Notes | At 31 December 2023 | At 31 December 2022 | ||
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 | 24 | |||
Total non-current assets | ||||
Current assets | ||||
Inventories | 9 | |||
Prepayments | ||||
Trade receivables under contracts with customers | 10 | |||
Other trade receivables | 11 | |||
Other amounts receivable | 12 | |||
Prepaid income tax | 24 | |||
Loans granted | 13 | |||
Other financial assets | 14 | |||
Cash and cash equivalents | 15 | |||
Total current assets | ||||
TOTAL ASSETS | ||||
EQUITY AND LIABILITIES | ||||
Equity | ||||
Share capital | 16 | |||
Share premium | 16 | |||
Revaluation reserve | 17 | |||
Legal reserve | 17 | |||
Other reserves | 17 | |||
Retained earnings/(deficit) | ( | |||
Total equity | ||||
Liabilities | ||||
Non-current liabilities | ||||
Non-current borrowings | 20 | |||
Lease liabilities | 21 | |||
Congestion management funds | 22 | |||
Provisions | 23 | |||
Other non-current amounts payable and liabilities | ||||
Total non-current liabilities | ||||
Current liabilities | ||||
Current portion of non-current borrowings | 20 | |||
Current borrowings | 20 | |||
Current portion of lease liabilities | 21 | |||
Trade payables | 25 | |||
Current portion of congestion management funds | 22 | |||
Advance amounts received | 26 | |||
Provisions | 23 | |||
Other current amounts payable and liabilities | 27 | |||
Total current liabilities | ||||
Total liabilities | ||||
TOTAL EQUITY AND LIABILITIES |
Notes | At 31 December 2023 | At 31 December 2022 (reclassification) | ||
Revenue | ||||
Revenue from electricity transmission and related services | 29 | |||
Other income | 30 | |||
Total revenue, other and dividend income | ||||
Operating expenses | ||||
Expenses for purchase of electricity and related services | 31 | ( | ( | |
Wages and salaries and related expenses | ( | ( | ||
Purchases of repair and maintenance services | ( | ( | ||
Reversal of impairment of inventories and amounts receivable | ||||
Other expenses | 32 | ( | ( | |
Total operating expenses | ( | ( | ||
EBITDA | ( | |||
Dividend income | ||||
Depreciation and amortisation | 5,6,7 | ( | ( | |
Revaluation of property, plant and equipment | ( | |||
Impairment and loss on write-off of property, plant and equipment | ( | ( | ||
Operating profit/(loss) (EBIT) | ( | |||
Financial income | ||||
Financial costs | ( | ( | ||
Financial income (costs) net | ( | |||
Profit/(loss) before income tax | ( | |||
Income tax | ||||
Current year income tax income/(expenses) | 24 | |||
Deferred income tax income/(expenses) | 24 | ( | ||
Total income tax | ||||
Profit/(loss) for the period | ( | |||
Other comprehensive income (expenses) that will not be reclassified to profit or loss | ||||
Gain on revaluation of non-current assets | 17 | |||
Deferred tax (expenses) | 17 | ( | ||
Total comprehensive income/(expenses) for the period | ( | |||
Basic and diluted earnings/(deficit) per share (in EUR) | ( |
Note | Share capital | Share premium | Legal reserve | Revaluation reserve | Other reserves | Retained earnings/ (deficit) | Total | |
Balance at 1 January 2022 | ||||||||
Comprehensive income/(expenses) for the period | ( | ( | ||||||
Transfer to reserves | 17 | ( | ||||||
Dividends | 18 | ( | ( | |||||
Balance at 31 December 2022 | ( | |||||||
Balance at 1 January 2023 | ( | |||||||
Comprehensive income/(expenses) for the period | ||||||||
Transfer to reserves | 17 | ( | ( | |||||
Dividends | 18 | |||||||
Balance at 31 December 2023 | ||||||||
Notes | At 31 December 2023 | At 31 December 2022 | ||
Cash flows from operating activities | ||||
Profit/(loss) for the period | ( | |||
Adjustments for non-cash items | ||||
Depreciation and amortisation expenses | 5,6,7 | |||
Revaluation of property, plant and equipment | 6 | |||
Impairment/(reversal of impairment) of inventories and receivables | 9 | ( | ( | |
Loss on disposal of financial assets | ||||
Impairment of property, plant and equipment | 6 | |||
Income tax expenses/(income) | 24 | ( | ( | |
(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 | ( | |||
Congestion management inflows received | 22 | |||
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 | 35 | ( | ( | |
Grants received | 19 | |||
Loans granted to related parties | 13 | ( | ||
Congestion management inflows received | 22 | |||
Acquisition of a joint venture | ( | |||
Interest received | ||||
Dividends received | ||||
Financial assets acquired | 8 | ( | ||
Financial assets disposed | 8 | |||
Net cash inflow/(outflow) from in investing activities | ( | |||
Cash flows from financing activities | ||||
Repayments of borrowings | 20 | ( | ( | |
Settlement of lease liabilities | 20 | ( | ( | |
Interest paid | 20 | ( | ( | |
Dividends paid | ( | ( | ||
Other cash flows from financing activities | ||||
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 |
Number of shares held | Number of shares held (%) | |||||||
At 31 December 2023 | At 31 December 2022 | At 31 December 2023 | At 31 December 2022 | |||||
EPSO-G UAB | 491,736,153 | 491,736,153 | 97.5 | 97.5 | ||||
Other shareholders | 12,595,227 | 12,595,227 | 2.5 | 2.5 | ||||
Total | 504,331,380 | 504,331,380 | 100 | 100 | ||||
Company name | Address of the company’s registered office | at 31 December 2023 | at 31 December 2022 | Profile of activities |
Baltic RCC OÜ | Kadaka tee 42, EE- 12915 Tallinn Eesti | 33.33% | 33.33% | Provision of services ensuring safety and reliability of the electricity system and coordination between the transmission network operators of the Baltic region |
Categories of property, plant and equipment and intangible assets | Useful lives (in years) |
Buildings | 20 – 75 |
Structures and machinery, whereof | |
- Constructions of transformer substations | 30 |
- Structures, machinery and equipment, whereof: | |
- 400, 330, 110, 35 kV electricity transmission lines | 40 – 55 |
- 400, 330, 110, 35, 6-10 kV switchyard’s electrical installations | 30 – 35 |
- 400, 330, 110, 35, 6-10 kV capacity transformers | 35 |
- electricity and communication devices | 20 – 25 |
- electrical installations, whereof: | 15 – 35 |
- relay security and automation equipment | 15 – 35 |
- technological and dispatch control equipment | 8 |
- other equipment | 5 – 20 |
Other property, plant and equipment, whereof: | |
- computer hardware and communication equipment | 3 – 10 |
- inventory, tools | 4 – 10 |
Intangible assets, whereof: | 3 – 4 |
- statutory servitudes and protection zones of the transmission network | Not subject to amortisation |
At 31 December 2022 (before reclassification) | Reclassification | At 31 December 2022 (after reclassification) | |||
Revenue | |||||
Revenue from electricity transmission and related services | 418,953 | - | 418,953 | ||
Other income | 1,355 | - | 1,355 | ||
Dividend income | 43 | (43) | - | ||
Total revenue, other and dividend income | 420,351 | (43) | 420,308 | ||
Operating expenses | |||||
Purchases of electricity transmission and related services | - | (420,106) | (420,106) | ||
Expenses for imbalance and balancing electricity | (203,588) | 203,588 | - | ||
Expenses for electricity ancillary (system) services | (111,633) | 111,633 | - | ||
Expenses for electricity technological needs | (99,576) | 99,576 | - | ||
Expenses for electricity and related services | (5,309) | 5,309 | - | ||
Depreciation and amortisation | (20,582) | 20,582 | - | ||
Wages and salaries and related expenses | (15,601) | - | (15,601) | ||
Purchases of repair and maintenance services | (8,771) | - | (8,771) | ||
Telecommunications and IT system expenses | (2,214) | 2,214 | - | ||
Transport expenses | (301) | 301 | - | ||
Write-off expenses of property, plant and equipment | (461) | 461 | - | ||
Reversal of impairment of inventories and amounts receivable | 55 | - | 55 | ||
Other expenses | (9,833) | (2,510) | (12,343) | ||
Total operating expenses | (477,814) | 21,048 | (456,766) | ||
EBITDA | (57,463) | 21,005 | (36,458) | ||
Dividend income | - | 43 | 43 | ||
Depreciation and amortisation | - | (20,582) | (20,582) | ||
Assets write-off expenses (reversal) | - | (466) | (466) | ||
Operating profit/(loss) (EBIT) | (57,463) | - | (57,463) | ||
Financial income | 63 | - | 63 | ||
Financial costs | (947) | - | (947) | ||
Other financial income (expenses) in net value | (884) | - | (884) | ||
Profit/(loss) before income tax | (58,347) | - | (58,347) | ||
Income tax | |||||
Current year income tax income/(expenses) | 16,772 | - | 16,772 | ||
Deferred income tax income/(expenses) | (7,909) | - | (7,909) | ||
Total income tax | 8,863 | - | 8,863 | ||
Profit/(loss) for the period | (49,484) | - | (49,484) | ||
Total comprehensive income/(expenses) for the period | (49,484) | - | (49,484) |
Patents and licences | Computer software | Other intangible assets | Statutory servitudes and protection zones* | Total | |
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 1 January 2022 | 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) |
Off-set of grants against intangible assets | - | - | - | - | - |
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 |
Net book amount at 1 January 2023 | 316 | 3,315 | 162 | 1,691 | 5,484 |
Acquisitions | 7 | 2,251 | - | 176 | 2,434 |
Write-offs | - | - | - | - | - |
Reclassification to/from PP&E | 886 | (816) | - | - | 70 |
Reclassification between categories | - | - | - | - | - |
Value adjustment due to change in assumptions | - | - | - | 201 | 201 |
Off-set of grants against intangible assets | - | (2,415) | - | - | (2,415) |
Amortisation charge | (332) | (425) | (76) | - | (833) |
Net book amount at 31 December 2023 | 877 | 1,910 | 86 | 2,068 | 4,941 |
At 31 December 2023 | |||||
Acquisition cost | 1,785 | 6,633 | 342 | 2,068 | 10,828 |
Accumulated amortisation | (908) | (4,723) | (256) | - | (5,887) |
Net book amount | 877 | 1,910 | 86 | 2,068 | 4,941 |
Land | Buildings | Structures and machinery | Other property, plant and equipment | Construction work in progress | Total | |
At 31 December 2021 | ||||||
Revaluated acquisition cost | 520 | 20,731 | 333,194 | 15,189 | 25,311 | 394,945 |
Accumulated depreciation | - | (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 1 January 2022 | 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 |
Revaluation | - | - | - | - | - | - |
Write-offs | - | - | (1,299) | - | - | (1,299) |
Impairment | - | - | - | - | - | - |
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 | ||||||
Revaluated acquisition cost | 520 | 21,387 | 338,384 | 16,517 | 60,347 | 437,155 |
Accumulated depreciation | - | (2,212) | (65,705) | (7,520) | - | (75,437) |
Net book amount | 520 | 19,175 | 272,679 | 8,997 | 60,347 | 361,718 |
Net book amount at 1 January 2023 | 520 | 19,175 | 272,679 | 8,997 | 60,347 | 361,718 |
Acquisitions | - | 492 | 13,909 | 4,136 | 150,991 | 169,528 |
Change in prepayments for PP&E | - | - | - | - | (6,591) | (6,591) |
Revaluation | - | 543 | 5,245 | 23 | - | 5,811 |
Write-offs | - | - | (95) | 101 | - | 6 |
Impairment | - | - | - | (108) | - | (108) |
Reclassification to inventories | - | - | - | (200) | - | (200) |
Reclassification to intangible assets | - | - | - | - | (70) | (70) |
Reclassification off-set of grants against intangible assets | - | - | - | - | 2,415 | 2,415 |
Reclassifications between grant categories | - | - | (47,175) | (984) | 48,159 | - |
Reclassification between categories | - | 700 | 69,004 | 1,291 | (70,995) | - |
Off-set of connection revenue against non-current assets | - | (492) | (13,886) | (1,078) | (1,417) | (16,873) |
Off-set of grants against non-current assets | - | - | - | - | (102,021) | (102,021) |
Depreciation charge | - | (612) | (15,937) | (1,909) | - | (18,458) |
Net book amount at 31 December 2023 | 520 | 19,806 | 283,744 | 10,269 | 80,818 | 395,157 |
At 31 December 2023 | ||||||
Revaluated acquisition cost | 520 | 19,806 | 283,744 | 10,269 | 80,818 | 395,157 |
Accumulated depreciation | - | - | - | - | - | - |
Net book amount | 520 | 19,806 | 283,744 | 10,269 | 80,818 | 395,157 |
2023 | 2022 | |||
Carrying amount at 1 January | 22,772 | 4,547 | ||
Prepayments paid for PPE over the period | 13,803 | 23,056 | ||
Transfer to construction work in progress | (20,358) | (4,831) | ||
Unused advances repaid | (36) | - | ||
Carrying amount at at the end of the period | 16,181 | 22,772 |
Land | Buildings | Structures and machinery | Other property, plant and equipment | Construction work in progress | Total | |
At 31 December 2022 | 520 | 19,175 | 272,679 | 8,997 | 37,575 | 338,946 |
At 31 December 2023 | 520 | 18,746 | 257,432 | 10,207 | 64,637 | 351,542 |
2023 | 2022 | |||
Carrying amount at 1 January | 354,323 | 334,322 | ||
Acquisitions | 116,479 | 30,146 | ||
Depreciation charge | (11,963) | (9,889) | ||
Write-offs | (333) | (256) | ||
Carrying amount at 31 December | 458,506 | 354,323 |
Recognised in other comprehensive income (revaluation reserve) | Recognised through profit or loss | Total revaluation impact | |
Increase in net book value as at 31 December 2023 | 27,435 | 8,172 | 35,607 |
(Decrease) in net book value as at 31 December 2023 | - | (29,796) | (29,796) |
Total revaluation impact as at 31 December 2023 | 27,435 | (21,624) | 5,811 |
Additional component for the financing of investments, % of forecast | Change in asset value, EUR million |
0% | -92.1 |
33% | -61.4 |
67% | -30.7 |
100% | 0 |
133% | 30.7 |
Change in rate of investment return from 2025, % | Change in asset value, EUR million |
-0.50% | -15.2 |
-0.25% | -7.6 |
0.00% | 0 |
0.25% | 7.6 |
0.50% | 15.3 |
Change in discount rate (return on investments is recalculated from 2025 accordingly), % | Change in asset value, EUR million |
-1.00% | 1.5 |
-0.50% | 0.7 |
0.00% | 0 |
0.50% | -0.6 |
1.00% | -1.1 |
Land | Buildings | Motor vehicles | Other property, plant and equipment | Total | |
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 1 January 2022 | 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 |
Net book amount at 1 January 2023 | 4,285 | 15 | 1,292 | - | 5,592 |
Acquisitions | - | 70 | 140 | - | 210 |
Write-offs | - | (47) | (59) | - | (106) |
Depreciation charge | (45) | (16) | (385) | - | (446) |
Depreciation (write-offs) | - | 48 | 57 | - | 105 |
Net book amount at 31 December 2023 | 4,240 | 70 | 1,045 | - | 5,355 |
At 31 December 2023 | |||||
Acquisition cost | 4,465 | 70 | 1,542 | - | 6,077 |
Accumulated depreciation | (225) | - | (497) | - | (722) |
Net book amount | 4,240 | 70 | 1,045 | - | 5,355 |
At 31 December 2023 | At 31 December 2022 | |||
Carrying amount at 1 January | - | 781 | ||
Financial assets acquired | - | 13,090 | ||
Financial assets disposed* | - | (13,871) | ||
Change in impairment | - | - | ||
Carrying amount at the end of the period | - | - |
At 31 December 2023 | At 31 December 2022 | |||
Materials, spare parts and other inventories | 194 | 166 | ||
Less: impairment | (153) | (163) | ||
Carrying amount at the end of the period | 41 | 3 |
At 31 December 2023 | At 31 December 2022 | |||
Carrying amount at 1 January | 163 | 173 | ||
Change in impairment | (10) | (10) | ||
Carrying amount at the end of the period | 153 | 163 |
At 31 December 2023 | At 31 December 2022 | |||
Amounts receivable for electricity transmission and related services | 18,082 | 58,414 | ||
Accumulated amounts receivable for electricity services | 547 | 2,666 | ||
Carrying amount at the end of the period | 18,629 | 61,080 |
At 31 December 2023 | At 31 December 2022 | |||
Amounts receivable for electricity transmission and related services | 49 | 17 | ||
Congestion management funds receivable | 770 | 649 | ||
PSO funds receivable | - | 354 | ||
Accumulated amounts receivable for electricity transmission and related services | 7,408 | 1,477 | ||
Other trade receivables | 56 | 61 | ||
Carrying amount at the end of the period | 8,283 | 2,558 |
At 31 December 2023 | At 31 December 2022 | |||
Grants receivable | 34,006 | 302 | ||
Other amounts receivable | 443 | 613 | ||
VAT receiveble from the budget | 441 | - | ||
Less: impairment of other receivables | (23) | (23) | ||
Carrying amount | 34,867 | 892 |
At 31 December 2023 | At 31 December 2022 | |||
Loan to EPSO-G UAB (under the cashpool agreement) | 166,600 | 232,008 | ||
Interest on loans | 482 | - | ||
Carrying amount | 167,082 | 232,008 |
At 31 December 2023 | At 31 December 2022 | |||
Funds deposited for guarantees | 1,500 | 5,000 | ||
Deposits received | 2,889 | 2,334 | ||
Other financial assets | 55 | 27 | ||
Carrying amount at the end of the period | 4,444 | 7,361 |
At 31 December 2023 | At 31 December 2022 | |||
Cash at bank | 634 | 499 | ||
Carrying amount at the end of the period | 634 | 499 |
At 31 December 2023 | ||
Carrying amount at 1 January | - | |
Revaluation of property, plant and equipment | 27,435 | |
Depreciation of revaluation reserve | - | |
Write-off of property, plant and equipment | - | |
Deferred income tax | (4,115) | |
Carrying amount at the end of the period | 23,320 |
At 31 December 2023 | At 31 December 2022 | |||
Dividends per share |
Opening balance at 1 January | Note | At 31 December 2023 | At 31 December 2022 | |
Grants receivable | 12 | 302 | 9,900 | |
Grants received in advance (non-current liabilities) | 27 | (32,802) | (1,677) | |
Grants received in advance (current liabilities) | 26 | (34,896) | (9,705) | |
(67,396) | (1,482) | |||
Recognised grants | ||||
Transfer to property, plant and equipment | 6 | 118,894 | 30,146 | |
Grants used for compensation of expenses | - | 8 | ||
118,894 | 30,154 | |||
Grants received | ||||
Grants received in the form of monetary funds (cash flow statement) | 15,727 | 72,086 | ||
Congestion revenue transferred to grants | 22 | 13,457 | 22,992 | |
Grants received during the previous years | (2) | 26 | ||
29,182 | 95,104 | |||
Grants received in the form of assets | 6 | 16,873 | 964 | |
Closing balance at the end of the period | ||||
Grants receivable | 12 | 34,006 | 302 | |
Grants received in advance (non-current liabilities) | 27 | - | (32,802) | |
Grants received in advance (current liabilities) | 26 | (28,563) | (34,896) | |
5,443 | (67,396) |
At 31 December 2023 | At 31 December 2022 | |||
Non-current borrowings | ||||
Bank borrowings | 28,143 | 34,285 | ||
Current borrowings | ||||
Current portion of non-current borrowings | 6,143 | 6,143 | ||
43 | 49 | |||
Total borrowings at the end of the period | 34,329 | 40,477 |
At 31 December 2023 | At 31 December 2022 | |||
From 1 to 2 years | 6,143 | 6,143 | ||
From 2 to 5 years | 12,000 | 14,142 | ||
After 5 years | 10,000 | 14,000 | ||
Total | 28,143 | 34,285 |
At 31 December 2023 | At 31 December 2022 | |||
Cash and cash equivalents | 634 | 499 | ||
Non-current borrowings | (28,143) | (34,285) | ||
Lease liabilities | (5,038) | (5,299) | ||
Current portion of non-current borrowings | (6,143) | (6,143) | ||
Interest charged on borrowings | (43) | (49) | ||
Current portion of lease liabilities | (455) | (403) | ||
Net debt | (39,188) | (45,680) | ||
Cash and cash equivalents | 634 | 499 | ||
Borrowings with a fixed interest rate | (39,822) | (46,179) | ||
Borrowings with a variable interest rate | - | - | ||
Net debt | (39,188) | (45,680) |
Cash | Borrowings | Other financing | Leases | Total | |
Net debt at 1 January 2022 | 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) |
Write – offs and termination of leases | - | - | - | - | - |
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 at 31 December 2022 | 499 | (40,477) | - | (5,702) | (45,680) |
Net debt at 1 January 2023 | 499 | (40,477) | - | (5,702) | (45,680) |
Increase (decrease) in cash and cash equivalents | 135 | - | - | - | 135 |
New leases | - | - | - | (210) | (210) |
Write – offs and termination of leases | - | - | - | 2 | 2 |
Lease payments | - | - | - | 417 | 417 |
Repayment of a borrowing | - | 6,142 | - | - | 6,142 |
Interest charged | - | (360) | (52) | (77) | (489) |
Interest paid | - | 366 | 52 | 77 | 495 |
Net debt at 31 December 2023 | 634 | (34,329) | - | (5,493) | (39,188) |
At 31 December 2023 | At 31 December 2022 | |||
Carrying amount at the 1 January | 5,702 | 4,594 | ||
Leases | 210 | 1,402 | ||
Terminated contracts | (2) | - | ||
Expenses of interest charged | 77 | 68 | ||
Lease payments (principal and interest) | (494) | (362) | ||
Carrying amount at the end of the period | 5,493 | 5,702 | ||
Non-current lease liabilities | 5,038 | 5,299 | ||
Current lease liabilities | 455 | 403 | ||
Total liabilities | 5,493 | 5,702 |
At 31 December 2023 | At 31 December 2022 | |||
Current portion | 455 | 403 | ||
Repayment terms of non-current liabilities: | ||||
From 1 to 2 years | 433 | 373 | ||
From 2 to 3 years | 298 | 370 | ||
From 3 to 5 years | 29 | 275 | ||
After 5 years | 4,278 | 4,281 | ||
Total | 5,493 | 5,702 |
At 31 December 2023 | At 31 December 2022 | |||
Non-current portion of congestion management funds included in liabilities | 264,173 | 64,095 | ||
Current portion of congestion management funds included in liabilities | 36,901 | 287,400 | ||
Total congestion management funds at the end of the period | 301,074 | 351,495 |
At 31 December 2023 | At 31 December 2022 | |||
Congestion management funds at 1 January | 351,495 | 109,087 | ||
Congestion management funds received during the period | 108,527 | 267,296 | ||
Congestion management funds use to finance property, plant and equipment | (13,457) | (22,992) | ||
Congestion management funds recognised as income during the period | (145,491) | (1,896) | ||
Congestion management funds at the end of the period | 301,074 | 351,495 |
Note | At 31 December 2023 | At 31 December 2022 | ||
Provisions for pension benefits to employees | 2.11 | 477 | 654 | |
Provisions for servitude liabilities | 419 | 468 | ||
Provisions for registration of protection zones | 176 | 367 | ||
Provisions for settlement of current liabilities | 1,358 | 100 | ||
Carrying amount | 2,430 | 1,589 | ||
Non-current provisions | 823 | 941 | ||
Current provisions | 1,607 | 648 |
Provisions for pension benefit obligations to employees | Provisions for servitude liabilities | Provisions for registration of protection zones | Provisions for litigations and claims | Total | |
Carrying amount at 1 January 2022 | 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 |
Calculated | - | - | 176 | 1,358 | 1,534 |
Revised estimate | (177) | 201 | - | - | 24 |
Payments made | - | (250) | (367) | (100) | (717) |
Carrying amount at 31 December 2023 | 477 | 419 | 176 | 1,358 | 2,430 |
At 31 December 2023 | At 31 December 2022 | |||
Income tax expenses of the current year | - | - | ||
Income tax expenses of the previous year | (7,156) | (16,772) | ||
Deferred income tax income/(benefit) | (207) | (8,275) | ||
Deferred income tax income/(benefit) of the previous year | 55 | 16,184 | ||
Income tax expenses/(benefit) of the current year | (7,308) | (8,863) |
Deferred income tax assets | Impairment of revalued property, plant and equipment and financial assets | Impairment of assets | Congestion revenue | Statutory servitudes and protection zones | Tax loss | Unutilised investment relief | Other | Total |
At 1 January 2022 | 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 |
Recognised in profit and loss | 2,761 | 13 | (58) | (36) | (6,622) | 3,165 | 218 | (559) |
Recognised in profit and loss | - | - | - | - | - | - | - | - |
At 31 December 2023 | 4,007 | 106 | 2,320 | 89 | 1,683 | 3,165 | 844 | 12,214 |
Deferred income tax liabilities | Increase in value of revalued property, plant and equipment and financial assets | Differences in depreciation rates | Tax relief on acquisition of PP&E | Statutory servitudes and protection zones | Effect of capitalisation of interest | Total | ||
At 1 January 2022 | - | (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) |
Recognised in profit and loss | - | 647 | 112 | (57) | 9 | - | - | 711 |
Recognised in profit and loss | (4,115) | - | - | - | - | - | - | (4,115) |
At 31 December 2023 | (4,115) | 859 | (1,263) | (311) | (262) | - | - | (5,092) |
Deferred income tax assets, net, at 31 December 2022 | 12,773 | |||||||
Deferred income tax assets, net, at 31 December 2023 | 12,214 | |||||||
Deferred income tax liability, net, at 31 December 2022 | (1,688) | |||||||
Deferred income tax liability, net, at 31 December 2023 | (5,092) | |||||||
Deferred income tax, net, at 31 December 2022 | 11,085 | |||||||
Deferred income tax, net, at 31 December 2023 | 7,122 | |||||||
At 31 December 2023 | At 31 December 2022 | |||
Deferred income tax assets: | ||||
Deferred income tax assets to be realised after more than 12 months | 6,854 | 4,285 | ||
Deferred income tax assets to be realised within 12 months | 5,360 | 8,488 | ||
Total | 12,214 | 12,773 | ||
Deferred income tax liabilities: | ||||
Deferred income tax liabilities to be settled after more than 12 months | (4,704) | (1,314) | ||
Deferred income tax liabilities to be settled within 12 months | (388) | (374) | ||
Total | (5,092) | (1,688) |
At 31 December 2023 | At 31 December 2022 | |||
Profit/(loss) before income tax | 41,078 | (58,347) | ||
Income tax calculated at a rate of 15% | 6,162 | (8,752) | ||
Effect of investment incentive | (3,000) | (419) | ||
Effect of investment incentive of prior years | (10,117) | - | ||
Income tax expenses/(benefit) for the previous year | 36 | 41 | ||
Effect of non-allowable deductions and non-taxable income | (389) | 267 | ||
Income tax expenses/(benefit) recognised in profit or loss | (7,308) | (8,863) |
At 31 December 2023 | At 31 December 2022 | |||
Amount of prepaid income tax (income tax) as at 1 January | 28,597 | (3,162) | ||
Prepaid income tax | - | 9,938 | ||
(Repayable) income tax paid | (380) | 5,050 | ||
Overpaid income tax due to changes in recognition of congestion management funds | - | 16,212 | ||
Additional overpayment of income tax due to utilised investment incentives of prior periods | 7,137 | 629 | ||
Realised income tax prepaid | (6,420) | (70) | ||
Prepaid income tax at the end of the period | 28,934 | 28,597 |
At 31 December 2023 | At 31 December 2022 | |||
Amounts payable for electricity | 26,684 | 53,737 | ||
Amounts payable for repair works, services | 3,190 | 4,900 | ||
Amounts payable for property, plant and equipment | 26,279 | 11,509 | ||
Carrying amount at the end of the period | 56,153 | 70,146 |
At 31 December 2023 | At 31 December 2022 | |||
Deferred revenue | 2 | 13 | ||
Advance amounts received from new consumers and producers* | 217 | 568 | ||
Grants received in advance | 28,563 | 34,896 | ||
Other advance amounts received | 820 | 29 | ||
Carrying amount | 29,602 | 35,506 |
At 31 December 2023 | At 31 December 2022 | |||
Other non-current amounts payable and liabilities | ||||
Advance amounts received from connection of new consumers | 1,595 | 1,115 | ||
Non-current trade payables | - | 32,802 | ||
Deferred revenue | 131 | 321 | ||
Grants received in advance* | 154 | 154 | ||
Carrying amount at the end of period | 1,880 | 34,392 | ||
Other current amounts payable and liabilities | ||||
Non-financial liabilities | ||||
Employment-related liabilities | 379 | 303 | ||
Accrued expenses relating to vacation reserve | 1,758 | 1,442 | ||
VAT payable | - | 4,055 | ||
Real estate tax payable | - | 622 | ||
Total non-financial liabilities | 2,137 | 6,422 | ||
Financial liabilities | ||||
Dividends payable | 496 | 522 | ||
Interest payable * | - | 49 | ||
Accrued other expenses | 1,481 | 2,580 | ||
Deposits received ** | 2,889 | 2,334 | ||
Fee payable to the regulator | 618 | 394 | ||
Other amounts payable and current liabilities | 149 | 6 | ||
Total financial liabilities | 5,633 | 5,885 | ||
Total carrying amount of financial and non-financial liabilities | 7,770 | 12,307 |
At 31 December 2023 | At 31 December 2022 | |||
Revenue and other income | 369,838 | 420,308 | ||
Operating expenses, excluding electricity, gas and related expenses, depreciation, write-off and impairment | (40,292) | (36,715) | ||
EBITDA | 78,288 | (36,513) | ||
Adjusted EBITDA | 37,291 | 34,556 | ||
Temporary regulatory differences for previous periods | 23,011 | 19,709 | ||
Temporary regulatory differences for reporting period | (64,008) | 51,360 | ||
Overall effect of management’s adjustments on EBITDA | (40,997) | 71,069 | ||
Result of lost control in subsidiary and revaluation | (29,619) | (12,603) | ||
Depreciation and amortisation | (19,737) | (20,582) | ||
Loss on impairment and write-off of non-current assets | (21,624) | - | ||
Total finance costs, net | 4,434 | (884) | ||
Income tax | 7,308 | 8,863 | ||
Dividend income | - | - | ||
Net profit (loss) | 48,386 | (49,484) | ||
Total assets | 677,417 | 718,545 | ||
Net financial deb | (39,188) | (45,680) | ||
Investments (additions of property, plant and equipment and intangible assets) | (165,371) | (77,071) |
At 31 December 2023 | At 31 December 2022 | ||
Lithuania | 306,313 | 344,221 | |
Estonia | 29,534 | 43,862 | |
Sweden | 8,691 | 15,840 | |
Poland | 3,354 | 5,846 | |
Latvia | 2,221 | 1,448 | |
Norway | 4,816 | 7,838 | |
Other countries | 14,909 | 1,253 | |
Total | 369,838 | 420,308 |
Company name | At 31 December 2023 |
Energijos Skirstymo Operatorius AB | 90,767 |
UAB "Ignitis" | 29,812 |
Elering AS | 29,286 |
Company name | At 31 December 2022 |
Energijos Skirstymo Operatorius AB | 200,602 |
Ignitis UAB | 48,486 |
Ignitis Gamyba AB | 27,705 |
At 31 December 2023 | At 31 December 2022 | |||
Revenue from contracts with customers | ||||
Revenue from electricity transmission and related services | ||||
Electricity transmission services | 64,180 | 72,516 | ||
Trade in balancing/imbalance electricity | 108,264 | 175,145 | ||
Electricity ancillary services | 27,992 | 137,175 | ||
Revenue from other sales of electricity and related services | 5,867 | 2,025 | ||
Total revenue from electricity transmission and related services | 206,303 | 386,861 | ||
Other income from contracts with customers | ||||
Income from administration of guarantees of origin | 78 | 129 | ||
Total other income | 78 | 129 | ||
Total revenue from contracts with customers | 206,381 | 386,990 | ||
Revenue not attributable to contracts with customers | ||||
Services under public service obligation (PSO) scheme* | - | 28,893 | ||
Electricity transmission services (tariff compensation using congestion management funds) | 142,300 | - | ||
Electricity transmission services (recognised as income) | 3,191 | 1,896 | ||
Other electricity-related services | 14,937 | 1,161 | ||
Revenue from connection of producers and relocation of electrical installations | 13 | 13 | ||
Total revenue not attributable to contracts with customers | 160,441 | 31,963 | ||
Total revenue | 366,822 | 418,953 |
At 31 December 2023 | At 31 December 2022 | |||
Income from lease of assets | 551 | 534 | ||
Interest on late payment and default charges | 1609 | 696 | ||
Gain on disposal of assets | 476 | 0 | ||
Other income | 380 | 125 | ||
Total | 3,016 | 1,355 |
At 31 December 2023 | At 31 December 2022 | |||
Expenses for purchase of imbalance and balancing electricity | 108,515 | 174,786 | ||
Expenses for purchase of PSO imbalance and balancing electricity | - | 28,802 | ||
Expenses for electricity ancillary services | 98,121 | 111,633 | ||
Expenses for electricity technological needs | 38,273 | 99,576 | ||
Expenses for electricity and related services | 6,349 | 5,309 | ||
Carrying amount at the end of period | 251,258 | 420,106 | ||
At 31 December 2023 | At 31 December 2022 | |||
Telecommunications and IT system expenses | (2,465) | (2,214) | ||
Tax expenses | (2,670) | (2,421) | ||
Fee payable to the regulator | (2,473) | (1,578) | ||
Business protection expenses | (870) | (748) | ||
Membership fee | (518) | (436) | ||
Management service cost | (505) | (242) | ||
Business trips | (399) | (260) | ||
Insurance expenses | (445) | (243) | ||
Transport expenses | (303) | (301) | ||
Premise rental expenses | (287) | (354) | ||
Other expenses | (2,302) | (3,546) | ||
Carrying amount at the end of period | (13,237) | (12,343) |
Related parties | Amounts receivable and accrued revenue | Amounts payable and accrued expenses | Loans granted | Purchases | Sales | Other sales |
EPSO-G UAB group companies | ||||||
EPSO-G UAB | - | 150 | 167,082 | 505 | - | 4,849 |
TETAS UAB | 279 | 1,526 | - | 9,811 | - | 625 |
BALTPOOL UAB | - | - | - | - | - | - |
ENERGY CELLS UAB | 15 | 861 | - | 2,455 | 535 | - |
State-owned companies | ||||||
Energijos Skirstymo Operatorius AB | 13,765 | 1,145 | - | 1,656 | 90,743 | - |
Ignitis Gamyba AB | 477 | 12,592 | - | 130,303 | 4,082 | - |
Ignitis Grupės Paslaugų Centras UAB | 29 | - | - | - | 285 | - |
Ignitis UAB | 983 | 809 | - | 9,594 | 29,812 | - |
Vilniaus Kogeneracinė Jėgainė UAB | 111 | 100 | - | 616 | 549 | - |
Kauno Kogeneracinė Jėgainė UAB | - | 36 | - | 276 | 79 | - |
Transporto Valdymas UAB | - | - | - | - | - | - |
State Enterprise Lithuanian Road Administration | - | - | - | - | 1,086 | - |
STATE ENTERPRISE IGNALINA NUCLEAR POWER PLANT | 55 | - | - | - | 535 | - |
LTG Infra AB | 37 | 75 | - | - | 295 | - |
State Enterprise Centre of Registers | - | 1 | - | 402 | - | - |
15,751 | 17,295 | 167,082 | 155,618 | 128,001 | 5,474 |
Related parties | Amounts receivable and accrued revenue | Amounts payable and accrued expenses | Loans granted | Purchases | Sales | Other sales |
EPSO-G UAB group companies | ||||||
EPSO-G UAB | 25 | 79 | 232,008 | 242 | - | 13,850 |
TETAS UAB | 365 | 2,046 | - | 9,702 | - | 180 |
BALTPOOL UAB | 354 | - | - | - | 12,279 | - |
UAB ENERGY CELLS | 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 | - |
VĮ Registrų centras | - | 205 | - | 240 | - | - |
48,097 | 29,267 | 232,008 | 208,842 | 291,766 | 14,030 |
Dividends paid to related parties | 2023 | 2022 | |
EPSO-G UAB | - | 16,129 | |
Total | - | 16,129 |
Payments to key management personnel | At 31 December 2023 | At 31 December 2022 | |
Employment-related payments* | 1,110 | 803 | |
Whereof: Termination benefits* | 3 | - | |
Number of key management personnel (average annual) | 9 | 7 |
At 31 December 2023 | At 31 December 2022 | ||
Profit/(loss) for the period attributable to the Company’s shareholders (EUR thousands) | 48,386 | (49,484) | |
Weighted average number of shares (units) | 504,331,380 | 504,331,380 | |
Basic and diluted earnings/(deficit) per share (in EUR) | 0.096 | (0.098) |
Financial assets | At 31 December 2023 | At 31 December 2022 | ||
Trade receivables under contracts with customers | 18,629 | 61,080 | ||
Trade receivables | 8,283 | 2,558 | ||
Other amounts receivable | 420 | 590 | ||
Loans granted | 167,082 | 232,008 | ||
Other financial assets | 4,444 | 7,361 | ||
Cash and cash equivalents | 634 | 499 | ||
Financial assets measured at amortised cost | 199,492 | 304,096 | ||
Other financial assets | ||||
Financial assets measured at fair value through other comprehensive income | - | - | ||
Total financial assets | 199,492 | 304,096 |
At 31 December 2023 | At 31 December 2022 | |||
Financial liabilities | ||||
Borrowings | 34,329 | 40,428 | ||
Lease liabilities | 5,493 | 5,702 | ||
Trade payables | 58,033 | 70,146 | ||
Dividends payable | 496 | 522 | ||
Accrued other expenses and deferred revenue | 1,481 | 2,580 | ||
Guarantee on the fulfilment of obligations | 3,507 | 2,334 | ||
Total | 103,339 | 121,712 |
At 31 December 2023 | At 31 December 2022 | |||
Financial assets, excluding assets measured at fair value through other comprehensive income | 199,492 | 304,096 |
Up to 3 months | Between 4 months and 1 year | Within the second year | Within third – fifth year | After five years | Total liabilities | |
Balance at 1 January 2022 | ||||||
Trade and other amounts payable | 75,582 | - | - | - | - | 75,582 |
Borrowings | - | 6,509 | 6,452 | 14,756 | 14,267 | 41,984 |
Lease liabilities | 120 | 345 | 442 | 850 | 7,588 | 9,345 |
Balance at 31 December 2022 | 75,702 | 6,854 | 6,894 | 15,606 | 21,855 | 126,911 |
Balance at 1 January 2023 | ||||||
Trade and other amounts payable | 63,517 | - | - | - | - | 63,517 |
Borrowings | - | 6,452 | 6,395 | 12,486 | 10,143 | 35,476 |
Lease liabilities | 128 | 383 | 511 | 548 | 7,549 | 9,119 |
Balance at 31 December 2023 | 63,645 | 6,835 | 6,906 | 13,034 | 17,692 | 108,112 |
Type of services | At 31 December 2023 | At 31 December 2022 | |
Audit services | 86,000 | 52,054 | |
Total audit services | 86,000 | 52,054 | |
Assurance and other related services | 14,603 | 14,776 | |
Other services | 3,180 | 3,479 | |
Total non-audit services | 17,783 | 18,255 |