647 | |
Trade payables | - | 19.649 | - | - | - | 19.649 |
Trade payables to related parties | - | 1.849 | - | - | - | 1.849 |
Loans received | - | 808 | 2.426 | 9.284 | - | 12.518 |
Financial lease | - | 208 | 558 | 515 | - | 1.281 |
Other financial debts | - | - | - | - | - | - |
Balance as of 31 December 2024 | - | 22.514 | 2.984 | 9.799 | - | 35.297 |
1 | 29 | 1 | ||
HUF | 351 | 13 | 351 | 13 |
Other | 2 | - | 2 | - |
Total: | 44.981 | 40.286 | 42.564 | 39.668 |
| 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: 40003786632, 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: | 75186066 | 9, | address: | 10 | Rue | de | Production and sale of dairy products | ||||||
8. Dziugas USA L.L.C. | Penthievre 75008, Paris | 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, | of | Activities | agents | trading | in | food | and | |||||||
| Warsaw, Poland | beverages | ||||||||||||||
11. Baltic Holding, UAB | Klaipėda | Company code: 302688114, address: Įgulos g. 18B -4, | IT services | ||||||||||||
12. Nepriklausoma tyrimų laboratorija, UAB | Telšiai | Company code: 110824551, address: Narutavičių g. 4, | analysis services | Laboratory and other tests of materials and | |||||||||||
13. Dziugas Deutschland GmbH | 20354 | Hamburg , Germany | Company code: HRB 154342, address: Neuer Wall 41, | Marketing and product sales | |||||||||||
14. Dziugas Hungary Kft | Podmaniczky u. 57.2 emelet 14, Hungary | Company code: 01-09-325932, address: 1064 Budapest, | products | Wholesale import, sales and marketing of dairy | |||||||||||
15. Dziugas UK Ltd | Company code 11405400, address: 124 City Road , | of | Activities | agents | trading | in | food | and | |||||||
| London EC1V, Great Britain | beverages | ||||||||||||||
16. Danutė Pažemeckienė | Virvytės 36, Telšiai | Rent of premises | |||||||||||||
17. Monika Jasiulionienė | Beržų g. 2-52, Telšiai | Loan granted | |||||||||||||
Dziugas Poland | 2.022 | 1.553 | 2.022 | 1.553 |
Nepriklausoma tyrimų laboratorija UAB | 32 | 21 | 30 | 19 |
Muizas piens SIA | 645 | 756 | 645 | 756 |
Sales of inventory and services | 15.578 | 11.098 | 15.519 | 10.550 |
To the subsidiary | ||||
Šilutės Rambynas ABF | - | - | 54 | 30 |
To other related parties | - | - | 54 | 30 |
Klaipėdos pienas AB | 650 | 651 | 650 | 649 |
Žemaitijos pieno investicija AB | 62 | 67 | 62 | 67 |
Samogitija UAB | 1 | 0 | 1 | 0 |
Čia Market UAB | 420 | 395 | 409 | 386 |
Muizas piens SIA | 5 | 4 | 5 | 4 |
Nepriklausoma tyrimų laboratorija UAB | 84 | 101 | 60 | 62 |
S.A.R.Dziugas France | - | 1 | - | 1 |
Dziugas UK Ltd | 1 | 2 | 1 | 2 |
Dziugas Deutschland GmbH | 1 | 1 | 1 | 1 |
Dziugas Hungary Kft | 12 | 10 | 12 | 10 |
Dziugas Eesti OU | 5 | 8 | 5 | 8 |
Dziugas USA LLC | - | - | - | - |
Dziugas Poland | 52 | 35 | 52 | 35 |
1.293 | 1.275 | 1.258 | 1.225 | |
Total Sales: | 16.871 | 12.373 | 18.718 | 12.937 |
- | - | - | ||
Other related parties | ||||
Samogitija UAB | 0 | - | 0 | - |
Čia Market UAB | 297 | 709 | 296 | 707 |
Klaipėdos pienas AB (including loan) | 1.210 | 477 | 1.190 | 461 |
Žemaitijos pieno investicija UAB | - | - | - | - |
Muizas piens SIA | 52 | 128 | 52 | 128 |
Dziugas Hungary Kft | 120 | 30 | 120 | 30 |
Dziugas Deutschland GmbH | - | 1 | - | 0 |
S.A.R.Dziugas France | - | 8 | - | 8 |
Dziugas Eesti Ou | - | - | - | - |
Dziugas Poland | 191 | 81 | 191 | 81 |
Dziugas UK Ltd | 1.062 | 136 | 1.062 | 136 |
Dziugas USA LLC | - | - | - | - |
2.932 | 1.570 | 2.911 | 1.551 | |
Total balances of receivables: | 2.932 | 1.570 | 2.911 | 1.551 |
The Group | The Company | ||||
4) Balances of payables | 31 12 2024 | 31 12 2023 | 31 12 2024 | 31 12 2023 | |
Subsidiary | |||||
Šilutės Rambynas ABF | - | - | 1.037 | 1.661 | |
- | - | 1.037 | 1.661 | ||
Other related parties | |||||
Žemaitijos pieno investicija UAB | 427 | 16 | 427 | 16 | |
Klaipėdos pienas AB | - | - | - | - | |
Čia Market UAB | - | - | - | - | |
Muizas piens SIA | 0 | - | - | - | |
Samogitija UAB | - | 11 | - | 11 | |
Nepriklausoma tyrimų laboratorija UAB | 372 | 126 | 339 | 96 | |
Dziugas Poland | - | - | - | - | |
Dziugas UK Ltd | - | - | - | - | |
S.A.R.Dziugas France | - | - | - | - | |
Dziugas USA LLC | - | - | - | - | |
Dziugas Deutschland GmbH | - | - | - | - | |
Dziugas Hungary Kft | - | - | - | - | |
Dziugas Eesti OU | 47 | 32 | 46 | 32 | |
846 | 185 | 812 | 155 | ||
Total balances of payables: | 846 | 185 | 1.849 | 1.816 |