Group | Company | ||||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | ||
ASSETS | |||||
Non-current assets | |||||
Intangible assets | 545 | 645 | |||
Property, plant and equipment | 3 | 140,623 | 145,683 | ||
Right-of-use assets | 3 | 314,908 | 328,495 | ||
Other financial assets | - | 465 | |||
Investment in subsidiaries | 5 | 4,578 | 4,578 | ||
Investment in associates | 207 | 261 | |||
Deferred tax asset | 21 | 2,832 | 5,106 | ||
Total non-current assets | 463,693 | 485,233 | |||
Current assets | |||||
Inventories | 6 | 1,608 | 2,120 | ||
Trade receivables and other receivables | 7 | 12,862 | 13,972 | ||
Contract assets | 8 | 556 | 328 | ||
Other financial assets | 9 | 56,786 | 3,271 | ||
Cash and cash equivalents | 10 | 17,405 | 66,848 | ||
Total current assets | 89,217 | 86,539 | |||
Total assets | 552,910 | 571,772 |
Group | Company | ||||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | ||
EQUITY AND LIABILITIES | |||||
Equity | |||||
Share capital | 11 | 110,315 | 110,315 | ||
Share premium | 4,002 | 4,002 | |||
Reserves | 22,979 | 29,633 | |||
Foreign currency translation reserve | - | - | |||
Retained earnings | ( | 12,192 | (6,654) | ||
Total equity | 149,488 | 137,296 | |||
Non-current amounts payable and liabilities | |||||
Non-current employee benefits | 12 | 694 | 569 | ||
Loans | 13 | 158,827 | 137,451 | ||
Deferred government grants | 2.21 | 5,115 | 5,468 | ||
Lease liabilities | 13 | 24,450 | 220,108 | ||
Total non-current amounts payable and liabilities | 189,086 | 363,596 | |||
Current amounts payable and liabilities | |||||
Current employee benefits | 12 | 122 | 62 | ||
Loans | 13 | 5,556 | 5,689 | ||
Lease liabilities | 13 | 188,697 | 46,118 | ||
Trade payables and other liabilities | 14 | 5,144 | 5,721 | ||
Payroll related liabilities | 15 | 3,401 | 3,252 | ||
Provisions | 16 | 7,363 | 5,663 | ||
Contract liabilities | 25 | 4,053 | 4,375 | ||
Total current amounts payable and liabilities | 214,336 | 70,880 | |||
Total equity and liabilities | 552,910 | 571,772 |
Group | Company | ||||
2023 | 2022 | 2023 | 2022 | ||
Revenue from contracts with customers | 17 | 80,356 | 74,722 | ||
Cost of sales | 18 | ( | ( | (58,949) | (56,706) |
Gross profit (loss) | 21,407 | 18,016 | |||
Operating expenses | 19 | ( | ( | (10,057) | (7,526) |
Other income and (expenses) | 164 | 510 | |||
Profit (loss) from operating activities | 11,514 | 11,000 | |||
Income from financial activities | 20 | 8,959 | 1,058 | ||
Expenses from financial activities | 20 | ( | ( | (5,890) | (20,327) |
Share of the associate‘s profit or (loss) | 93 | 33 | |||
Profit (loss) before tax | ( | 14,676 | (8,236) | ||
Income tax (expenses) | 21 | ( | (2,306) | 1,504 | |
Profit (loss) for the year | ( | 12,370 | (6,732) | ||
Other comprehensive income | |||||
Actuarial gain (loss) | ( | (210) | 92 | ||
Exchange differences on translation of foreign operations | - | - | |||
Related taxes | ( | 32 | (14) | ||
Total other comprehensive income | ( | (178) | 78 | ||
Total comprehensive income (loss), net of tax | ( | 12,192 | (6,654) | ||
Profit attributable to: | |||||
The shareholders of the Company | ( | 12,370 | (6,732) | ||
Non-controlling interests | - | - | |||
Total comprehensive income (loss) | |||||
attributable to: | |||||
The shareholders of the Company | ( | 12,192 | (6,654) | ||
Non-controlling interests | - | - | |||
Basic and diluted earnings (losses), in EUR | 22 | ( | - | - |
Share | Share | Legal | Reserve for | Other | Foreign | Retained | Total | |
capital | premium | reserve | own shares | reserves | currency | earnings | ||
translation | ||||||||
reserve | ||||||||
Balance as at 31 December 2021 | ( | ( | ||||||
Net profit (loss) for the year | ( | ( | ||||||
Other comprehensive income (loss) | ||||||||
Total comprehensive income (loss) | ( | ( | ||||||
Transfer between reserves | ( | |||||||
Balance as at 31 December 2022 | ( | |||||||
Net profit (loss) for the year | ||||||||
Other comprehensive income (loss) | ( | ( | ||||||
Total comprehensive income (loss) | ||||||||
Transfer between reserves | ( | ( | ||||||
Balance as at 31 December 2023 |
Group | Company | ||||
Notes | 31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Cash flows from operating activities | |||||
Net profit (loss) | ( | 12,370 | (6,732) | ||
Adjustments for non-cash items: | |||||
Depreciation and amortization | 3 | 22,937 | 22,566 | ||
Change in vacation reserve | 15 | ( | 114 | (44) | |
Change in provisions | 16 | 1,700 | 2,067 | ||
Contract assets | 8 | ( | (229) | 285 | |
Income tax expenses | 21 | ( | 2,306 | (1,504) | |
Share of (profit) or loss of equity-accounted investees | ( | ( | (93) | (33) | |
Interest income | 20 | ( | ( | (1,344) | (31) |
Interest expenses | 20 | 5,781 | 2,796 | ||
Currency impact from lease liabilities | 20 | ( | (7,368) | 17,380 | |
Other non-cash adjustments | 1,541 | 1,145 | |||
37,715 | 37,895 | ||||
Changes in working capital | |||||
(Increase) decrease in inventories | 6 | 420 | 100 | ||
Decrease (increase) in trade and other accounts | |||||
receivable | 7 | ( | 1,925 | (3,127) | |
Increase (decrease) in trade and other payables | 14 | ( | (407) | 7,590 | |
Increase (decrease) in contract liabilities | 25 | ( | (322) | 537 | |
Increase (decrease) in payroll related liabilities | 15 | ( | ( | (1,482) | (781) |
37,849 | 42,214 | ||||
Cash collateral recovery | 9 | 2,500 | - | ||
Cash collateral (payment) | 9 | ( | (2,550) | - | |
Income tax (paid) | ( | ( | - | - | |
Interest received | 313 | 31 | |||
Net cash flows from (used in) operating activities | 38,112 | 42,245 | |||
Cash flows from investing activities | |||||
(Acquisition) of property, plant, equipment and intangible assets | 3 | ( | ( | (3,952) | (4,761) |
Income from sales of non-current assets | 67 | 186 | |||
Short term deposits (placed)/received | 9 | ( | (53,000) | - | |
(Acquisition) of other investments | ( | ( | (2) | (2) | |
Dividends received | 150 | - | |||
Grants, subsidies received | 2.21 | - | 89 | ||
Net cash flows from (used in) investing activities | ( | ( | (56,737) | (4,488) | |
Cash flows from financing activities | |||||
Loans received | 13 | 26,829 | 26,829 | ||
Loans paid | 13 | ( | ( | (5,445) | (3,901) |
Interest and fee related to loans (paid) | 13 | ( | ( | (3,990) | (759) |
Guarantee fees (paid) | 13 | ( | ( | (144) | (606) |
Lease liabilities (paid) | 13 | ( | ( | (46,482) | (47,895) |
Interest on leasing liabilities paid | 13 | ( | ( | (1,586) | (1,725) |
Net cash flows from (used in) financing activities | ( | ( | (30,818) | (28,057) | |
Net increase (decrease) in cash flows | ( | (49,443) | 9,700 | ||
Cash and cash equivalents on 1 January | 10 | 66,848 | 57,148 | ||
Cash and cash equivalents on 31 December | 10 | 17,405 | 66,848 |
Number of | 31 December 2023 | Number of | 31 December 2022 | |
shares held | Part of ownership | shares held | Part of ownership | |
(thousand) | (%) | (thousand) | (%) | |
275,687 | 72.47 | 275,687 | 72.47 | |
UAB koncernas Achemos grupė (Vykinto st. 14, Vilnius, 156673480) | 39,663 | 10.43 | 39,663 | 10.43 |
Other (less than 5% each) | 65,047 | 17.10 | 65,047 | 17.10 |
Total | 380,397 | 100.00 | 380,397 | 100.00 |
Description | Estimated useful life |
Property, plant and equipment | |
Buildings and structures | 10-60 |
Machinery, plant and equipment | 5-55 |
Other non-current assets | 4-15 |
The Group and the Company | ||
2023 | 2022 | |
Balance as at 1 January | 5,468 | 5,771 |
Received during the year | - | 89 |
Reclassification | - | (4) |
Amortisation | (344) | (388) |
Compensation of costs | (9) | - |
Balance as at 31 December | 5,115 | 5,468 |
Land | Buildings | Machinery, | Other non- | Construction | Total | |
and | plant and | current | in progress | |||
Acquisition cost | structures | equipment | assets | |||
Balance as at 31 December 2021 | 38 | 182,072 | 189,092 | 26,056 | 13,249 | 410,507 |
Acquisitions | - | 82 | 355 | 689 | 3,002 | 4,128 |
Advance payments | - | - | - | 4 | - | 4 |
Retirements and disposals | - | (8) | (77) | (837) | - | (922) |
Transfer from construction in progress | - | 164 | 3,804 | 489 | (4,457) | - |
Reclassification | - | 10 | (10) | - | (524) | (524) |
Effect of foreign currency translation | - | - | 5 | 15 | - | 20 |
Balance as at 31 December 2022 | 38 | 182,320 | 193,169 | 26,416 | 11,270 | 413,213 |
Acquisitions | - | 213 | 838 | 652 | 1,823 | 3,526 |
Advance payments | - | - | 4 | 3 | - | 7 |
Retirements and disposals | - | - | (100) | (287) | - | (387) |
Transfer from construction in progress | - | 3,616 | 6,951 | 714 | (11,307) | (26) |
Reclassification | - | - | 182 | (145) | - | 37 |
Effect of foreign currency translation | - | - | 3 | 7 | - | 10 |
Balance as at 31 December 2023 | 38 | 186,149 | 201,047 | 27,360 | 1,786 | 416,380 |
Accumulated depreciation and impairment: | ||||||
Balance as at 31 December 2021 | - | 115,179 | 123,053 | 17,520 | 4,069 | 259,821 |
Depreciation for the year | - | 2,977 | 4,180 | 1,325 | - | 8,482 |
Retirements and disposals | - | (8) | (77) | (630) | - | (715) |
Impairment for the year (reversal) | - | - | - | - | 27 | 27 |
Reclassifications | 39 | 881 | 112 | (1,204) | (172) | |
Effect of foreign currency translation | - | - | (8) | (22) | - | (30) |
Balance as at 31 December 2022 | - | 118,187 | 128,029 | 18,305 | 2,892 | 267,413 |
Depreciation for the year | - | 3,125 | 4,284 | 1,191 | - | 8,600 |
Retirements and disposals | - | - | (100) | (244) | - | (344) |
Reclassifications | - | 702 | 1,296 | 48 | (2,048) | (2) |
Effect of foreign currency translation | - | - | 1 | 3 | - | 4 |
Balance as at 31 December 2023 | - | 122,014 | 133,510 | 19,303 | 844 | 275,671 |
Net book value as at 31 December 2021 | 38 | 66,893 | 66,039 | 8,536 | 9,180 | 150,686 |
Net book value as at 31 December 2022 | 38 | 64,133 | 65,140 | 8,111 | 8,378 | 145,800 |
Net book value as at 31 December 2023 | 38 | 64,135 | 67,537 | 8,057 | 942 | 140,709 |
Land | Buildings | Machinery, | Other non- | Construction | Total | |
and | plant and | current | in progress | |||
Acquisition cost | structures | equipment | assets | |||
Balance as at 31 December 2021 | 38 | 182,072 | 189,045 | 25,937 | 13,249 | 410,341 |
Acquisitions | - | 82 | 340 | 686 | 3,002 | 4,110 |
Advance payments | - | - | - | 4 | - | 4 |
Retirements and disposals | - | (8) | (77) | (837) | - | (922) |
Transfer from construction in progress | - | 164 | 3,804 | 489 | (4,457) | - |
Reclassification | - | 10 | (10) | - | (524) | (524) |
Balance as at 31 December 2022 | 38 | 182,320 | 193,102 | 26,279 | 11,270 | 413,009 |
Acquisitions | - | 213 | 835 | 652 | 1,823 | 3,523 |
Advance payments | - | - | 4 | 3 | - | 7 |
Retirements and disposals | - | - | (100) | (287) | - | (387) |
Transfer from construction in progress | - | 3,616 | 6,951 | 714 | (11,307) | (26) |
Reclassification | - | - | 182 | (145) | - | 37 |
Balance as at 31 December 2023 | 38 | 186,149 | 200,974 | 27,216 | 1,786 | 416,163 |
Accumulated depreciation and impairment: | ||||||
Balance as at 31 December 2021 | - | 115,179 | 123,041 | 17,487 | 4,069 | 259,776 |
Depreciation for the year | - | 2,977 | 4,159 | 1,274 | - | 8,410 |
Retirements and disposals | - | (8) | (77) | (630) | - | (715) |
Impairment for the year (reversal) | - | - | - | - | 27 | 27 |
Reclassifications | - | 39 | 881 | 112 | (1,204) | (172) |
Balance as at 31 December 2022 | - | 118,187 | 128,004 | 18,243 | 2,892 | 267,326 |
Depreciation for the year | - | 3,125 | 4,273 | 1,162 | - | 8,560 |
Retirements and disposals | - | - | (100) | (244) | - | (344) |
Reclassifications | - | 702 | 1,296 | 48 | (2,048) | (2) |
Balance as at 31 December 2023 | - | 122,014 | 133,473 | 19,209 | 844 | 275,540 |
Net book value as at 31 December 2021 | 38 | 66,893 | 66,004 | 8,450 | 9,180 | 150,565 |
Net book value as at 31 December 2022 | 38 | 64,133 | 65,098 | 8,036 | 8,378 | 145,683 |
Net book value as at 31 December 2023 | 38 | 64,135 | 67,501 | 8,007 | 942 | 140,623 |
Change in discount rate | |||||
(1.0) p.p. | (0.5) p.p. | 0.0 p.p. | +0.5 p.p. | +1.0 p.p. | |
(10.0)% | (6,664) | (10,483) | (14,035) | (17,342) | (20,424) |
(5.0)% | 8,075 | 3,654 | (0,460) | (4,292) | (7,866) |
0.0% | 22,813 | 17,791 | 13,115 | 8,758 | 4,692 |
5.0% | 37,552 | 31,927 | 26,690 | 21807 | 17,250 |
10.0% | 52,291 | 46,065 | 40,265 | 34,857 | 29,808 |
Land | Buildings | Machinery, | Other non- | Total | |
and | plant and | current | |||
structures | equipment | assets | |||
Acquisition cost | |||||
Balance as at 31 December 2021 | 22,592 | 1,065 | 393,035 | 45 | 416,737 |
Acquisitions / disposals | 3,789 | 792 | - | - | 4,581 |
Effect of foreign currency translation | - | 4 | - | - | 4 |
Balance as at 31 December 2022 | 26,381 | 1,861 | 393,035 | 45 | 421,322 |
Acquisitions / disposals | 74 | 345 | - | 385 | 804 |
Balance as at 31 December 2023 | 26,455 | 2,206 | 393,035 | 430 | 422,126 |
Accumulated depreciation and impairment: | |||||
Balance as at 31 December 2021 | 7,379 | 957 | 70,100 | 45 | 78,481 |
Depreciation for the year | 538 | 237 | 13,550 | - | 14,325 |
Effect of foreign currency translation | - | - | 1 | - | 1 |
Balance as at 31 December 2022 | 7,917 | 1,194 | 83,651 | 45 | 92,807 |
Depreciation for the year | 540 | 257 | 13,550 | 43 | 14,390 |
Effect of foreign currency translation | - | 2 | - | - | 2 |
Balance as at 31 December 2023 | 8,457 | 1,453 | 97,201 | 88 | 107,199 |
Net book value as at 31 December 2021 | 15,213 | 108 | 322,935 | - | 338,256 |
Net book value as at 31 December 2022 | 18,464 | 667 | 309,384 | - | 328,515 |
Net book value as at 31 December 2023 | 17,998 | 753 | 295,834 | 342 | 314,927 |
COMPANY | Land | Buildings | Machinery, | Other non- | Total |
and | plant and | current | |||
Acquisition cost | structures | equipment | assets | ||
Balance as at 31 December 2021 | 22,592 | 1,036 | 393,035 | 45 | 416,708 |
Acquisitions / disposals | 3,789 | 792 | - | - | 4,581 |
Balance as at 31 December 2022 | 26,381 | 1,828 | 393,035 | 45 | 421,289 |
Acquisitions / disposals | 74 | 337 | - | 385 | 796 |
Balance as at 31 December 2023 | 26,455 | 2,165 | 393,035 | 430 | 422,085 |
Accumulated depreciation and impairment: | |||||
Balance as at 31 December 2021 | 7,379 | 952 | 70,100 | 45 | 78,476 |
Depreciation for the year | 538 | 230 | 13,550 | - | 14,318 |
Balance as at 31 December 2022 | 7,917 | 1,182 | 83,650 | 45 | 92,794 |
Depreciation for the year | 540 | 250 | 13,550 | 43 | 14,383 |
Balance as at 31 December 2023 | 8,457 | 1,432 | 97,200 | 88 | 107,177 |
Net book value as at 31 December 2021 | 15,213 | 84 | 322,935 | - | 338,232 |
Net book value as at 31 December 2022 | 18,464 | 646 | 309,385 | - | 328,495 |
Net book value as at 31 December 2023 | 17,998 | 733 | 295,835 | 342 | 314,908 |
LET | LNG | Total | ||
For the year ended 31 December 2023 | LNGT | comLNG | ||
Revenues from contracts with customers | 27,919 | 48,743 | 6,863 | 83,525 |
Profit (loss) before income tax | 4,896 | 9,717 | 1,359 | 15,972 |
Segment net profit (loss) | 4,407 | 7,902 | 917 | 13,226 |
Interest revenue | 1,262 | 82 | 170 | 1,514 |
Loan interest expense | - | 4,220 | 1 | 4,221 |
Interest on financial lease liabilities | 366 | 1,155 | 43 | 1,564 |
Depreciation and amortisation | 5,262 | 2,189 | 1,200 | 8,651 |
Depreciation of right-of-use-assets | 481 | 13,762 | 147 | 14,390 |
Acquisitions of tangible and intangible assets | 3,233 | 413 | 93 | 3,739 |
Segment total assets* | 108,697 | 346,163 | 24,215 | 479,075 |
Loan and related liabilities | (20) | 164,445 | (42) | 164,383 |
Lease liabilities | 18,604 | 192,513 | 2,049 | 213,166 |
Segment total liabilities | 24,731 | 371,321 | 7,847 | 403,899 |
LET | LNG | Total | ||
For the year ended 31 December 2022 | LNGT | comLNG | ||
Revenues from contracts with customers | 27,817 | 44,614 | 5,387 | 77,818 |
Profit (loss) before income tax | 3,186 | (10,571) | 485 | (6,900) |
Segment net profit (loss) | 3,220 | (9,128) | 4 | (5,904) |
Interest revenue | - | 31 | 72 | 103 |
Loan interest expense | - | 966 | 7 | 973 |
Interest on financial lease liabilities | 365 | 1,423 | 43 | 1,831 |
Depreciation and amortisation | 4,646 | 2,487 | 1,206 | 8,339 |
Depreciation of right-of-use-assets | 436 | 13,740 | 149 | 14,325 |
Acquisitions of tangible and intangible assets | 4,200 | 123 | 40 | 4,363 |
Segment total assets* | 113,183 | 362,642 | 25,685 | 501,510 |
Loan and related liabilities | (20) | 143,202 | (42) | 143,140 |
Lease liabilities | 18,567 | 245,600 | 2,081 | 266,248 |
Segment total liabilities | 26,329 | 400,387 | 8,117 | 434,833 |
I. Revenues | 2023 | 2022 |
Total revenues for reportable segments | 83,525 | 77,818 |
Consolidated revenue | 83,525 | 77,818 |
II. Profit (loss) before tax | 2023 | 2022 |
Total profit (loss) before tax for reportable segments | 15,972 | (6,900) |
Consolidated profit (loss) before tax from continuing operations | 15,792 | (6,900) |
III. Net profit (loss) | 2023 | 2022 |
Total net profit (loss) for reportable segments | 13,226 | (5,904) |
Consolidated net profit (loss) | 13,226 | (5,904) |
IV. Interest on financial lease liabilities | 2023 | 2022 |
Total interest on financial lease liabilities for reportable segments | 1,564 | 1,831 |
Consolidated interest on financial lease liabilities | 1,564 | 1,831 |
V. Depreciation and amortization | 2023 | 2022 |
Total depreciation and amortization for reportable segments | 8,651 | 8,339 |
Consolidated depreciation and amortization | 8,651 | 8,339 |
VI. Depreciation of ROU assets | 2023 | 2022 |
Total depreciation of ROU assets for reportable segments | 14,390 | 14,325 |
Consolidated depreciation of ROU assets | 14,390 | 14,325 |
VII. Acquisitions of tangible and intangible assets | 2023 | 2022 |
Total acquisitions of tangible and intangible assets for reportable segments | 3,739 | 4,363 |
Consolidated acquisitions of tangible and intangible assets | 3,739 | 4,363 |
VIII. Assets* | 2023 | 2022 |
Total assets for reportable segments | 479,075 | 501,510 |
Consolidated total assets | 479,075 | 501,510 |
IX. Loan and related liabilities | 2023 | 2022 |
Total loan and related liabilities for reportable segments | 164,383 | 143,140 |
Consolidated loan and related liabilities | 164,383 | 143,140 |
X. Lease liabilities | 2023 | 2022 |
Total lease liabilities for reportable segments | 213,166 | 266,248 |
Consolidated financial lease liabilities | 213,166 | 266,248 |
XI. Liabilities | 2023 | 2022 |
Total liabilities for reportable segments | 403,899 | 434,833 |
Consolidated total liabilities | 403,899 | 434,833 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Lithuanian clients | 49,033 | 55,814 | 49,033 | 55,863 |
Foreign clients | 34,492 | 22,004 | 31,323 | 18,859 |
83,525 | 77,818 | 80,356 | 74,722 |
The Company | ||
31-12-2023 | 31-12-2022 | |
Cost of shares of UAB KN Global Terminals | 4,540 | 4,540 |
Cost of shares of UAB SGD terminalas | 38 | 38 |
4,578 | 4,578 |
UAB KN Global Terminals | ||
2023 | 2022 | |
Non-current assets | 151 | 151 |
Current assets | 5,808 | 4,665 |
Current liabilities | 55 | 1 |
Equity | 5,904 | 4,815 |
UAB KN Global Terminals | ||
2023 | 2022 | |
Income | 1,156 | 721 |
(Expenses) (68) | (68) | |
Profit (loss) | 1,088 | 653 |
www.kn.lt | 31 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Spare parts, construction materials and other inventories | 1,082 | 1,374 | 1,082 | 1,374 |
Diesel fuel for the LNG Terminal purpose | 359 | 257 | 359 | 257 |
Fuel for transport and other equipment | 113 | 47 | 113 | 47 |
Liquefied natural gas | 46 | 46 | 46 | 46 |
Emission allowances | 8 | 133 | 8 | 133 |
Liquid energy products for sale | - | 263 | - | 263 |
1,608 | 2,120 | 1,608 | 2,120 |
2023 | 2022 | |
Inventories recognised under cost of sales: | ||
Natural gas | 1,941 | 3,942 |
Repair and maintenance of assets | 380 | 223 |
Liquid energy products | 355 | 1,019 |
Emission allowances | 216 | 168 |
Services for tankers | 111 | 125 |
Transport | 41 | 52 |
Work safety costs | 23 | 19 |
Other | 1 | 1 |
3,068 | 5,549 | |
Inventories recognised under operating expenses: | ||
Expenses for transport | 33 | 36 |
Other | 81 | 1 |
114 | 37 |
Other receivables | 2,441 | 2,066 | 2,222 | 1,871 |
13,807 | 14,741 | 12,862 | 13,972 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Receivables from LNG terminal activities | 7,854 | 8,521 | 7,855 | 8,521 |
Receivables for transshipment of liquid energy | ||||
products and other related services | 3,410 | 4,261 | 3,410 | 4,261 |
Receivable for operating and management services | 804 | 620 | 77 | 77 |
Less: impairment allowance | (1,512) | (1,523) | (1,512) | (1,523) |
10,556 | 11,879 | 9,830 | 11,336 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Receivables from third-party customers | 5,583 | 6,801 | 4,839 | 6,221 |
Receivables from related parties (Note 26) | 4,973 | 5,078 | 4,991 | 5,115 |
10,556 | 11,879 | 9,830 | 11,336 |
31-12-2023 | 31-12-2022 | |
Balance at 1 January | 1,523 | 1,511 |
Impairment of the year | - | 12 |
Reversal of impairment | (11) | - |
Balance at 31 December | 1,512 | 1,523 |
Trade receivables past due but not impaired | |||||||||
Trade neither past due nor | Less than | 30 – 59 | 60 – 89 | 90 – 179 | 180 – 279 | 280 – 359 | More than | Total | |
impaired | 30 days | days | days | days | days | days | 360 days | ||
2023 | 4,946 | 1,575 | 49 | - | - | - | - | 3,986 | 10,556 |
2022 | 6,999 | 896 | 6 | 3 | - | 3,975 | - | - | 11,879 |
Trade receivables past due but not impaired | |||||||||
Trade neither past due | Less than 30 | 30 – 59 | 60 – 89 | 90 – 179 | 180 – 279 | 280 – 359 | More than | Total | |
nor impaired | days | days | days | days | days | days | 360 days | ||
2023 | 4,220 | 1,575 | 49 | - | - | - | - | 3,986 | 9,830 |
2022 | 6,456 | 896 | 6 | 3 | - | 3,975 | - | - | 11,336 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Receivable interests from short-term deposits | 1,037 | - | 1,029 | - |
VAT receivable | 979 | 860 | 979 | 860 |
Excise duty receivable | 214 | 983 | 214 | 983 |
Other receivable taxes (1) | 211 | 195 | - | - |
Other receivables | - | 28 | - | 28 |
Total | 2,441 | 2,066 | 2,222 | 1,871 |
31-12-2023 | 31-12-2022 | |
Current contract assets: | ||
Accrued income | 556 | 328 |
556 | 328 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Short-term deposits (1) | 57,500 | - | 53,000 | - |
Deposit for tax obligations (2) | 3,321 | 3,271 | 3,321 | 3,271 |
Other guarantees | 465 | - | 465 | - |
Total | 61,296 | 3,271 | 56,786 | 3,271 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Cash at banks | 19,535 | 72,423 | 17,405 | 66,848 |
Group | Company | |||
Currency | 31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 |
EUR | 14,049 | 66,687 | 12,628 | 61,909 |
USD | 4,777 | 4,939 | 4,777 | 4,939 |
BRL | 709 | 797 | - | - |
19,535 | 72,423 | 17,405 | 66,848 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
A+ | 7,276 | 26,784 | 5,855 | 22,006 |
A- | 5,962 | 17,000 | 5,962 | 17,000 |
AA- | 5,588 | 27,842 | 5,588 | 27,842 |
BB- | 709 | 797 | - | - |
19,535 | 72,423 | 17,405 | 66,848 |
2023 | 2022 | |
Start of period | 631 | 756 |
Calculated per year | 210 | (93) |
Paid per year | (25) | (32) |
End of period | 816 | 631 |
Current | 122 | 62 |
Non-current | 694 | 569 |
31-12-2023 | 31-12-2022 | |
Discount rate | 3.91% | 1.94% |
Staff turnover rate | 7.94% | 8.46% |
Future salary increases | 7.90% | 4.90% |
31-12-2023 | 31-12-2022 | |
Nordic Investment Bank’s loan (b, c) | 121,525 | 96,102 |
European Investment Bank’s loan (a) | 42,853 | 46,703 |
Guarantee payment to the Ministry of Finance to the Republic of Lithuania | (126) | (130) |
Payable loan interest | 131 | 465 |
164,383 | 143,140 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Lease liabilities | 213,166 | 266,248 | 213,147 | 266,226 |
FSRU lease | Land rent | Jetty rent | Other* | Total | |
Long term lease liabilities | - | 18,851 | 4,856 | 752 | 24,459 |
Short term lease liabilities | 187,510 | 661 | 122 | 414 | 188,707 |
187,510 | 19,512 | 4,978 | 1,166 | 213,166 |
FSRU lease | Land rent | Jetty rent | Other* | Total | |
Long term lease liabilities | - | 18,851 | 4,856 | 743 | 24,450 |
Short term lease liabilities | 187,510 | 661 | 122 | 404 | 188,697 |
187,510 | 19,512 | 4,978 | 1,147 | 213,147 |
FSRU lease | Land rent | Jetty rent | Other* | Total | |
Long term lease liabilities | 195,022 | 19,231 | 5,392 | 477 | 220,122 |
Short term lease liabilities | 45,353 | 443 | 77 | 253 | 46,126 |
240,375 | 19,674 | 5,469 | 730 | 266,248 |
FSRU lease | Land rent | Jetty rent | Other* | Total | |
Long term lease liabilities | 195,022 | 19,231 | 5,392 | 463 | 220,108 |
Short term lease liabilities | 45,353 | 443 | 77 | 245 | 46,118 |
240,375 | 19,674 | 5,469 | 708 | 266,226 |
Carrying | Carrying | |||||||||
Year of | amount as at | Interest | Re- | Additional | Exchange | amount as at | ||||
Currency | maturity | 31-12-2022 | Interests | payments | Payments | assessment | disbursement | rate effect | 31-12-2023 | |
FSRU lease | USD | 2024 | 240,374 | 1,056 | (1,079) | (45,473) | - | - | (7,368) | 187,510 |
Land rent | EUR | 2055 | 19,674 | 388 | (390) | (234) | 74 | - | - | 19,512 |
Jetty rent | EUR | 2065 | 5,469 | 99 | (99) | (491) | - | - | - | 4,978 |
Other | EUR | 2023 | 731 | 21 | (18) | (289) | 339 | 382 | - | 1,166 |
266,248 | 1,564 | (1,586) | (46,487) | 413 | 382 | (7,368) | 213,166 |
Carrying | Carrying | |||||||||
Year of | amount as at | Interest | Re- | Additional | Exchange | amount as at | ||||
Currency | maturity | 31-12-2022 | Interests | payments | Payments | assessment | disbursement | rate effect | 31-12-2023 | |
FSRU lease | USD | 2024 | 240,374 | 1,056 | (1,079) | (45,473) | - | - | (7,368) | 187,510 |
Land rent | EUR | 2055 | 19,674 | 388 | (390) | (234) | 74 | - | - | 19,512 |
Jetty rent | EUR | 2065 | 5,469 | 99 | (99) | (491) | - | - | - | 4,978 |
Other | EUR | 2023 | 709 | 19 | (18) | (284) | 339 | 382 | - | 1,147 |
266,226 | 1,562 | (1,586) | (46,482) | 413 | 382 | (7,368) | 213,147 |
Group | Company | |||
Non-current interest-bearing loans and borrowings, including | Loans | Lease liabilities | Loans | Lease liabilities |
interest payable as at 1 January 2022 | 119,923 | 287,105 | 119,923 | 287,080 |
Additional loan disbursements (Cash flows) | 26,829 | 4,580 | 26,829 | 4,580 |
Loan repayments (Cash flows) | (3,901) | - | (3,901) | - |
Repayment of lease liabilities (Cash flows) | - | (47,901) | - | (47,895) |
Interest and loan administration fee charged | 973 | 1,831 | 964 | 1,829 |
Interest and loan administration fee paid (Cash flows) | (759) | (1,726) | (759) | (1,725) |
Guarantee payments (Cash flows) | (606) | - | (606) | - |
The effect of changes in foreign exchange rates | - | 17,380 | - | 17,380 |
Other payments / reclassifications | 681 | 4,979 | 690 | 4,977 |
Non-current interest-bearing loans and borrowings, including | ||||
interest payable as at 1 January 2023 | 143,140 | 266,248 | 143,140 | 266,226 |
Additional loan disbursements (Cash flows) | 26,829 | 382 | 26,829 | 382 |
Loan repayments (Cash flows) | (5,445) | - | (5,445) | - |
Repayment of lease liabilities (Cash flows) | - | (46,487) | - | (46,482) |
Interest and loan administration fee charged | 3,993 | 1,564 | 3,993 | 1,562 |
Interest and loan administration fee paid (Cash flows) | (3,990) | (1,586) | (3,990) | (1,586) |
Guarantee payments (Cash flows) | (144) | - | (144) | - |
The effect of changes in foreign exchange rates | - | (7,368) | - | (7,368) |
Reassessment | - | 413 | - | 413 |
Non-current interest-bearing loans and borrowings, including | ||||
interest payable as at 31 December 2023 | 164,383 | 213,166 | 164,383 | 213,147 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Trade payables | 4,779 | 3,596 | 4,521 | 3,564 |
Other payables and current liabilities | 656 | 2,275 | 623 | 2,157 |
5,435 | 5,871 | 5,144 | 5,721 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Other payments related FSRU | 2,030 | 1,640 | 2,030 | 1,640 |
Payable to contractors | 274 | 184 | 274 | 184 |
Payable for gas services | 255 | - | 255 | - |
Payable for railway services | 79 | 99 | 79 | 99 |
Other trade payables | 2,141 | 1,673 | 1,883 | 1,641 |
Total | 4,779 | 3,596 | 4,521 | 3,564 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Accrued expenses and liabilities | 411 | 909 | 411 | 909 |
Real estate tax payable | 126 | 126 | 126 | 126 |
Payable for insurance | 35 | - | 35 | - |
Received guarantee payment (1) | - | 880 | - | 880 |
Other taxes payable | 10 | 120 | - | - |
Other liabilities | 74 | 240 | 51 | 242 |
656 | 2,275 | 623 | 2,157 |
Group | Company | |||
31-12-2023 | 31-12-2022 | 31-12-2023 | 31-12-2022 | |
Accrual of annual bonuses | 1,577 | 1,711 | 1,517 | 1,631 |
Accrued vacation reserve | 881 | 769 | 829 | 715 |
Salaries payable | 589 | 500 | 589 | 500 |
Social insurance payable | 268 | 265 | 258 | 228 |
Income tax payable | 251 | 190 | 206 | 176 |
Other deductions | 2 | 2 | 2 | 2 |
Total | 3,568 | 3,437 | 3,401 | 3,252 |
31-12-2023 | 31-12-2022 | |
Emission allowances provision (1) | 6,419 | 5,663 |
Legal provision (2) | 944 | - |
7,363 | 5,663 |
Balance as at 31 December 2022 | (5,663) |
Purchase of emission allowances | 91 |
Emission allowances used | 6,526 |
Additional provision made | (7,373) |
Balance as at 31 December 2023 | (6,419) |
Balance as at 31 December 2022 | - |
Additional provision made | (944) |
Balance as at 31 December 2023 | (944) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Income from LNGT regasification services collected | ||||
directly from LNGT users (1) | 46,077 | 33,586 | 46,077 | 33,586 |
Sales of liquid energy products transshipment services | 25,885 | 25,137 | 25,885 | 25,137 |
Other sales related to LNG terminals activity | 8,072 | 5,407 | 4,666 | 2,262 |
Other sales related to transshipment | 1,697 | 1,023 | 1,697 | 1,023 |
Sales of consulting services | 1,437 | 267 | 1,674 | 316 |
Sales of inventories | 357 | 1,669 | 357 | 1,669 |
Income from LNGT services included in security | ||||
supplement (2) | - | 10,729 | - | 10,729 |
83,525 | 77,818 | 80,356 | 74,722 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Depreciation of right-of-use asset | (14,098) | (14,088) | (14,098) | (14,088) |
Expenses related to FSRU rent (OPEX element, management, crew cost) | (8,605) | (7,471) | (8,605) | (7,471) |
Wages, salaries and social security | (8,563) | (8,217) | (8,119) | (7,587) |
Depreciation and amortisation (incl. amortisation of grants) | (8,438) | (8,198) | (8,341) | (8,107) |
Tax on environmental pollution and Emission allowances | (7,446) | (5,686) | (7,446) | (5,686) |
Natural gas | (1,890) | (3,942) | (1,890) | (3,942) |
Port charges | (1,533) | (1,536) | (1,533) | (1,536) |
Repair and maintenance of assets | (1,458) | (1,020) | (1,355) | (967) |
Insurance | (1,187) | (445) | (1,187) | (704) |
Railway services | (1,180) | (1,240) | (1,180) | (1,240) |
Electricity | (1,067) | (1,831) | (1,067) | (1,831) |
Cost of liquid energy products sold | (355) | (1,019) | (355) | (1,019) |
Other | (4,204) | (3,010) | (3,773) | (2,528) |
Total | (60,024) | (57,703) | (58,949) | (56,706) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Wages, salaries and social security | (6,053) | (5,298) | (5,866) | (4,933) |
Consulting and legal costs (1) | (1,409) | (598) | (1,234) | (501) |
Telecommunication and IT expenses | (521) | (395) | (496) | (330) |
Salaries and other related expenses to governing bodies | (348) | (185) | (348) | (185) |
Operating tax expense | (299) | (179) | (84) | (85) |
Depreciation of right-of-use asset | (292) | (237) | (285) | (230) |
Expenses for business trips | (282) | (100) | (226) | (100) |
Depreciation and amortization | (213) | (141) | (213) | (141) |
Advertising and external communication | (208) | (110) | (208) | (97) |
Training costs | (166) | (134) | (165) | (134) |
Administration of bank accounts | (71) | (209) | (69) | (201) |
Other | (1,101) | (846) | (863) | (589) |
(10,963) | (8,432) | (10,057) | (7,526) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Income from currency exchange on the lease | ||||
liabilities | 7,368 | - | 7,368 | - |
Interest income | 1,514 | 103 | 1,344 | 31 |
Fines income | 43 | 56 | 43 | 56 |
Gain from lease liabilities | - | 949 | - | 949 |
Other financial income | 216 | 113 | 204 | 22 |
Financial activity income, total | 9,141 | 1,221 | 8,959 | 1,058 |
Interest expenses | (4,221) | (973) | (4,219) | (965) |
Interest on the lease liabilities | (1,564) | (1,831) | (1,562) | (1,829) |
Losses from currency exchange | (114) | (88) | (103) | (81) |
Loss from financial derivatives | - | (72) | - | (72) |
Losses from currency exchange on the lease liabilities | - | (17,380) | - | (17,380) |
Other financial activity expenses | (65) | (3) | (6) | - |
Financial activity expenses, total | (5,964) | (20,347) | (5,890) | (20,327) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Current income tax expense | (440) | (508) | - | - |
Deferred tax (expenses) income | (2,306) | 1,504 | (2,306) | 1,504 |
Income tax (expense) income recorded in the profit | ||||
(loss) | (2,746) | 996 | (2,306) | 1,504 |
2023 | 2023 | 2022 | 2022 | |
Accounting profit (loss) before tax | 15,972 | (6,900) | ||
Applying 15% profit tax | 15.00% | 2,396 | 15.00% | (1,035) |
Effect of tax rates in foreign jurisdictions | 1.10% | 176 | (3.88)% | 268 |
Tax effect of: | ||||
Tax-exempt income | (0.15)% | (24) | 0.16% | (11) |
Non-deductible expenses of income tax | 1.65% | 263 | (1.41)% | 97 |
Income tax recognised in other comprehensive income | 0.20% | 32 | 0.20% | (14) |
Adjustments in respect of prior years | (1.20)% | (191) | 4.90% | (338) |
Other | 0.59% | 94 | (0.54)% | 37 |
17.19% | 2,746 | 14.43% | (996) |
2023 | 2023 | 2022 | 2022 | |
Accounting profit (loss) before tax | 14,676 | (8,236) | ||
Applying 15% profit tax | 15.00% | 2,201 | 15.00% | (1,235) |
Tax effect of: | ||||
Tax-exempt income | (0.16)% | (24) | 0.13% | (11) |
Non-deductible expenses of income tax | 1.78% | 262 | (0.91)% | 75 |
Income tax recognised in other comprehensive income | 0.22% | 32 | 0.17% | (14) |
Adjustments in respect of prior years | (1.30)% | (191) | 4.10% | (338) |
Other | 0.17% | 26 | (0.23)% | 19 |
15.71% | 2,306 | 18.26% | (1,504) |
Group and Company | Balance as at 31 December 2022 |
Recognised | ||||||||||
Net balance | Recognised in | Recognised | directly in | Deferred tax Deferred tax | ||||||
2022 | at 1 January | profit or loss | in OCI | equity | Other | Net | assets | liabilities | ||
Non-current asset (right-of-use asset) | (8,533) | (2,317) | - | - | - | (10,850) | - | (10,850) | ||
Accelerated depreciation for tax purposes | 197 | (10) | - | - | - | 187 | 187 | - | ||
Vacation reserve | 114 | (7) | - | - | - | 107 | 107 | - | ||
Accrued annual bonuses | 139 | 105 | - | - | - | 244 | 244 | - | ||
Emission allowances | 539 | 310 | - | - | - | 849 | 849 | - | ||
Other temporary differences | 60 | 17 | - | - | - | 77 | 77 | - | ||
Impairment of non-current assets | 8,034 | 4 | - | - | - | 8,038 | 8,038 | - | ||
Long-term employee benefit liability | 113 | (6) | (14) | - | - | 93 | 93 | - | ||
Associates’ equity method | 5 | (5) | - | - | - | - | - | - | ||
Different depreciation rates of non-current assets | (763) | (654) | - | - | - | (1,417) | - | (1,417) | ||
Accrued income | (53) | 52 | - | - | - | (1) | - | (1) | ||
Accrued taxable losses | 5,657 | 3,904 | - | - | - | 9,561 | 9,561 | - | ||
Investment incentive of non-current assets under the law previously in force | (1,893) | 111 | - | - | - | (1,782) | - | (1,782) | ||
Tax assets (liabilities) before set-off | 3,616 | 1,504 | (14) | - | - | 5,106 | 19,156 | (14,050) | ||
Set-off of tax | - | - | - | - | - | - | (14,050) | 14,050 | ||
Net tax assets (liabilities) | 3,616 | 1,504 | (14) | - | - | 5,106 | 5,106 | - |
Group | ||
2023 | 2022 | |
Net profit (loss) attributable to shareholders | 13,226 | (5,904) |
Weighted average number of outstanding ordinary shares (thousand) | 380,397 | 380,397 |
Earnings and reduced earnings (in EUR) | 0.04 | (0.02) |
2023 | 2022 | |
Dividends declared | - | - |
Weighted average number of shares (thousand) | 380,397 | 380,397 |
Dividends declared per share (expressed in EUR per share) | - | - |
Gross carrying | Loss | Credit impaired | |
amount | allowance | ||
Current (not past due) | 4,946 | - | No |
1-30 days past due | 1,575 | - | No |
31-59 days past due | 49 | - | No |
60-89 days past due | - | - | No |
90-179 days past due | - | - | No |
180-279 days past due | - | - | No |
More than 280 days past due | 5,498 | (1,512) | Yes |
12,068 | (1,512) |
Gross carrying | Loss | Credit impaired | |
amount | allowance | ||
Current (not past due) | 4,220 | - | No |
1-30 days past due | 1,575 | - | No |
31-60 days past due | 49 | - | No |
60-89 days past due | - | - | No |
90-179 days past due | - | - | No |
180-279 days past due | - | - | No |
More than 280 days past due | 5,498 | (1,512) | Yes |
11,342 | (1,512) |
Gross carrying | Loss | Credit | |
amount | allowance | impaired | |
Current (not past due) | 6,999 | - | No |
1-30 days past due | 896 | - | No |
31-59 days past due | 6 | - | No |
60-89 days past due | 3 | - | No |
90-179 days past due | - | - | No |
180-279 days past due | 3.975 | - | No |
More than 280 days past due | 1,523 | (1,523) | Yes |
13,402 | (1,523) |
Gross carrying | Loss | Credit | |
amount | allowance | impaired | |
Current (not past due) | 6,456 | - | No |
1-30 days past due | 896 | - | No |
31-60 days past due | 6 | - | No |
60-89 days past due | 3 | - | No |
90-179 days past due | - | - | No |
180-279 days past due | 3,975 | - | No |
More than 280 days past due | 1,523 | (1,523) | Yes |
12,859 | (1,523) |
Carrying | Carrying | |||||
Maturity date | amount as at | amount as at | Interest rate | Floating interest rate exposure | ||
31-12-2023 | 31-12-2022 | |||||
EIB loan: | ||||||
st | Negative total interest rate is set at | |||||
1 | tranche | 20-12-2023 | 9,739 | 10,766 | fixed margin + 3 months EURIBOR | zero |
nd | Negative total interest rate is set at | |||||
2 | tranche | 28-11-2034 | 10,820 | 11,751 | fixed margin + 3 months EURIBOR | zero |
rd | Negative total interest rate is set at zero | |||||
3 | tranche | 20-09-2034 | 22,127 | 24,186 | fixed margin + 3 months EURIBOR | |
NIB loan: | Negative interest is accrued and | |||||
Reloading station | 19-06-2034 | 14,376 | 16,615 | fixed margin + 6 months EURIBOR | offset on the repayment date as part | |
of the loan | ||||||
FSRU loan | 31-12-2044 | 107,316 | 79,487 | Fixed margin | No exposure to floating interest rate | |
164,378 | 142,805 |
Exchange rate as at | Average exchange rate | Exchange rate as at | Average exchange | |
31-12-2023 | in 2023 | 31-12-2022 | rate in 2022 | |
USD | 1.1050 | 1.0814 | 1.0666 | 1.0538 |
BRL | 5.3618 | 5.4026 | 5.6386 | 5.4424 |
31-12-2023 | EUR | USD | BRL | Total |
Cash and cash equivalents | 14,049 | 4,777 | 709 | 19,535 |
Trade receivables | 9,830 | - | 726 | 10,556 |
Lease liabilities | (25,637) | (187,510) | (19) | (213,166) |
Trade payables | (2,490) | (2,031) | (258) | (4,779) |
Total | (4,248) | (184,764) | 1,158 | (187,854) |
31-12-2023 | EUR | USD | BRL | Total |
Cash and cash equivalents | 12,628 | 4,777 | - | 17,405 |
Trade receivables | 9,830 | - | - | 9,830 |
Lease liabilities | (25,637) | (187,510) | - | (213,147) |
Trade payables | (2,490) | (2,031) | - | (4,521) |
Total | (5,669) | (184,764) | - | (190,433) |
31-12-2022 | EUR | USD | BRL | Total |
Cash and cash equivalents | 66,687 | 4,939 | 797 | 72,423 |
Trade receivables | 11,336 | - | 543 | 11,879 |
Lease liabilities | (25,851) | (240,375) | (22) | (266,248) |
Trade payables | (2,652) | (912) | (32) | (3,596) |
Total | 49,520 | (236,348) | 1,286 | (185,542) |
31-12-2022 | EUR | USD | BRL | Total |
Cash and cash equivalents | 61,909 | 4,939 | - | 66,848 |
Trade receivables and other receivables | 11,336 | - | - | 11,336 |
Lease liabilities | (25,851) | (240,375) | - | (266,226) |
Trade payables and other liabilities | (2,652) | (912) | - | (3,564) |
Total | 44,742 | (236,348) | - | (191,606) |
Carrying | On | Less than 3 | 3 to 12 | 1 to 5 years | More than 5 | Total | |
amount | demand | months | Months | years | |||
Trade and other payables | 5,435 | - | 5,381 | 159 | - | - | 5,540 |
Lease liabilities | 213,166 | - | 14,031 | 166,273 | 2,238 | 35,362 | 217,904 |
Loan and interest | 164,383 | - | 2,310 | 9,306 | 70,269 | 198,851 | 280,736 |
Balance as at 31 December 2023 | 382,984 | - | 21,722 | 175,738 | 72,507 | 234,213 | 504,180 |
Carrying | On | Less than 3 | 3 to 12 | 1 to 5 years | More than 5 | Total | |
amount | demand | months | Months | years | |||
Trade and other payables | 5,144 | - | 4,985 | 159 | - | - | 5,144 |
Lease liabilities | 213,147 | - | 13,996 | 166,267 | 2,232 | 35,395 | 217,890 |
Loan and interest | 164,383 | - | 2,310 | 9,306 | 70,269 | 198,851 | 280,736 |
Balance as at 31 December 2023 | 382,674 | - | 21,291 | 175,732 | 72,501 | 234,246 | 503,770 |
Carrying | On | Less than 3 | 3 to 12 | 1 to 5 years | More than 5 | Total | |
amount | demand | months | Months | years | |||
Trade and other payables | 5,871 | - | 5,849 | 22 | - | - | 5,871 |
Lease liabilities | 266,248 | - | 14,085 | 42,182 | 188,737 | 32,574 | 277,578 |
Loan and interest | 143,140 | - | 1,414 | 5,632 | 25,696 | 118,174 | 150,916 |
Balance as at 31 December 2022 | 415,259 | - | 21,348 | 47,836 | 214,433 | 150,748 | 434,365 |
Carrying | On | Less than 3 | 3 to 12 | 1 to 5 years | More than 5 | Total | |
amount | demand | months | Months | years | |||
Trade and other payables | 5,721 | - | 5,699 | 22 | - | - | 5,721 |
Lease liabilities | 266,226 | - | 14,082 | 42,175 | 188,721 | 32,574 | 277,552 |
Loan and interest | 143,140 | - | 1,414 | 5,632 | 25,696 | 118,174 | 150,916 |
Balance as at 31 December 2022 | 415,087 | - | 21,195 | 47,829 | 214,417 | 150,748 | 434,189 |
Carrying amount | Fair value | |||||||
Financial | ||||||||
Fair value - | Financial | liabilities at | ||||||
hedging | assets at | amortised | ||||||
Financial assets not measured at fair value | instruments | amortised cost | cost | Total | Level 1 | Level 2 | Level 3 | Total |
Trade receivables | - | 10,556 | - | 10,556 | ||||
Cash | - | 19,535 | - | 19,535 | ||||
Short term deposits | - | 57,500 | - | 57,500 | ||||
Contract assets | - | 556 | - | 556 | ||||
- | 88,147 | - | 88,147 | |||||
Financial liabilities not measured at fair value | ||||||||
Loan and interest | - | - | (164,383) | (164,383) | - | (164,383) | - | (164,383) |
Financial lease liabilities | - | - | (213,166) | (213,166) | ||||
Trade payables | - | - | (4,779) | (4,779) | ||||
- | - | (382,328) | (382,328) |
Carrying amount | Fair value | |||||||
Financial | ||||||||
Fair value - | Financial | liabilities at | ||||||
hedging | assets at | amortised | ||||||
Financial assets not measured at fair value | instruments | amortised cost | cost | Total | Level 1 | Level 2 | Level 3 | Total |
Trade receivables | - | 9,830 | - | 9,830 | ||||
Cash | - | 17,405 | - | 17,405 | ||||
Short term deposits | - | 53,000 | - | 53,000 | ||||
Contract assets | - | 556 | - | 556 | ||||
- | 80,791 | - | 80,791 | |||||
Financial liabilities not measured at fair value | ||||||||
Loan and interest | - | - | (164,383) | (164,383) | - | (164,383) | - | (164,383) |
Financial lease liabilities | (213,147) | (213,147) | ||||||
Trade payables | - | - | (4,521) | (4,521) | ||||
- | - | (382,051) | (382,051) |
Carrying amount | Fair value | |||||||
Financial | ||||||||
Fair value - | Financial | liabilities at | ||||||
hedging | assets at | amortised | ||||||
Financial assets not measured at fair value | instruments | amortised cost | cost | Total | Level 1 | Level 2 | Level 3 | Total |
Trade receivables | - | 11,879 | - | 11,879 | ||||
Cash | - | 72,423 | - | 72,423 | ||||
Contract assets | - | 328 | - | 328 | ||||
- | 84,630 | - | 84,630 | |||||
Financial liabilities not measured at fair value | ||||||||
Loan and interest | - | - | (143,140) | (143,140) | - | (143,140) | (143,140) | |
Financial lease liabilities | (266,248) | (266,248) | ||||||
Trade payables | - | - | (3,596) | (3,596) | ||||
- | - | (412,984) | (412,984) |
Carrying amount | Fair value | |||||||
Financial | ||||||||
Fair value - | Financial | liabilities at | ||||||
hedging | assets at | amortised | ||||||
Financial assets not measured at fair value | instruments | amortised cost | cost | Total | Level 1 | Level 2 | Level 3 | Total |
Trade receivables | - | 11,336 | - | 11,336 | ||||
Cash | - | 66,848 | - | 66,848 | ||||
Contract assets | - | 328 | - | 328 | ||||
- | 78,512 | - | 78,512 | |||||
Financial liabilities not measured at fair value | ||||||||
Loan and interest | - | - | (143,140) | (143,140) | - | (143,140) | (143,140) | |
Financial lease liabilities | (266,226) | (266,226) | ||||||
Trade payables | - | - | (3,564) | (3,564) | ||||
- | - | (412,930) | (412,930) |
Purchases | Sales | Receivables | Payables | |||
Klaipeda State Seaport Authority | 2023 | 2,544 | - | 31-12-2023 | - | 460 |
2022 | 2,503 | - | 31-12-2022 | - | 458 | |
AB "Amber Grid" | 2023 | - | (789) | 31-12-2023 | 3,975 | - |
2022 | - | 10,729 | 31-12-2022 | 3,975 | - | |
UAB „Ignitis“ | 2023 | - | 11,039 | 31-12-2023 | 998 | - |
2022 | - | 10,530 | 31-12-2022 | 1,103 | - | |
Public Institution Lithuanian Energy Agency | 2023 | - | 3,359 | 31-12-2023 | - | - |
2022 | - | 3,365 | 31-12-2022 | - | - | |
Energijos skirstymo operatorius, AB | 2023 | 675 | - | 31-12-2023 | - | 19 |
2022 | 287 | - | 31-12-2022 | - | 35 | |
AB LTG CARGO | 2023 | 1,307 | - | 31-12-2023 | - | 79 |
2022 | 1,430 | - | 31-12-2022 | - | 99 | |
Other related parties | 2023 | 96 | 1 | 31-12-2023 | - | 7 |
2022 | 59 | - | 31-12-2022 | - | 3 | |
Transactions with related parties, in total: | 2023 | 4,622 | 13,610 | 31-12-2023 | 4,973 | 565 |
2022 | 4,279 | 24,624 | 31-12-2022 | 5,078 | 595 |
Purchases | Sales | Receivables | Payables | |||
Klaipeda State Seaport Authority | 2023 | 2,544 | - | 31-12-2023 | - | 460 |
2022 | 2,503 | - | 31-12-2022 | - | 458 | |
AB "Amber Grid" | 2023 | - | (789) | 31-12-2023 | 3,975 | - |
2022 | - | 10,729 | 31-12-2022 | 3,975 | - | |
UAB „Ignitis“ | 2023 | - | 11,039 | 31-12-2023 | 998 | - |
2022 | - | 10,530 | 31-12-2022 | 1,103 | - | |
Public Institution Lithuanian Energy Agency | 2023 | - | 3,359 | 31-12-2023 | - | - |
2022 | - | 3,365 | 31-12-2022 | - | - | |
Energijos skirstymo operatorius, AB | 2023 | 675 | - | 31-12-2023 | - | 19 |
2022 | 287 | - | 31-12-2022 | - | 35 | |
AB LTG CARGO | 2023 | 1,307 | - | 31-12-2023 | - | 79 |
2022 | 1,430 | - | 31-12-2022 | - | 99 | |
KN Acu Servicos de Terminal de GNL Ltda | 2023 | 6 | 325 | 31-12-2023 | 18 | - |
2022 | - | 151 | 31-12-2022 | 37 | - | |
Other related parties | 2023 | 96 | 1 | 31-12-2023 | - | 7 |
2022 | 59 | - | 31-12-2022 | - | 3 | |
Transactions with related parties, in total: | 2023 | 4,628 | 13,935 | 31-12-2023 | 4,991 | 565 |
2022 | 4,279 | 24,775 | 31-12-2022 | 5,115 | 595 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Payroll related costs | 1,073 | 813 | 945 | 697 |
Number of management | 10 | 10 | 6 | 6 |