Notes | At 31 December 2024 | At 31 December 2023 | ||
ASSETS | ||||
Non-current assets | ||||
Intangible assets | 5 | |||
Property, plant and equipment | 6 | |||
Right-of-use assets | 7 | |||
Investments in a joint venture | 8 | |||
Deferred income tax assets | 23 | |||
Total non-current assets | ||||
Current assets | ||||
Inventories | 9 | |||
Prepayments | ||||
Trade receivables | 10 | |||
Other amounts receivable | 11 | |||
Prepaid income tax | 23 | |||
Loans granted | 12 | |||
Other financial assets | 13 | |||
Cash and cash equivalents | 14 | |||
Total current assets | ||||
TOTAL ASSETS | ||||
EQUITY AND LIABILITIES | ||||
Equity | ||||
Share capital | 15 | |||
Share premium | 15 | |||
Revaluation reserve | 16 | |||
Legal reserve | 16 | |||
Other reserves | 16 | |||
Retained earnings | ||||
Total equity | ||||
Liabilities | ||||
Non-current liabilities | ||||
Non-current borrowings | 19 | |||
Lease liabilities | 20 | |||
Congestion management funds | 21 | |||
Provisions | 22 | |||
Other non-current amounts payable and liabilities | 26 | |||
Total non-current liabilities | ||||
Current liabilities | ||||
Current portion of non-current borrowings | 19 | |||
Current borrowings | 19 | |||
Current portion of lease liabilities | 20 | |||
Trade payables | 24 | |||
Current portion of congestion management funds | 21 | |||
Advance amounts received | 25 | |||
Provisions | 22 | |||
Other current amounts payable and liabilities | 26 | |||
Total current liabilities | ||||
Total liabilities | ||||
TOTAL EQUITY AND LIABILITIES |
Notes | 2024 | 2023 | ||
Revenue | ||||
Revenue from electricity transmission and related services | 27 | |||
Other income | 28 | |||
Operating expenses | ||||
Expenses for purchase of electricity and related services | 29 | ( | ( | |
Wages and salaries and related expenses | 30 | ( | ( | |
Purchases of repair and maintenance services | ( | ( | ||
Reversal of impairment of inventories and amounts receivable | ||||
Other expenses | 31 | ( | ( | |
EBITDA | ||||
Depreciation and amortisation | 5,6,7 | ( | ( | |
Revaluation of property, plant and equipment | 6 | ( | ||
Impairment and loss on write-off of property, plant and equipment | ( | ( | ||
Operating profit (EBIT) | ||||
Financial income | ||||
Financial costs | ( | ( | ||
Financial income (costs) net | ||||
Profit before income tax | ||||
Income tax | ||||
Current year income tax income/(expenses) | 23 | |||
Deferred income tax income/(expenses) | 23 | |||
Total income tax | ||||
Profit for the period | ||||
Other comprehensive income (expenses) that will not be reclassified to profit or loss | ||||
Gain on revaluation of non-current assets | 16 | ( | ||
Deferred tax (expenses) | 16,23 | ( | ( | |
Total comprehensive income/(expenses) for the period | ||||
Basic and diluted earnings per share (in EUR) |
Note | Share capital | Share premium | Legal reserve | Revaluation reserve | Other reserves | Retained earnings/ (deficit) | Total | |
Balance at 1 January 2023 | ( | |||||||
Comprehensive income/(expenses) for the period | 16 | |||||||
Depreciation of revaluation reserve and amounts written off | 16 | |||||||
Transfer to reserves | 16 | ( | ( | |||||
Dividends | 16.17 | |||||||
Balance at 31 December 2023 | ||||||||
Balance at 1 January 2024 | ||||||||
Comprehensive income/(expenses) for the period | 16 | ( | ||||||
Depreciation of revaluation reserve and amounts written off | 16 | ( | ||||||
Transfer to reserves | 16 | ( | ||||||
Dividends | 16.17 | ( | ( | |||||
Balance at 31 December 2024 | ||||||||
Notes | 2024 | 2023 | ||
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 | 9.11 | ( | ( | |
Impairment of property, plant and equipment | 6 | |||
Bad debts | 11 | |||
Income tax expenses/(income) | 23 | ( | ( | |
Loss on write-off of property, plant and equipment | ||||
Increase (decrease) in provisions | ( | |||
(Gain)/loss on disposal/write-off of property, plant and equipment | ( | |||
Elimination of results of financing and investing activities | ||||
Interest income | ( | ( | ||
Interest expenses | ||||
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 | ||||
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 | 18 | |||
Loans granted to related parties | 12 | ( | ||
Congestion management inflows received | ||||
Interest received | ||||
Net cash inflow/(outflow) from in investing activities | ( | ( | ||
Cash flows from financing activities | ||||
Repayments of borrowings | 19 | ( | ( | |
Settlement of lease liabilities | 20 | ( | ( | |
Interest paid | 19 | ( | ( | |
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 | 14 | |||
Cash and cash equivalents at the end of the period | 14 |
Number of shares held | Number of shares held (%) | |||||||
At 31 December 2024 | At 31 December 2023 | At 31 December 2024 | At 31 December 2023 | |||||
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 2024 | at 31 December 2023 | 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 |
Notes | 2024 | 2023 | ||
Revenue | 378,326 | 369,838 | ||
Operating expenses, excluding electricity, gas and related expenses, depreciation and impairment | (46,173) | (40,292) | ||
EBITDA * | 60,574 | 78,288 | ||
Adjusted EBITDA | 47,543 | 37,112 | ||
Temporary regulatory differences for previous periods | 13,100 | 23,011 | ||
Temporary regulatory differences for reporting period | (26,131) | (64,187) | ||
Overall effect of management’s adjustments on EBITDA | (13,031) | (41,176) | ||
Result of lost control in subsidiary and revaluation | (11,546) | (29,902) | ||
Depreciation and amortisation | (22,562) | (19,737) | ||
Loss on impairment and write-off of assets * | (643) | (21,907) | ||
Total finance costs, net | 5,758 | 4,434 | ||
Income tax | 5,901 | 7,308 | ||
Net profit (loss) | 49,028 | 48,386 | ||
Total assets at the end of period | 820,320 | 677,417 | ||
Net financial deb at the end of period | (33,124) | (39,188) | ||
Investments (additions of property, plant and equipment and intangible assets) at the end of period | (232,611) | (165,371) |
2024 | 2023 | ||
Lithuania | 324,275 | 306,313 | |
Estonia | 28,266 | 29,534 | |
Sweden | 5,854 | 8,691 | |
Poland | 2,702 | 3,354 | |
Luxembourg | 7,792 | 1,716 | |
Latvia | 1,636 | 2,221 | |
Denmark | 5,300 | 1 | |
Norway | 3,030 | 4,816 | |
Other countries | (529) | 13,192 | |
Total | 378,326 | 369,838 |
2024 | 2023 | ||
Client A | 243,759 | 90,767 | |
Client B | 27,664 | 29,812 | |
Client C | 16,695 | 29,286 |
Patents and licences | Computer software | Other intangible assets | Statutory servitudes and protection zones* | Total | |
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 |
Reclassification to/from PP&E | 886 | (816) | - | - | 70 |
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 |
Net book amount at 1 January 2024 | 877 | 1,910 | 86 | 2,068 | 4,941 |
Acquisitions | 49 | 1,917 | - | - | 1,966 |
Reclassification to/from PP&E | 344 | (207) | - | - | 137 |
Value adjustment due to change in assumptions | - | - | - | (390) | (390) |
Off-set of grants against intangible assets | (344) | (1,578) | - | - | (1,922) |
Amortisation charge | (419) | (245) | (58) | - | (722) |
Net book amount at 31 December 2024 | 507 | 1,797 | 28 | 1,678 | 4,010 |
At 31 December 2024 | |||||
Acquisition cost | 1,834 | 6,764 | 342 | 1,678 | 10,618 |
Accumulated amortisation | (1,327) | (4,967) | (314) | - | (6,608) |
Net book amount | 507 | 1,797 | 28 | 1,678 | 4,010 |
Land | Buildings | Structures and machinery | Motor vehicles | Other property, plant and equipment | Construction work in progress | Total | |
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) |
Accumulated impairment | - | - | - | - | - | - | - |
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 (reversal) | - | 543 | 5,245 | - | 23 | - | 5,811 |
Write-offs | - | - | (95) | - | 101 | - | 6 |
Sales | - | - | - | - | - | - | - |
Impairment (reversal) | - | - | - | - | (108) | - | (108) |
Reclassification to inventories | - | - | - | - | (200) | - | (200) |
Reclassification to intangible assets | - | - | - | - | - | (70) | (70) |
- | - | - | - | - | 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 | 22,630 | 365,386 | - | 19,698 | 80,818 | 489,052 |
Accumulated depreciation | - | (2,824) | (81,642) | - | (9,429) | - | (93,895) |
Accumulated impairment | - | - | - | - | - | - | - |
Net book amount | 520 | 19,806 | 283,744 | - | 10,269 | 80,818 | 395,157 |
Net book amount at 1 January 2024 | 520 | 19,806 | 283,744 | - | 10,269 | 80,818 | 395,157 |
Acquisitions | - | 556 | 24,834 | 169 | 5,805 | 208,750 | 240,114 |
Change in prepayments for PP&E | - | - | - | - | - | (9,469) | (9,469) |
Revaluation (reversal) | - | - | (22) | - | - | - | (22) |
Write-offs | - | (2) | (1,170) | - | - | (63) | (1,235) |
Sales | - | - | - | - | (1) | - | (1) |
Impairment (reversal) | - | - | (480) | - | - | - | (480) |
Reclassification to inventories | - | - | - | - | (100) | 845 | 745 |
Reclassification to intangible assets | - | - | - | - | 142 | (279) | (137) |
Reclassification off-set of grants against intangible assets | - | - | - | - | - | 1,922 | 1,922 |
Reclassifications between grant categories | - | (5,358) | (42,811) | - | (579) | 48,748 | - |
Reclassification between categories | - | 11,142 | 91,594 | - | 3,709 | (106,445) | - |
Off-set of connection revenue against non-current assets | - | (556) | (24,396) | - | (1,192) | (816) | (26,960) |
Off-set of grants against non-current assets | - | - | - | - | - | (132,775) | (132,775) |
Depreciation charge | - | (692) | (18,723) | (11) | (1,954) | - | (21,380) |
Net book amount at 31 December 2024 | 520 | 24,896 | 312,570 | 158 | 16,099 | 91,236 | 445,479 |
At 31 December 2024 | |||||||
Revaluated acquisition cost | 520 | 25,575 | 331,384 | 169 | 18,054 | 91,236 | 466,938 |
Accumulated depreciation | - | (679) | (18,334) | (11) | (1,955) | - | (20,979) |
Accumulated impairment | - | - | (480) | - | - | - | (480) |
Net book amount | 520 | 24,896 | 312,570 | 158 | 16,099 | 91,236 | 445,479 |
2024 | 2023 | |||
Carrying amount at 1 January | 16,181 | 22,772 | ||
Prepayments paid for PPE over the period | 2,316 | 13,803 | ||
Transfer to construction work in progress | (11,785) | (20,358) | ||
Unused advances repaid | - | (36) | ||
Carrying amount at 31 December 2024 | 6,712 | 16,181 |
Land | Buildings | Structures and machinery | Motor vehicles | Other property, plant and equipment | Construction work in progress | Total | |
At 31 December 2023 | 520 | 18,746 | 257,432 | - | 10,207 | 64,637 | 351,542 |
At 31 December 2024 | 520 | 23,865 | 288,854 | 158 | 16,049 | 84,524 | 413,970 |
2024 | 2023 | |||
Carrying amount at 1 January | 458,506 | 354,323 | ||
Acquisitions | 157,813 | 116,479 | ||
Depreciation charge | (17,688) | (11,963) | ||
Write-offs | (17) | (333) | ||
Carrying amount at 31 December | 598,614 | 458,506 |
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 | Total | |
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 |
Net book amount at 1 January 2024 | 4,240 | 70 | 1,045 | 5,355 |
Acquisitions | - | - | - | - |
Write-offs | - | - | - | - |
Depreciation charge | (45) | (24) | (391) | (460) |
Depreciation (write-offs) | - | - | - | - |
Net book amount at 31 December 2024 | 4,195 | 46 | 654 | 4,895 |
At 31 December 2024 | ||||
Acquisition cost | 4,465 | 70 | 1,542 | 6,077 |
Accumulated depreciation | (270) | (24) | (888) | (1,182) |
Net book amount | 4,195 | 46 | 654 | 4,895 |
2024 | 2023 | |||
Carrying amount at 1 January | 45 | 45 | ||
Change in value of investments in joint ventures | 54 | - | ||
Carrying amount at the end of the period | 99 | 45 |
At 31 December 2024 | At 31 December 2023 | |||
Materials, spare parts and other inventories | 204 | 194 | ||
Less: impairment | (143) | (153) | ||
Carrying amount at the end of the period | 61 | 41 |
At 31 December 2024 | At 31 December 2023 | |||
Carrying amount at 1 January | 153 | 163 | ||
Change in impairment | (10) | (10) | ||
Carrying amount at the end of the period | 143 | 153 |
At 31 December 2024 | At 31 December 2023 | |||
Trade receivables under contracts with customers | ||||
Amounts receivable for electricity transmission and related services | 39,912 | 18,082 | ||
Accumulated amounts receivable for electricity services | 8,878 | 547 | ||
Trade receivables under contracts with customers carrying amount | 48,790 | 18,629 | ||
Trade receivables under the other contracts with customers | ||||
Amounts receivable for electricity transmission and related services | 14 | 49 | ||
Congestion management funds receivable | 1,053 | 770 | ||
Accumulated amounts receivable for electricity transmission and related services | 67 | 7,408 | ||
Other trade receivables | 61 | 56 | ||
Trade receivables under the other contracts with customers carrying amount | 1,195 | 8,283 | ||
Short terms trade receivables total | 49,985 | 26,912 |
At 31 December 2024 | At 31 December 2023 | |||
Non-financial asset | ||||
Grants receivable | 30,287 | 34,006 | ||
VAT receiveble from the budget | 317 | 441 | ||
Total non-financial asset | 30,604 | 34,447 | ||
Financial asset | ||||
Other amounts receivable | 53 | 443 | ||
Less: impairment of other receivables | - | (23) | ||
Total financial asset | 53 | 420 | ||
Carrying amount | 30,657 | 34,867 |
At 31 December 2024 | At 31 December 2023 | |||
Loan to EPSO-G UAB (under the cashpool agreement) | 265,472 | 166,600 | ||
Interest on loans | 588 | 482 | ||
Carrying amount | 266,060 | 167,082 |
At 31 December 2024 | At 31 December 2023 | |||
Funds deposited for guarantees | 1,200 | 1,500 | ||
Deposits received | 2,960 | 2,889 | ||
Other financial assets | 36 | 55 | ||
Carrying amount at the end of the period | 4,196 | 4,444 |
At 31 December 2024 | At 31 December 2023 | |||
Cash at bank | 113 | 634 | ||
Carrying amount at the end of the period | 113 | 634 |
Notes | 2024 | 2023 | ||
Carrying amount at 1 January | 23,320 | - | ||
Revaluation of property, plant and equipment (reversal) | (22) | 27,435 | ||
Depreciation of revaluation reserve | (2,590) | - | ||
Write-off of property, plant and equipment | (25) | - | ||
Deferred income tax | 147 | (4,115) | ||
Carrying amount at the end of the period | 20,830 | 23,320 |
2024 | 2023 | |||
Dividends per share, Eur |
Note | 2024 | 2023 | ||
Opening balance at 1 January | ||||
Grants receivable | 34,006 | 302 | ||
Grants received in advance (non-current liabilities) | - | (32,802) | ||
Grants received in advance (current liabilities) | (28,563) | (34,896) | ||
5,443 | (67,396) | |||
Recognised grants | ||||
Transfer to property, plant and equipment | 5, 6 | 159,735 | 118,894 | |
Grants used for compensation of expenses | 195 | - | ||
159,930 | 118,894 | |||
Grants received | ||||
Grants received in the form of monetary funds (cash flow statement) | 68,732 | 15,727 | ||
Congestion revenue transferred to grants | 21 | 43,498 | 13,457 | |
Grants received during the previous years | - | (2) | ||
112,230 | 29,182 | |||
Grants received in the form of assets | 6 | 26,960 | 16,873 | |
Closing balance at 31 December 2024 | ||||
Grants receivable | 30,287 | 34,006 | ||
Grants received in advance (non-current liabilities) | (3,469) | - | ||
Grants received in advance (current liabilities) | (635) | (28,563) | ||
26,183 | 5,443 |
At 31 December 2024 | At 31 December 2023 | |||
Non-current borrowings | ||||
Bank borrowings | 22,000 | 28,143 | ||
Current borrowings | ||||
Current portion of non-current bank borrowings | 6,143 | 6,143 | ||
Bank borrowings interest | 35 | 43 | ||
Total borrowings at the end of the period | 28,178 | 34,329 |
At 31 December 2024 | At 31 December 2023 | |||
From 1 to 2 years | 4,000 | 6,143 | ||
From 2 to 5 years | 12,000 | 12,000 | ||
After 5 years | 6,000 | 10,000 | ||
Total | 22,000 | 28,143 |
At 31 December 2024 | At 31 December 2023 | |||
Cash and cash equivalents | 113 | 634 | ||
Non-current borrowings | (22,000) | (28,143) | ||
Lease liabilities | (4,605) | (5,038) | ||
Current portion of non-current borrowings | (6,143) | (6,143) | ||
Interest charged on borrowings | (35) | (43) | ||
Current portion of lease liabilities | (454) | (455) | ||
Net debt | (33,124) | (39,188) | ||
Cash and cash equivalents | 113 | 634 | ||
Borrowings with a fixed interest rate | (33,237) | (39,822) | ||
Net debt | (33,124) | (39,188) |
Cash | Borrowings | Other financing | Leases | Total | |
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) |
Net debt at 1 January 2024 | 634 | (34,329) | - | (5,493) | (39,188) |
Increase (decrease) in cash and cash equivalents | (521) | - | - | - | (521) |
New leases | - | - | - | - | - |
Write – offs and termination of leases | - | - | - | - | - |
Lease payments | - | - | - | - | - |
Repayment of a borrowing | - | 6,143 | - | - | 6,143 |
Interest charged | - | (301) | (15) | (76) | (392) |
Interest paid | - | 309 | 15 | 76 | 400 |
Net debt at 31 December 2024 | 113 | (28,178) | - | (5,493) | (33,558) |
2024 | 2023 | |||
Carrying amount at the 1 January | 5,493 | 5,702 | ||
Leases | - | 210 | ||
Terminated contracts | - | (2) | ||
Expenses of interest charged | 76 | 77 | ||
Lease payments (principal) | (434) | (417) | ||
Lease payments (interest) | (76) | (77) | ||
Carrying amount at 31 December | 5,059 | 5,493 | ||
Non-current lease liabilities | 4,605 | 5,038 | ||
Current lease liabilities | 454 | 455 | ||
Carrying amount at 31 December | 5,059 | 5,493 |
At 31 December 2024 | At 31 December 2023 | |||
Current portion | 454 | 455 | ||
Repayment terms of non-current liabilities: | ||||
From 1 to 2 years | 297 | 433 | ||
From 2 to 3 years | 29 | 298 | ||
From 3 to 5 years | 23 | 29 | ||
After 5 years | 4,256 | 4,278 | ||
Total | 5,059 | 5,493 |
At 31 December 2024 | At 31 December 2023 | |||
Non-current portion of congestion management funds included in liabilities | 308,802 | 264,173 | ||
Current portion of congestion management funds included in liabilities | 81,316 | 36,901 | ||
Total congestion management funds | 390,118 | 301,074 |
2024 | 2023 | |||
Congestion management funds at 1 January | 301,074 | 351,495 | ||
Congestion management funds received during the period | 134,856 | 108,527 | ||
Congestion management funds use to finance property, plant and equipment | (43,498) | (13,457) | ||
Congestion management funds recognised as income during the period | (2,314) | (145,491) | ||
Carrying amount at 31 December | 390,118 | 301,074 |
At 31 December 2024 | At 31 December 2023 | |||
Provisions for pension benefits to employees | 673 | 477 | ||
Provisions for servitude liabilities | 45 | 419 | ||
Provisions for registration of protection zones | 69 | 176 | ||
Provisions for settlement of current liabilities | - | 1,358 | ||
Carrying amount | 787 | 2,430 | ||
Non-current provisions | 704 | 823 | ||
Current provisions | 83 | 1,607 | ||
Carrying amount at 31 December | 787 | 2,430 |
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 2023 | 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 |
Calculated | - | - | - | - | - |
Revised estimate | 196 | (287) | (103) | - | (194) |
Payments made | - | (87) | (4) | (1,358) | (1,449) |
Carrying amount at 31 December 2024 | 673 | 45 | 69 | - | 787 |
2024 | 2023 | |||
Income tax expenses of the previous year | - | (7,156) | ||
Deferred income tax income/(benefit) | (5,770) | (207) | ||
Deferred income tax income/(benefit) of the previous year | (131) | 55 | ||
Income tax expenses/(benefit) of the current year | (5,901) | (7,308) |
2024 | 2023 | |||
Accumulated tax loss as at 1 January | 11,220 | 55,374 | ||
Accumulated tax loss (reversed) | 629 | (370) | ||
Realised tax loss | (11,849) | (43,784) | ||
Accumulated tax loss as at 31 December | - | 11,220 | ||
2024 | 2023 | |||
Deferred tax asset on tax loss as at 1 January | 1,683 | 8,306 | ||
Deferred tax asset on tax loss recognised | 94 | (55) | ||
Deferred tax asset on tax loss realised | (1,777) | (6,568) | ||
Deferred tax asset on tax loss as at 31 December | - | 1,683 |
2024 | 2023 | |||
Unused deferred tax asset on investment incentive as at 1 January | 3,165 | - | ||
Accumulated deferred tax asset on investment incentive for current year * | 8,391 | 3,000 | ||
Accumulated deferred tax asset on investment incentive for prior year * | 1,473 | 165 | ||
Utilised deferred tax asset on investment incentive | (3,165) | - | ||
Unutilised deferred tax asset on investment incentive as at 31 December | 9,864 | 3,165 |
Deferred income tax assets | Impairment of revalued property, plant and equipment and financial assets | Impairment of assets | Congestion revenue | Differences in depreciation rates * | Tax loss and unutilised investment incentive | Other | Total |
At 1 January 2023 | 1,246 | 93 | 2,378 | 212 | 8,305 | 626 | 12,860 |
Recognised in profit and loss | 2,761 | 13 | (58) | 647 | (3,457) | 218 | 124 |
At 31 December 2023 | 4,007 | 106 | 2,320 | 859 | 4,848 | 844 | 12,984 |
Recognised in profit and loss | (1,614) | 17 | 108 | 1,779 | 5,016 | 218 | 5,524 |
Recognised in profit and loss | - | - | - | - | - | - | - |
At 31 December 2024 | 2,393 | 123 | 2,428 | 2,638 | 9,864 | 1,062 | 18,508 |
Deferred income tax liabilities | Increase in value of revalued property, plant and equipment and financial assets | Effect of capitalisation of interest | Tax relief on acquisition of PP&E | Statutory servitudes and protection zones ** | Total | ||
At 1 January 2023 | - | (271) | (1,375) | (129) | - | - | (1,775) |
Recognised in profit and loss | - | 9 | 112 | (93) | - | - | 28 |
Recognised in profit and loss | (4,115) | - | - | - | - | - | (4,115) |
At 31 December 2023 | (4,115) | (262) | (1,263) | (222) | - | - | (5,862) |
Recognised in profit and loss | 384 | (8) | 29 | (28) | - | - | 377 |
Recognised in profit and loss | (245) | - | - | - | - | - | (245) |
At 31 December 2024 | (3,976) | (270) | (1,234) | (250) | - | - | (5,730) |
Deferred income tax assets, net, at 31 December 2023 | 12,984 | ||||||
Deferred income tax assets, net, at 31 December 2024 | 18,508 | ||||||
Deferred income tax liability, net, at 31 December 2023 | (5,862) | ||||||
Deferred income tax liability, net, at 31 December 2024 | (5,730) | ||||||
Deferred income tax, net, at 31 December 2023 | 7,122 | ||||||
Deferred income tax, net, at 31 December 2024 | 12,778 | ||||||
At 31 December 2024 | At 31 December 2023 | |||
Deferred income tax assets: | ||||
Deferred income tax assets to be realised after more than 12 months | 6,470 | 7,534 | ||
Deferred income tax assets to be realised within 12 months | 12,038 | 5,450 | ||
Total | 18,508 | 12,984 | ||
Deferred income tax liabilities: | ||||
Deferred income tax liabilities to be settled after more than 12 months | (5,196) | (5,384) | ||
Deferred income tax liabilities to be settled within 12 months | (534) | (478) | ||
Total | (5,730) | (5,862) |
2024 | 2023 | |||
Profit/(loss) before income tax | 43,127 | 41,078 | ||
Income tax calculated at a rate of 15% | 6,469 | 6,162 | ||
Effect of investment incentive | (7,866) | (3,000) | ||
Effect of investment incentive of prior years | (3,674) | (10,117) | ||
Income tax expenses/(benefit) for the previous year | (131) | 36 | ||
Effect of non-allowable deductions and non-taxable income | 348 | (389) | ||
Tariff revaluation effect | (1,047) | - | ||
Income tax expenses/(benefit) recognised in profit or loss | (5,901) | (7,308) |
2024 | 2023 | |||
Amount of prepaid income tax (income tax) as at 1 January | 28,934 | 28,597 | ||
(Repayable) income tax paid | - | (380) | ||
Additional overpayment of income tax due to utilised investment incentives of prior periods | - | 7,137 | ||
Realised income tax prepaid * | (28,934) | (6,420) | ||
Prepaid income tax as at 31 December | - | 28,934 |
At 31 December 2024 | At 31 December 2023 | |||
Amounts payable for electricity | 46,188 | 26,684 | ||
Amounts payable for repair works, services | 14,482 | 3,190 | ||
Payables for property, plant and equipment and inventory | 52,248 | 26,279 | ||
Carrying amount at the end of the period | 112,918 | 56,153 |
At 31 December 2024 | At 31 December 2023 | |||
Deferred revenue | - | 2 | ||
Advance amounts received from new consumers and producers* | 874 | 217 | ||
Grants received in advance | 635 | 28,563 | ||
Other advance amounts received | 50 | 820 | ||
Carrying amount | 1,559 | 29,602 |
At 31 December 2024 | At 31 December 2023 | |||
Other non-current amounts payable and liabilities | ||||
Non-financial liabilities | ||||
Advance amounts received from connection of new consumers * | 11,005 | 1,595 | ||
Non-current trade payables | 3,469 | - | ||
Deferred revenue | - | 131 | ||
Grants received in advance* | 141 | 154 | ||
Carrying amount at the end of period | 14,615 | 1,880 | ||
Other current amounts payable and liabilities | ||||
Non-financial liabilities | ||||
Employment-related liabilities ** | 2,235 | 1,860 | ||
Accrued expenses relating to vacation reserve | 1,876 | 1,758 | ||
Real estate and other taxes payable | 688 | - | ||
Total non-financial liabilities | 4,799 | 3,618 | ||
Financial liabilities | ||||
Dividends payable | 592 | 496 | ||
Deposits received *** | 2,960 | 2,889 | ||
Fee payable to the regulator | 540 | 618 | ||
Other amounts payable and current liabilities | - | 149 | ||
Total financial liabilities | 4,092 | 4,152 | ||
Total carrying amount of financial and non-financial liabilities | 8,891 | 7,770 | ||
Total amount payable and liabilities | 23,506 | 9,650 |
2024 | 2023 | |||
Revenue from contracts with customers | ||||
Revenue from electricity transmission and related services | ||||
Electricity transmission services | 129,079 | 64,180 | ||
Trade in balancing/imbalance electricity | 102,814 | 108,264 | ||
Electricity ancillary services | 139,173 | 27,992 | ||
Revenue from other sales of electricity and related services | 2,606 | 5,867 | ||
Total revenue from electricity transmission and related services | 373,672 | 206,303 | ||
Other income from contracts with customers | ||||
Income from administration of guarantees of origin | 158 | 78 | ||
Total other income | 158 | 78 | ||
Total revenue from contracts with customers | 373,830 | 206,381 | ||
Revenue not attributable to contracts with customers | ||||
Electricity transmission services (tariff compensation using congestion management funds) | - | 142,300 | ||
Electricity transmission services (recognised as income) | 2,314 | 3,191 | ||
Other electricity-related services | (322) | 14,937 | ||
Revenue from connection of producers and relocation of electrical installations | 43 | 13 | ||
Total revenue not attributable to contracts with customers | 2,035 | 160,441 | ||
Total revenue | 375,865 | 366,822 |
2024 | 2023 | |||
Income from lease of assets | 576 | 551 | ||
Interest on late payment and default charges | 924 | 1,609 | ||
Gain on disposal of assets | 380 | 476 | ||
Other income | 581 | 380 | ||
Total | 2,461 | 3,016 |
2024 | 2023 | |||
Expenses for purchase of imbalance and balancing electricity | 107,545 | 108,515 | ||
Expenses for electricity ancillary services | 121,649 | 98,121 | ||
Expenses for electricity technological needs | 36,926 | 38,273 | ||
Expenses for electricity and related services | 5,459 | 6,349 | ||
Carrying amount at the end of period | 271,579 | 251,258 | ||
2024 | 2023 | |||
Wages and salaries | 20,216 | 17,322 | ||
Expenses of social security contributions | 363 | 308 | ||
Carrying amount at the end of period | 20,579 | 17,630 |
2024 | 2023 | |||
Telecommunications and IT system expenses | (2,850) | (2,465) | ||
Tax expenses | (2,876) | (2,670) | ||
Fee payable to the regulator | (2,161) | (2,473) | ||
Business protection expenses | (980) | (870) | ||
Market coupling costs | (805) | (641) | ||
Membership fee | (568) | (518) | ||
Management service cost | (923) | (505) | ||
Business trips | (367) | (399) | ||
Insurance expenses | (573) | (445) | ||
Transport expenses | (311) | (303) | ||
Premise rental expenses | (360) | (287) | ||
Collective agreement benefits | (234) | (189) | ||
Consultation service expenses | (654) | (300) | ||
Personnel development costs | (298) | (247) | ||
Research and development works | (172) | (307) | ||
Expenses of governing bodies | (115) | (66) | ||
Public relations | (101) | (112) | ||
Damage compensation | (1) | 613 | ||
Support | (214) | (39) | ||
Other expenses | (750) | (1,014) | ||
Carrying amount at the end of period | (15,313) | (13,237) |
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 | 589 | 210 | 265,472 | 852 | - | 6,182 |
TETAS UAB | 154 | 4,030 | - | 23,759 | - | 359 |
Energy cells UAB | 30 | 762 | - | 7,477 | 374 | - |
State-owned companies | ||||||
Energijos Skirstymo Operatorius AB | 29,107 | 1,144 | - | 3,275 | 243,759 | - |
Ignitis Gamyba AB | 688 | 27,026 | - | 150,424 | 1,515 | - |
Ignitis Grupės Paslaugų Centras UAB | 33 | - | - | - | 299 | - |
Ignitis UAB | 568 | 1,615 | - | 7,401 | 16,695 | - |
Vilniaus Kogeneracinė Jėgainė UAB | 26 | 118 | - | 1,794 | 418 | - |
Kauno Kogeneracinė Jėgainė UAB | 3 | - | - | 308 | 66 | - |
Vėjas LT UAB | 1 | - | - | - | 97 | - |
Via Lietuva AB | - | - | - | - | - | - |
Vidaus vandens kelių direkcija AB | - | 346 | - | 286 | - | - |
STATE ENTERPRISE IGNALINA NUCLEAR POWER PLANT | 121 | 18 | - | 2 | 1,196 | - |
LTG Infra AB | 85 | 4,891 | - | - | 806 | - |
State Enterprise Centre of Registers | - | 1 | - | 21 | - | - |
31,405 | 40,161 | 265,472 | 195,599 | 265,225 | 6,541 |
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 |
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 | - |
Vėjas LT UAB | - | 227 | - | - | - | - |
Via Lietuva AB | - | - | - | - | 1,086 | - |
Vidaus vandens kelių direkcija AB | - | - | - | - | - | - |
State Enterprise Ignalina Nuclear Power Plant | 55 | - | - | - | 535 | - |
LTG Infra AB | 37 | 75 | - | - | 295 | - |
VĮ Registrų centras | - | 1 | - | 402 | - | - |
15,751 | 17,522 | 167,082 | 155,618 | 128,001 | 5,474 |
Dividends paid to related parties | 2024 | 2023 | |
EPSO-G UAB | 28,521 | - | |
Total | 28,521 | - |
Payments to key management personnel | At 31 December 2024 | At 31 December 2023 | |
Employment-related payments* | 1,276 | 1,110 | |
Whereof: Payed benefits* | 168 | 3 | |
Number of key management personnel (average annual) | 9 | 9 |
At 31 December 2024 | At 31 December 2023 | ||
Profit/(loss) for the period attributable to the Company’s shareholders (EUR thousands) | 49,028 | 48,386 | |
Weighted average number of shares (units) | 504,331,380 | 504,331,380 | |
Basic and diluted earnings/(deficit) per share (in EUR) | 0.097 | 0.096 |
Financial assets | At 31 December 2024 | At 31 December 2023 | ||
Trade receivables under contracts with customers | 48,790 | 18,629 | ||
Trade receivables | 1,195 | 8,283 | ||
Other amounts receivable | 53 | 420 | ||
Loans granted | 266,060 | 167,082 | ||
Other financial assets | 4,196 | 4,444 | ||
Cash and cash equivalents | 113 | 634 | ||
Financial assets measured at amortised cost | 320,407 | 199,492 | ||
Other financial assets | ||||
Financial assets measured at fair value through other comprehensive income | - | - | ||
Total financial assets | 320,407 | 199,492 |
At 31 December 2024 | At 31 December 2023 | |||
Financial liabilities * | ||||
Borrowings | 28,178 | 34,329 | ||
Lease liabilities | 5,059 | 5,493 | ||
Trade payables | 112,918 | 58,033 | ||
Dividends payable | 592 | 496 | ||
Guarantee on the fulfilment of obligations | 3,500 | 3,507 | ||
Total | 150,247 | 101,858 |
At 31 December 2024 | At 31 December 2023 | |||
Financial assets, excluding assets measured at fair value through other comprehensive income | 320,407 | 199,492 |
At 31 December 2024 | At 31 December 2023 | |||||||
Financial assets | amout | S&P | Moody's | amout | S&P | Moody's | ||
SEB - (currency Euro) | 10 | A+ | Aa3 | 392 | A+ | Aa3 | ||
SwB - (currency Euro) | 103 | A+ | Aa3 | 242 | A+ | Aa3 | ||
OP Corporate - (currency Euro) | - | AA- | Aa3 | - | AA- | Aa3 | ||
Carrying amount at the end of the period: | 113 | 634 | ||||||
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 2023 | ||||||
Trade and other amounts payable | 41,263 | 20,642 | 131 | - | - | 62,036 |
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 | 41,391 | 27,477 | 7,037 | 13,034 | 17,692 | 106,631 |
Balance at 1 January 2024 | ||||||
Trade and other amounts payable | 88,096 | 28,914 | - | - | - | 117,010 |
Borrowings | - | 6,395 | 4,200 | 12,429 | 6,057 | 29,081 |
Lease liabilities | 128 | 383 | 373 | 259 | 7,464 | 8,607 |
Balance at 31 December 2024 | 88,224 | 35,692 | 4,573 | 12,688 | 13,521 | 154,698 |
2024 | 2023 | ||
Audit services | 85 | 86 | |
Total audit services | 85 | 86 | |
Assurance and other related services | 16 | 15 | |
Other services | 2 | 3 | |
Total non-audit services | 18 | 18 |