At 31 December | At 31 December | ||
2022 | 2021 | ||
ASSETS | |||
Non-current assets | |||
Intangible assets | 5 | ||
Property, plant and equipment | 6 | ||
Right-of-use assets | 7 | ||
Investments in a joint venture | |||
Deferred income tax assets | 25 | ||
Financial assets | 9 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 10 | ||
Prepayments | |||
Trade receivables under contracts with customers | 11 | ||
Trade receivables | 12 | ||
Other amounts receivable | 13 | ||
Prepaid income tax | 25 | ||
Loans granted | 8 | ||
Other financial assets | 14 | ||
Cash and cash equivalents | 15 | ||
Total current assets | |||
TOTAL ASSETS | |||
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | 16 | ||
Share premium | 16 | ||
Legal reserve | 17 | ||
Other reserves | 17 | ||
Retained earnings/(deficit) | 17 | ( | |
Total equity | |||
Liabilities | |||
Non-current liabilities | |||
Non-current borrowings | 20 | ||
Lease liabilities | 21 | ||
Congestion management revenue | 22 | ||
Provisions | 23 | ||
Other non-current amounts payable and liabilities | 24 | ||
Total non-current liabilities | |||
Current liabilities | |||
Current portion of non-current borrowings | 20 | ||
Current portion of lease liabilities | 21 | ||
Trade payables | 26 | ||
Current portion of congestion management revenue | 22 | ||
Advance amounts received | 27 | ||
Income tax payable | |||
Provisions | 23 | ||
Other current amounts payable and liabilities | 28 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
Notes | 2022 | 2021 | |
Revenue | |||
Revenue from electricity transmission and related services | 29 | ||
Other income | 30 | ||
Dividend income | |||
Total revenue, other and dividend income | |||
Operating expenses | |||
Expenses for imbalance and balancing electricity | 31 | ( | ( |
Expenses for electricity ancillary (system) services | 31 | ( | ( |
Expenses for electricity technological needs | 31 | ( | ( |
Expenses for electricity and related services | ( | ( | |
Depreciation and amortisation | 5,6,7 | ( | ( |
Wages and salaries and related expenses | ( | ( | |
Repair and maintenance expenses | ( | ( | |
Telecommunications and IT system expenses | ( | ( | |
Transport expenses | ( | ( | |
Write-off expenses of property, plant and equipment | ( | ( | |
Reversal of impairment of inventories and amounts receivable | |||
Impairment of investments | 9 | ( | |
Other expenses | ( | ( | |
Total operating expenses | ( | ( | |
Operating profit/(loss) | ( | ||
Finance income | |||
Finance costs | ( | ( | |
Profit/(loss) before income tax | ( | ||
Income tax | |||
Current year income tax income/(expenses) | 25 | ( | |
Deferred income tax income/(expenses) | 25 | ( | |
Total income tax | ( | ||
Profit/(loss) for the period | ( | ||
Other comprehensive income that will not be reclassified to profit or loss | |||
Total comprehensive income/(expenses) for the period | ( | ||
Basic and diluted earnings/(deficit) per share (in EUR) | ( |
Share | Other | Retained | |||||
Share capital | premium | Legal reserve | reserves earnings/(deficit) | Total | |||
Balance at 1 January 2021 | |||||||
Comprehensive income/(expenses) for the period | |||||||
Transfer to reserves | 17 | ( | |||||
Dividends | 18 | ( | ( | ||||
Balance at 31 December 2021 | |||||||
Balance at 1 January 2022 | |||||||
Comprehensive income/(expenses) for the period | ( | ( | |||||
Transfer to reserves | 17 | ( | |||||
Dividends | 18 | ( | ( | ||||
Balance at 31 December 2022 | ( |
2022 | 2021 | ||
Cash flows from operating activities | |||
Profit/(loss) for the period | ( | ||
Adjustments for non-cash items: | |||
Depreciation and amortisation expenses | 5,6,7 | ||
Impairment of financial assets | |||
Impairment/(reversal of impairment) of assets | ( | ( | |
Loss on disposal of financial assets | 9 | ||
Income tax expenses/(income) | 25 | ( | |
(Gain)/loss on disposal/write-off of property, plant and equipment | |||
Elimination of results of financing and investing activities: | |||
Interest income | ( | ( | |
Interest expenses | |||
Dividend income | ( | ( | |
Other finance costs/(income) | ( | ||
Changes in working capital: | |||
(Increase)/decrease in trade receivables and other amounts receivable | ( | ( | |
(Increase)/decrease in inventories, prepayments and other current | ( | ||
assets | |||
Increase/(decrease) in amounts payable, grants, deferred revenue and advance amounts received | |||
Changes in other financial assets | ( | ||
Income tax (paid) | ( | ( | |
Net cash inflow/(outflow) from operating activities | ( | ||
Cash flows from investing activities | |||
(Acquisition) of property, plant and equipment and intangible assets | ( | ( | |
Grants received | 19 | ||
Loans granted to related parties | 8 | ( | ( |
Loan repayments received | 8 | ||
Congestion management revenue received | 22 | ||
Acquisition of a joint venture | 1 | ( | |
Interest received | |||
Dividends received | |||
Financial assets acquired | 9 | ( | |
Financial assets disposed | 9 | ||
Net cash inflow/(outflow) from in investing activities | ( | ||
Cash flows from financing activities | |||
Repayments of borrowings | ( | ( | |
Settlement of lease liabilities | 21 | ( | ( |
Interest paid | ( | ( | |
Dividends paid | ( | ( | |
Net cash (outflow) from financing activities | ( | ( | |
Increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the period | 15 | ||
Cash and cash equivalents at the end of the period | 15 |
shares held | ||
(%) | ||
EPSO-G UAB | 491,736,153 | 97.5 |
Other shareholders | 12,595,227 | 2.5 |
Total | 504,331,380 | 100.0 |
Shareholding | Shareholding | |||||||
Address of the | as at | as at | ||||||
company’s registered | 31 December | 31 December | ||||||
Company name | office | 2022 | 2021 | Provision of services ensuring safety | Profile of activities | |||
Kadaka tee 42, EE- | and reliability of the electricity system | |||||||
Baltic RCC OÜ | 12915 | Tallinn Eesti | 33.33% | - | and | coordination | between | the |
transmission network operators of | ||||||||
the Baltic region | ||||||||
- | |
Land | 99 years |
Motor vehicles | from 2 to 4 years |
Buildings | from 2 to 3 years |
Other property, plant and equipment | from 2 to 3 years |
Statutory | |||||
Other | servitudes and | ||||
Patents and | Computer | intangible | protection | ||
licences | software | assets | zones* | Total | |
At 31 December 2020 | |||||
Acquisition cost | 600 | 7,087 | 127 | 3,674 | 11,488 |
Accumulated amortisation | (489) | (4,713) | (38) | - | (5,240) |
Net book amount | 111 | 2,374 | 89 | 3,674 | 6,248 |
Net book amount at 31 December 2020 | 111 | 2,374 | 89 | 3,674 | 6,248 |
Acquisitions | 21 | 1,025 | - | - | 1,046 |
Reclassification to/from PP&E | - | - | 37 | - | 37 |
Reclassification between categories | 4 | (182) | 178 | - | - |
Value adjustment due to change in assumptions | - | - | - | (1,188) | (1,188) |
Amortisation charge | (75) | (1,059) | (57) | - | (1,191) |
Net book amount at 31 December 2021 | 61 | 2,158 | 247 | 2,486 | 4,952 |
At 31 December 2021 | |||||
Acquisition cost | 625 | 7,930 | 342 | 2,486 | 11,383 |
Accumulated amortisation | (564) | (5,772) | (95) | - | (6,431) |
Net book amount | 61 | 2,158 | 247 | 2,486 | 4,952 |
Net book amount at 31 December 2021 | 61 | 2,158 | 247 | 2,486 | 4,952 |
Acquisitions | 86 | 2,546 | 2,632 | ||
Write-offs | (298) | (298) | |||
Reclassification to/from PP&E | 89 | 89 | |||
Reclassification between categories | 239 | (239) | - | ||
Value adjustment due to change in assumptions | (795) | (795) | |||
Amortisation charge | (70) | (941) | (85) | (1,096) | |
Net book amount at 31 December 2022 | 316 | 3,315 | 162 | 1,691 | 5,484 |
At 31 December 2022 | |||||
Acquisition cost | 950 | 10,028 | 342 | 1,691 | 13,011 |
Accumulated amortisation | 634) | (6,713) | (180) | - | (7,527) |
Net book amount | 316 | 3,315 | 162 | 1,691 | 5,484 |
Other | ||||||
Structures | property, | Constructio | ||||
and | plant and | n work in | ||||
Land | Buildings | machinery | equipment | progress | Total | |
At 31 December 2020 | ||||||
Acquisition cost | 908 | 18,907 | 312,238 | 13,594 | 24,009 | 369,656 |
Accumulated amortisation | - | (1,020) | (32,994) | (3,700) | - | (37,714) |
Accumulated impairment | - | - | (233) | - | - | (233) |
Net book amount | 908 | 17,887 | 279,011 | 9,894 | 24,009 | 331,709 |
Net book amount at 31 December 2020 | 908 | 17,887 | 279,011 | 9,894 | 24,009 | 331,709 |
Acquisitions | - | 54 | 903 | 778 | 51,242 | 52,977 |
Change in prepayments for PP&E | - | - | - | - | 3,641 | 3,641 |
Write-offs | - | - | (1,965) | - | - | (1,965) |
Reclassification to inventories | - | - | - | (171) | 47 | (124) |
Reclassification to intangible assets | - | - | - | - | (37) | (37) |
Reclassification between categories | (388) | 1,823 | 23,883 | 1,063 | (26,381) | - |
Off-set of connection revenue against non- current assets | - | (54) | (958) | (74) | - | (1,086) |
Off-set of grants against non-current assets | - | - | - | - | (27,210) | (27,210) |
Depreciation charge | - | (551) | (17,379) | (1,924) | - | (19,854) |
Net book amount at 31 December 2021 | 520 | 19,159 | 283,495 | 9,566 | 25,311 | 338,051 |
At 31 December 2021 | ||||||
Acquisition cost | 520 | 20,731 | 333,194 | 15,189 | 25,311 | 394,945 |
Accumulated amortisation | - | (1,572) | (49,466) | (5,623) | - | (56,661) |
Accumulated impairment | - | - | (233) | - | - | (233) |
Net book amount | 520 | 19,159 | 283,495 | 9,566 | 25,311 | 338,051 |
Net book amount at 31 December 2021 | 520 | 19,159 | 283,495 | 9,566 | 25,311 | 338,051 |
Acquisitions | 1,092 | 804 | 54,318 | 56,214 | ||
Change in prepayments for PP&E | 18,225 | 18,225 | ||||
Write-offs | (1,299) | (1,299) | ||||
Reclassification to inventories | (71) | (71) | ||||
Reclassification to intangible assets | (89) | (89) | ||||
Reclassifications between grant categories | (4,878) | (465) | 5,343 | - | ||
Reclassification between categories | 656 | 11,782 | 1,091 | (13,529) | - | |
Off-set of connection revenue against non- current assets | (914) | (50) | (964) | |||
Off-set of grants against non-current assets | (29,182) | (29,182) | ||||
Depreciation charge | (640) | (16,599) | (1,928) | (19,167) | ||
Net book amount at 31 December 2022 | 520 | 19,175 | 272,679 | 8,997 | 60,347 | 361,718 |
At 31 December 2022 | ||||||
Acquisition cost | 520 | 21,387 | 338,384 | 16,517 | 60,347 | 437,155 |
Accumulated amortisation | (2,212) | (65,705) | (7,520) | - | (75,437) | |
Accumulated impairment | - | - | ||||
Net book amount | 520 | 19,175 | 272,679 | 8,997 | 60,347 | 361,718 |
Other | ||||||
Structures | property, | Construction | ||||
and | plant and | work in | ||||
Land | Buildings | machinery | equipment | progress | Total | |
At 31 December 2022 | 520 | 19,175 | 272,679 | 8,997 | 37,575 | 338,946 |
At 31 December 2021 | 520 | 19,159 | 283,495 | 9,566 | 20,764 | 333,504 |
2022 | 2021 | |
Carrying amount at the beginning of the period | 334,322 | 315,178 |
Acquisitions | 30,146 | 28,296 |
Depreciation charge | (9,889) | (9,141) |
Write-offs | (256) | (11) |
Carrying amount at the end of the period | 354,323 | 334,322 |
Other property, | |||||
Motor | plant and | ||||
Land | Buildings | vehicles | equipment | Total | |
At 31 December 2020 | |||||
Acquisition cost | 4,465 | 47 | 714 | 127 | 5,353 |
Accumulated depreciation | (90) | - | (370) | (98) | (558) |
Net book amount | 4,375 | 47 | 344 | 29 | 4,795 |
Net book amount at 31 December 2020 | 4,375 | 47 | 344 | 29 | 4,795 |
Acquisitions | - | - | 6 | - | 6 |
Depreciation charge | (45) | (16) | (202) | (29) | (292) |
Net book amount at 31 December 2021 | 4,330 | 31 | 148 | - | 4,509 |
At 31 December 2021 | |||||
Acquisition cost | 4,465 | 47 | 720 | 127 | 5,359 |
Accumulated depreciation | (135) | (16) | (572) | (127) | (850) |
Net book amount | 4,330 | 31 | 148 | - | 4,509 |
Net book amount at 31 December 2021 | 4,330 | 31 | 148 | - | 4,509 |
Acquisitions | 1,402 | 1,402 | |||
Write-offs | (661) | (127) | (788) | ||
Depreciation charge | (45) | (16) | (258) | (319) | |
Depreciation (write-offs) | 661 | 127 | 788 | ||
Net book amount at 31 December 2022 | 4,285 | 15 | 1,292 | - | 5,592 |
At 31 December 2022 | |||||
Acquisition cost | 4,465 | 47 | 1,461 | - | 5,973 |
Accumulated depreciation | (180) | (32) | (169) | - | (381) |
Net book amount | 4,285 | 15 | 1,292 | - | 5,592 |
At 31 | At 31 | |
December 2022 | December 2021 | |
Loan to EPSO-G UAB (under the cashpool agreement) | 232,008 | 43,594 |
Carrying amount | 232,008 | 43,594 |
2022 | 2021 | |
Carrying amount at 1 January | 781 | 1 089 |
Financial assets acquired | 13,090 | - |
Financial assets disposed* | (13,871) | - |
Change in impairment | (308) | |
Carrying amount at 31 December | - | 781 |
Materials, spare parts and other inventories | 166 | 180 |
Less: impairment | (163) | (173) |
Carrying amount | 3 | 7 |
2022 | 2021 | |
Carrying amount at 1 January | 173 | 160 |
Change in impairment | (10) | 13 |
Carrying amount at 31 December | 163 | 173 |
At 31 | At 31 | |
December | December | |
2022 | 2021 | |
Amounts receivable for electricity transmission and related services | 58,414 | 49,776 |
Accumulated amounts receivable for electricity services | 2,666 | 732 |
Less: expected credit losses of trade receivables | - | (45) |
Carrying amount | 61,080 | 50,463 |
At 31 | At 31 | |
December | December | |
2022 | 2021 | |
Amounts receivable for electricity transmission and related services | 17 | 143 |
Congestion management revenue receivable | 649 | 3,741 |
PSO funds receivable | 354 | 3,189 |
Accumulated amounts receivable for electricity transmission | 1,477 | 3,074 |
Other trade receivables | 61 | 53 |
Carrying amount | 2,558 | 10,200 |
At 31 | At 31 | |
December 2022 | December 2021 | |
Grants receivable | 302 | 9 900 |
Other amounts receivable | 613 | 92 |
Less: impairment of other receivables | (23) | (23) |
Carrying amount | 892 | 9 969 |
At 31 | At 31 | |
December 2022 | December 2021 | |
Funds deposited for guarantees | 5,000 | 3000 |
Deposits received (Note 28) | 2,334 | 2359 |
Other financial assets | 27 | |
Carrying amount | 7,361 | 5,359 |
At 31 | At 31 | |
December 2022 | December 2021 | |
Cash at bank | 499 | 1,819 |
Carrying amount | 499 | 1,819 |
Opening balance at 1 January | 2022 | 2021 |
Grants receivable (Note 13) | 9,900 | 3,191 |
Grants received in advance (non-current liabilities) (Note 24) * | (1,677) | (1,677) |
Grants received in advance (current liabilities) (Note 27) * | (9,705) | (4,787) |
(1,482) | (3,273) | |
Recognised grants | ||
Transfer to property, plant and equipment (Note 6) | 30,146 | 28,296 |
Grants used for compensation of expenses | 8 | - |
30,154 | 28,296 | |
Grants received | ||
Grants received in the form of monetary funds (cash flow statement) | 72,086 | 22,496 |
Congestion revenue transferred to grants (Note 22) | 22,992 | 2,954 |
Grants received during the previous years | 26 | (31) |
95,104 | 25,419 | |
Grants received in the form of assets ** | 964 | 1,086 |
Closing balance at 31 December | ||
Grants receivable (Note 13) | 302 | 9,900 |
Grants received in advance (non-current liabilities) (Note 24) * | (32,802) | (1,677) |
Grants received in advance (current liabilities) (Note 27) * | (34,896) | (9,705) |
(67,396) | (1,482) | |
At 31 | At 31 | |
December 2022 | December 2021 | |
Non-current borrowings | ||
Bank borrowings | 34,285 | 51,452 |
Current borrowings | ||
Current portion of non-current borrowings | 6,143 | 14,225 |
Total borrowings | 40,428 | 65,677 |
At 31 | At 31 | |
December 2022 | December 2021 | |
From 1 to 2 years | 6,143 | 14,225 |
From 2 to 5 years | 14,142 | 19,227 |
After 5 years | 14,000 | 18,000 |
Total | 34,285 | 51,452 |
At 31 | At 31 | |
December | December | |
2022 | 2021 | |
Cash and cash equivalents | 499 | 1,819 |
Non-current borrowings | (34,285) | (51,452) |
Lease liabilities | (5,299) | (4,414) |
Current portion of non-current borrowings | (6,143) | (14,225) |
Interest charged on borrowings | (49) | (92) |
Current portion of lease liabilities | (403) | (180) |
Net debt | (45,680) | (68,544) |
Cash and cash equivalents | 499 | 1,819 |
Borrowings with a fixed interest rate | (46,179) | (51,257) |
Borrowings with a variable interest rate | (19,106) | |
Net debt | (45,680) | (68,544) |
Cash | Borrowings | Other | Leases | Total | |
financing | |||||
Net debt as at 31 December 2020 | 33 | (80,017) | - | (4,857) | (84,841) |
Increase (decrease) in cash and cash equivalents | 1,786 | - | - | 1,786 | |
New leases | - | - | (6) | (6) | |
Lease payments | - | - | 269 | 269 | |
Repayment of a borrowing | - | 14,225 | - | 14,225 | |
Interest charged | (8) | (722) | (64) | (794) | |
Interest paid | 8 | 745 | 64 | 817 | |
Net debt as at 31 December 2021 | 1,819 | (65,769) | - | (4,594) | (68,544) |
Increase (decrease) in cash and cash equivalents | (1,320) | (1,320) | |||
New leases | (1,402) | (1,402) | |||
Lease payments | 294 | 294 | |||
Repayment of a borrowing | 25,249 | 25,249 | |||
Interest charged | (621) | (25) | (68) | (714) | |
Interest paid | 664 | 25 | 68 | 757 | |
Net debt as at 31 December 2022 | 499 | (40,477) | - | (5,702) | (45,680) |
2022 | 2021 | |
Carrying amount at the beginning of the period | 4,594 | 4,857 |
Leases | 1,402 | 6 |
Expenses of interest charged | 68 | 64 |
Lease payments (principal and interest) | (362) | (333) |
Carrying amount at the end of the period | 5,702 | 4,594 |
Non-current lease liabilities | 5,299 | 4,414 |
Current lease liabilities | 403 | 180 |
Total liabilities | 5,702 | 4,594 |
At 31 | At 31 | |
December 2022 | December 2021 | |
Current portion | 403 | 180 |
Repayment terms of non-current liabilities: | ||
From 1 to 2 years | 373 | 44 |
From 2 to 3 years | 370 | 22 |
From 3 to 5 years | 275 | 46 |
After 5 years | 4,281 | 4,302 |
Total | 5,702 | 4,594 |
At 31 | At 31 | |
December | December | |
2022 | 2021 | |
Non-current portion of congestion management revenue included in liabilities | 64,095 | 88,267 |
Current portion of congestion management revenue included in liabilities | 287,400 | 20,820 |
Total congestion management revenue | 351,495 | 109,087 |
2022 | 2021 | |
Congestion management revenue at 1 January | 109,087 | 62,519 |
Congestion management revenue received during the period | 267,296 | 50,112 |
Transfer to property, plant and equipment | (22,992) | (2,954)) |
Congestion management revenue recognised as income during the period | (1,896) | (,590) |
Congestion management revenue at 31 December | 351,495 | 109,087 |
At 31 | At 31 | |
December 2022 | December 2021 | |
Provisions for pension benefits to employees (Note 2.15) | 654 | 275 |
Provisions for servitude liabilities | 468 | 277 |
Provisions for registration of protection zones | 367 | 1,646 |
Provisions for settlement of current liabilities (Note 39) | 100 | 661 |
Carrying amount | 1,589 | 2,859 |
Non-current provisions | 941 | 352 |
Current provisions | 648 | 2,507 |
Provisions for | Provisions for | ||||
pension benefit | Provisions for | registration of | |||
obligations to | servitude | protection | Provisions for | ||
employees | liabilities | zones | litigations and claims | Total | |
Carrying amount at 31 December 2020 | 218 | 1,250 | 1,909 | 15 | 3,392 |
Calculated | - | ||||
Revised estimate | 57 | (925) | (263) | 646 | (485) |
Payments made | (48) | (48) | |||
Carrying amount at 31 December 2021 | 275 | 277 | 1,646 | 661 | 2,859 |
Calculated | 100 | 100 | |||
Revised estimate | 379 | 260 | (1,055) | (416) | |
Payments made | (69) | (224) | (661) | (954) | |
Carrying amount at 31 December 2022 | 654 | 468 | 367 | 100 | 1,589 |
At 31 | At 31 | |
December 2022 | December 2021 | |
Advance amounts received from connection of new consumers | 1,115 | - |
Non-current trade payables | 321 | 430 |
Deferred revenue | 154 | 163 |
Grants received in advance* | 32,802 | 1,677 |
Carrying amount | 34,392 | 2,270 |
Income tax expenses of the current year | - | 11,395 |
Income tax expenses of the previous year | (16,772) | (1,819) |
Deferred income tax income/(benefit) | (8,275) | (7,307) |
Deferred income tax income/(benefit) of the previous year | 16,184 | 1,819 |
Income tax expenses/(benefit) of the current year | (8,863) | 4,088 |
mpairment of | |||||||
revalued | |||||||
property, | Statutory | ||||||
plant and | servitudes | ||||||
equipment | and | ||||||
and financial Impairment of Congestion protection | |||||||
assets | assets | revenue | zones | Tax loss | Other | Total | |
At 31 December 2020 | 1,381 | 147 | 13,079 | 474 | - | 497 | 15,578 |
Recognised in profit and loss | 44 | (9) | 5,532 | (186) | - | 180 | 5,561 |
At 31 December 2021 | 1,425 | 138 | 18,611 | 288 | - | 677 | 21,139 |
Recognised in profit and loss | (179) | (45) | (16,233) | (163) | 8,305 | (51) | (8,366) |
At 31 December 2022 | 1,246 | 93 | 2,378 | 125 | 8,305 | 626 | 12,773 |
ncrease in | ||||||||
value of | ||||||||
revalued | ||||||||
property, | Statutory | |||||||
plant and | servitudes | Effect of | ||||||
equipment | Differences in Tax relief on | and | capitalis | |||||
and financial depreciation | acquisition | protection | ation of | |||||
assets | rates | of PP&E | zones | interest | Total | |||
At 31 December 2020 | - | 186 | (1,426) | (551) | (281) | (2,072) |
Recognised in profit and loss | - | (392) | 138 | 178 | 3 | (73) |
At 31 December 2021 | - | (206) | (1,288) | (373) | (278) | (2,145) |
Recognised in profit and loss | - | 418 | (87) | 119 | 7 | 457 |
At 31 December 2022 | - | 212 | (1,375) | (254) | (271) | (1,688) |
Deferred income tax assets, net, at 31 December 2021 | 21,139 | |||||
Deferred income tax assets, net, at 31 December 2022 | 12,773 | |||||
Deferred income tax liability, net, at 31 December 2021 | (2,145) | |||||
Deferred income tax liability, net, at 31 December 2022 | (1,688) | |||||
Deferred income tax, net, at 31 December 2021 | 18,994 | |||||
Deferred income tax, net, at 31 December 2022 | 1,085 |
At 31 | At 31 | |
December 2022 | December 2021 | |
Deferred income tax assets: | ||
Deferred income tax assets to be realised after more than 12 months | 4,285 | 20,990 |
Deferred income tax assets to be realised within 12 months | 8,488 | 149 |
Total | 12,773 | 21,139 |
Deferred income tax liabilities: | ||
Deferred income tax liabilities to be settled after more than 12 months | (1,314) | (2,032) |
Deferred income tax liabilities to be settled within 12 months | (374) | (113) |
Total | (1,688) | (2,145) |
At 31 | At 31 | |
December 2022 | December 2021 | |
Amounts payable for electricity | 53,737 | 42,280 |
Amounts payable for repair works, services | 4,900 | 7,691 |
Amounts payable for property, plant and equipment | 11,509 | 9,483 |
Carrying amount | 70,146 | 59,454 |
At 31 | At 31 |
December 2022 | December 2021 |
Advance amounts received from new consumers and producers* | 568 | 581 |
Grants received in advance | 34,896 | 9,705 |
Other advance amounts received | 29 | 31 |
Carrying amount | 35,506 | 10,328 |
At 31 | At 31 | |
December | December | |
2022 | 2021 | |
Non-financial liabilities | ||
Employment-related liabilities | 303 | 227 |
Accrued expenses relating to vacation reserve | 1,442 | 1,131 |
VAT payable | 4,055 | 3,762 |
Real estate tax payable | 622 | 512 |
Total non-financial liabilities | 6,422 | 5,632 |
Financial liabilities | ||
Dividends payable | 522 | 514 |
Interest payable | 49 | 92 |
Accrued other expenses | 2,580 | 2,014 |
Deposits received* | 2,334 | 2,359 |
Fee payable to the regulator | 394 | 258 |
Other amounts payable and current liabilities | 6 | 17 |
Total financial liabilities | 5,885 | 5,254 |
Total carrying amount of financial and non-financial liabilities | 12,307 | 10,886 |
Revenue from contracts with customers | 2022 | 2021 |
Revenue from electricity transmission and related services | ||
Electricity transmission services | 72,516 | 80,070 |
Trade in balancing/imbalance electricity | 175,145 | 71,720 |
Electricity ancillary (system) services | 137,175 | 91,653 |
Revenue from other sales of electricity and related services | 2,025 | 2,618 |
Total revenue from electricity transmission and related services | 386,861 | 246,061 |
Other income from contracts with customers | ||
Income from administration of guarantees of origin | 129 | 126 |
Total other income | 129 | 126 |
Total revenue from contracts with customers | 386,990 | 246,187 |
Revenue not attributable to contracts with customers | ||
PSO services* | 28,893 | 19,978 |
Congestion revenue | 1,896 | 590 |
Other electricity-related services | 1,161 | 495 |
Revenue from connection of producers and relocation of electrical installations | 13 | 8 |
Total revenue not attributable to contracts with customers | 31,963 | 21,071 |
Total revenue | 418,953 | 267,258 |
2022 | 2021 | |
Expenses for purchase of imbalance and balancing electricity | 203,588 | 91,007 |
Expenses for electricity ancillary (system) services | 111,633 | 61,860 |
Expenses for electricity technological needs | 99,576 | 40,165 |
2022 | 2021 | |
Lithuania | 344,221 | 242,169 |
Estonia | 43,862 | 10,176 |
Sweden | 15,840 | 7,231 |
Poland | 5,846 | 5,823 |
Latvia | 1,448 | 2,192 |
Norway | 7,838 | 2,304 |
Other countries | 1,253 | 693 |
Total | 420,308 | 270,588 |
Company name | 2022 |
Energijos Skirstymo Operatorius AB | 200 602 |
Ignitis UAB | 48 486 |
Ignitis Gamyba AB | 27 705 |
Amounts | ||||||
Related parties | Amounts | payable and | ||||
receivable and | accrued | |||||
EPSO-G UAB group companies | accrued revenue | expenses | Loans granted | Purchases | Sales | Other sales |
EPSO-G UAB | 25 | 79 | 232,008 | 242 | - | 13,850* |
TETAS UAB | 365 | 2,046 | - | 9,702 | 180 | - |
BALTPOOL UAB | 354 | - | - | - | 12,279 | - |
ENERGY CELLS UAB | 123 | 48 | - | 38 | 200 | - |
State-owned companies | ||||||
Energijos Skirstymo Operatorius AB | 33,059 | 985 | - | 4,039 | 200,591 | - |
Ignitis Gamyba AB | 3,712 | 25,387 | - | 181,932 | 27,705 | - |
Ignitis Grupės Paslaugų Centras UAB | 27 | - | - | - | 295 | - |
Ignitis UAB | 10,138 | - | - | 11,176 | 48,486 | - |
Vilniaus Kogeneracinė Jėgainė UAB | 8 | 100 | - | 579 | 212 | - |
Kauno Kogeneracinė Jėgainė UAB | - | 81 | - | 771 | 194 | - |
Transporto Valdymas UAB | - | - | - | 123 | - | - |
State Enterprise Lithuanian Road | ||||||
Administration | - | 321 | - | - | - | - |
STATE ENTERPRISE IGNALINA | ||||||
NUCLEAR POWER PLANT | 159 | - | - | - | 1,152 | - |
LTG Infra AB | 127 | 15 | - | - | 652 | - |
State Enterprise Centre of Registers | - | 205 | - | 240 | - | - |
48,097 | 29,267 | 232,008 | 208,842 | 292,011 | 13,785 |
Dividends paid to related parties | 2022 | 2021 |
EPSO-G UAB | 4,917 | 16,129 |
Total | 4,917 | 16,129 |
Amounts | Amounts payable | |||||
receivable and | and accrued | Loans | ||||
EPSO-G UAB group companies | accrued revenue | expenses | granted | Purchases | Sales | Other sales |
EPSO-G UAB | - | 53 | 43,594 | 628 | - | - |
TETAS UAB | 618 | 958 | 11,522 | 89 | 13 | |
BALTPOOL UAB | 3,189 | - | - | 203 | 10,527 | - |
State-owned companies | ||||||
Energijos Skirstymo Operatorius AB | 20,543 | 273 | - | 3,907 | 159,142 | - |
Ignitis Gamyba AB | 4,620 | 19,003 | - | 82,846 | 13,687 | - |
Ignitis Grupės Paslaugų Centras UAB | 30 | - | - | - | 278 | - |
Ignitis UAB | 13,543 | - | - | 3,151 | 23,756 | - |
Vilniaus Kogeneracinė Jėgainė UAB | - | 175 | - | 243 | 396 | - |
Kauno Kogeneracinė Jėgainė UAB | - | 43 | - | 262 | 125 | - |
Transporto Valdymas UAB | - | 18 | - | 181 | - | - |
Projektų Ekspertizė UAB | - | 46 | - | 103 | - | - |
State Enterprise Lithuanian Road Administration | - | 321 | - | - | - | - |
State Enterprise Ignalina Nuclear Power Plant | 94 | 10 | - | 128 | 923 | - |
LTG Infra AB | 69 | - | - | - | 499 | - |
42,706 | 20,900 | 43,594 | 103,174 | 209,422 | 13 | |
Dividends paid to related parties | 2021 | 2020 |
EPSO-G UAB | 16,129 | 3,983 |
Total | 16,129 | 3,983 |
2022 | 2021 | |
Employment-related payments* | 803 | 802 |
Whereof: Termination benefits* | 37 | |
Number of key management personnel (average annual) | 7 | 7 |
2022 | 2021 | |
Profit/(loss) for the period attributable to the Company’s shareholders (EUR thousands) | (49,449) | 20,013 |
Weighted average number of shares (units) | 504,331,380 | 504,331,380 |
Basic and diluted earnings/(deficit) per share (in EUR) | (0.098) | 0.040 |
Financial assets | At 31 | At 31 |
December 2022 | December 2021 | |
Trade receivables under contracts with customers (Note 11) | 61,080 | 50,463 |
Trade receivables (Note 12) | 2,558 | 10,200 |
Other amounts receivable (Note 13) | 892 | 9,969 |
Loans granted (Note 8) | 232,008 | 43,594 |
Other financial assets (Note 14) | 7,361 | 5,359 |
Cash and cash equivalents (Note 15) | 499 | 1,819 |
Financial assets measured at amortised cost | 304,398 | 121,404 |
Other financial assets | ||
Financial assets measured at fair value through other comprehensive income (Note 9) | - | 781 |
Total financial assets | 304,398 | 122,185 |
At 31 December | At 31 December | |
2022 | 2021 | |
Borrowings (Note 20) | 40,428 | 65,677 |
Lease liabilities (Note 21) | 5,702 | 4,594 |
Trade payables (Note 26) | 70,146 | 59,454 |
Dividends payable (Note 28) | 522 | 514 |
Accrued other expenses and deferred revenue (Note 28) | 2,580 | 2,014 |
Guarantee on the fulfilment of obligations (Note 28) | 2,334 | 2,359 |
Total | 121,712 | 134,612 |
At 31 | At 31 | |
December 2022 | December 2021 | |
Financial assets, excluding assets measured at fair value through other comprehensive income | 304,398 | 121,404 |
Swedbank | A+ |
SEB | AA- |
OP Corporate Bank | AA- |
Up to 3 | Between | Within the | Within | After five | Total | |
months | 4 months | second | third – fifth | years | liabilities | |
and 1 year | year | year | ||||
At 31 December 2022 | ||||||
Trade and other amounts | ||||||
payable | 75,582 | - | - | - | - | 75,582 |
Borrowings | - | 6,509 | 6,452 | 14,757 | 14,267 | 41,985 |
Lease liabilities | 120 | 345 | 442 | 850 | 7,587 | 9,344 |
75,702 | 6,854 | 6,894 | 15,607 | 21,854 | 126,911 |
At 31 December 2021 | ||||||
Trade and other amounts | ||||||
payable | 64,341 | - | - | - | - | 64,341 |
Borrowings | 1,262 | 13,559 | 14,675 | 19,989 | 18,415 | 67,900 |
Lease liabilities | 75 | 165 | 107 | 253 | 7,671 | 8,271 |
65,678 | 13,724 | 14,782 | 20,242 | 26,086 | 140,512 |