EUR thousand | |||
Note | 2024 | 2023 | |
7.1.5, | |||
Revenue from contracts with customers | 7.1.6 | ||
Cost of sales | 7.1.7 | ( | ( |
Gross profit | |||
Change in fair value of investment property | 7.1.11 | ||
Other revenue | 7.1.11 | ||
Selling expenses | 7.1.8 | ( | ( |
Administrative expenses, total | 7.1.9 | ( | ( |
Impairment loss on trade debts, contract assets and other receivables | |||
Reimbursement of costs under the Settlement Agreement | |||
Other administrative expenses | ( | ( | |
Other expenses | 7.1.11 | ( | ( |
Operating profit (loss) | ( | ||
Finance income, total | 7.1.12 | ||
Other finance income | |||
Result of subsidiary liquidation | 7.1.12 | ||
Finance expense, total | 7.1.12 | ( | ( |
Interest expenses | ( | ( | |
Reversal of impairment of contracts in progress | 7.1.12 | ||
Other finance expenses | ( | ( | |
Profit (loss) before tax | ( | ||
Income tax expense | 7.1.13 | ||
Net profit (loss) | ( | ||
Other comprehensive income | |||
Items that will never be transferred to profit/(loss) | |||
Non-current asset revaluation impact | |||
Deferred income tax on revaluation of non-current assets | |||
Items that can or will be transferred to profit/(loss) | ( | ||
Currency translation effect | ( | ||
Other comprehensive income (loss), total | ( | ||
Total comprehensive income (loss) | ( | ( | |
Net profit/(loss) attributable to: | |||
To the equity holders of the Parent | ( | ||
Non-controlling interest | ( | ( | |
( | |||
Comprehensive income (loss) attributable to: | |||
To the equity holders of the Parent | ( | ( | |
Non-controlling interest | ( | ||
( | ( | ||
Basic and diluted earnings/(loss) per share (EUR) | 7.1.26 | ( |
Consolidated Statement of Financial Position As at 31 December EUR thousand | |||
Note | 2024 | 2023 | |
ASSETS | |||
Non-current assets | |||
Property, Plant and Equipment | 7.1.14 | ||
Intangible Assets | 7.1.15 | ||
Investment Property | 7.1.16 | ||
Right of use assets | |||
Non-current trade receivables | 7.1.18 | ||
Other non-current financial assets | |||
Deferred tax assets | 7.1.13 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 7.1.17 | ||
Trade receivables | 7.1.18 | ||
Contract assets | 7.1.18 | ||
Prepayments | |||
Other assets | 7.1.19 | ||
Prepaid income tax | 7.1.13 | ||
Cash and cash equivalents | 7.1.20 | ||
Total current assets | |||
TOTAL ASSETS |
Consolidated Statement of Financial Position (continued) As at 31 December EUR thousand | |||
Note | 2024 | 2023 | |
EQUITY AND LIABILITIES | |||
Equity | |||
Issued capital | 7.1.21 | ||
Reserves | 7.1.21 | ||
Retained earnings | |||
Total equity attributable to equity holders of the Parent | |||
Non-controlling interest | ( | ( | |
Total equity | |||
Loans and borrowings | 7.1.23 | ||
Provisions | 7.1.24 | ||
Deferred tax liability | 7.1.13 | ||
Non-current lease liabilities | |||
Other liabilities | |||
Total non-current liabilities | |||
Current liabilities | |||
Loans and borrowings | 7.1.23 | ||
Current lease liabilities | |||
Trade payables | 7.1.22 | ||
Contract liabilities | 7.1.25 | ||
7.1.18, | |||
Provisions | 7.1.25 | ||
Income tax payable | 7.1.13 | ||
Other liabilities | 7.1.25 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
Foreign | ||||||||
EUR thousand | currency | Attributable to the | Non- | |||||
Issued | Revaluation | translation | equity holders of | controlling | ||||
capital | Legal reserve | reserve | reserve | Retained earnings | the Parent | interest | Total equity | |
Equity as at 31 December 2023 | ( | ( | ||||||
Total comprehensive income for the year | ||||||||
Net profit (loss) | ( | ( | ( | ( | ||||
Currency translation effect | ||||||||
Total other comprehensive income | ||||||||
Total comprehensive income for the year | ( | ( | ( | ( | ||||
Transactions with owners of the Parent, recognised directly in equity | ||||||||
Dividends | ( | ( | ||||||
Elimination of non-controlling interest | ( | ( | ||||||
Total transactions with owners of the Parent | ( | ( | ||||||
Disposal of assets | ( | ( | ( | |||||
Depreciation transfer for buildings | ( | |||||||
Equity as at 31 December 2024 | ( | ( | ||||||
Equity as at 31 December 2022 | ||||||||
Total comprehensive income for the year | ||||||||
Net profit (loss) | ( | |||||||
Currency translation effect | ( | ( | ( | |||||
Total other comprehensive income | ( | ( | ( | |||||
Total comprehensive income for the year | ( | ( | ( | |||||
Transactions with owners of the Parent, recognised directly in equity | ||||||||
Dividends | ( | ( | ||||||
Repayment of issued capital | ( | ( | ||||||
Total transactions with owners of the Parent | ( | ( | ||||||
Depreciation transfer for buildings | ( | ( | ( | |||||
Equity as at 31 December 2023 | ( | ( |
EUR thousand | |||
Note | 2024 | 2023 | |
Cash flows from operating activities | |||
Net profit (loss) | ( | ||
Adjustments to: | 7.1.14, | ||
Depreciation and amortisation (including impairment) | 7.1.15 | ||
Proceeds from disposal of property, plant and equipment | ( | ||
Income tax expense | 7.1.13 | ( | ( |
Elimination of results from financing activities | ( | ||
Change in fair value of investment property | 7.1.11 | ( | ( |
Other non-cash items | ( | ||
Net cash flows from operating activities before changes in working | |||
capital | ( | ||
Changes in working capital: | |||
Changes in inventories | 7.1.17 | ||
Changes in trade receivables and contract assets | 7.1.18 | ||
Changes in prepayments | ( | ||
Changes in other assets | 7.1.19 | ||
Changes in trade payables | 7.1.22 | ( | |
Changes in prepayments received | ( | ( | |
Changes in other liabilities | ( | ( | |
Income tax paid | ( | ( | |
Net cash flows from operating activities | |||
Cash flows used in investing activities | 7.1.14, | ||
Acquisition of intangible assets and property, plant and equipment | 7.1.15 | ( | ( |
Disposal of property, plant and equipment | |||
Acquisition of investments | ( | ||
Loans granted | |||
Collection of loans granted | |||
Interest and dividends received | |||
Net cash flows used in investing activities | ( | ( | |
Cash flows from/used in financing activities | |||
Dividends paid | 7.1.31 | ||
Repayment of borrowings | 7.1.31 | ( | ( |
Loans and borrowings received | 7.1.31 | ||
Payment of finance lease liabilities | 7.1.31 | ( | ( |
Interest paid | ( | ( | |
Net cash flows from/used in financing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Effect of foreign exchange on cash | |||
Cash and cash equivalents at the beginning of the period | |||
Cash and cash equivalents at the end of the period |
- |
Alinita UAB | Tinklų st. 7, Panevėžys | 100% | 100% |
Šeškinės Projektai UAB | Verkių st. 25C, Vilnius | 100% | 100% |
Kingsbud Sp. z. o. o. | A. Patli st. 12, 16-400 Suwalki, Poland | 100% | 100% |
SIA PS Trests | Skultes st. 28, Skulte, Marupes mun., Latvia | 100% | 100% |
Tauro Apartamentai UAB | Verkių st. 25C-1, Vilnius | 100% | 100% |
Ateities Projektai UAB | Verkių st. 25C-1, Vilnius | 100% | 100% |
Aliuminio Fasadai UAB | Pramonės st. 5, Panevėžys | 100% | 100% |
(EUR thousand) | 2024 | 2023 |
Total assets | 14 | 14 |
Total liabilities | 3 | 3 |
Equity | 11 | 11 |
Revenue | - | - |
Net result | - |
(EUR thousand) | 2024 | 2023 |
Trade Receivables and Contract Assets | 12,769 | 19,528 |
Loans granted | - | - |
Cash and cash equivalents | 4,253 | 10,047 |
Total | 17,022 | 29,575 |
Legal persons | 11,675 | 18,174 |
Total trade receivables and contract assets | 12,769 | 19,528 |
(EUR thousand) | 2024 | % | 2023 | % |
Client 1 | 1,499 | 11.7 | 4,212 | 25.9 |
Customer No 2 | 1,240 | 9.7 | 3,122 | 19.2 |
Customer No 3 | 1,094 | 8.6 | 1,142 | 7.0 |
Customer No 4 | 869 | 6.8 | 1,116 | 6.8 |
Customer No 5 | 612 | 4.8 | 747 | 4.6 |
Customer No 6 | 505 | 4.0 | 718 | 4.4 |
Customer No 7 | 484 | 3.8 | 441 | 2.7 |
Other customers | 6,709 | 52.5 | 8,302 | 29.7 |
Impairment | (243) | (1.9) | (272) | (0.3) |
Total | 12,769 | 100 | 19,528 | 100 |
(EUR thousand) | 2024 | 2023 |
Local market (Lithuania) | 12,342 | 18,432 |
Euro zone countries | 198 | 772 |
Other countries | 229 | 324 |
Total | 12,769 | 19,528 |
(EUR thousand) | 2024 | Impairment | 2023 | Impairment |
Not overdue | 11,046 | 16,238 | ||
Overdue 0-30 days | 1,391 | 1,405 | ||
Overdue 30-90 days | 270 | 1,126 | ||
More than 90 days | 305 | 243 | 1,031 | 272 |
Total | 13,012 | 243 | 19,800 | 272 |
Contractual | ||||
undiscounted cash | ||||
(EUR thousand) | Carrying amount | flows | Up to 6 months | More than 6 months |
Liabilities | ||||
Loans and lease liabilities | 20,532 | 39,425 | 21,336 | 18,089 |
Trade payables | 14,672 | 14,672 | 14,672 | - |
Fine payable in accordance the decision of the Competition | ||||
Council | 3,016 | 3,140 | 746 | 2,394 |
Total | 38,220 | 57,237 | 36,754 | 20,483 |
2024 | 2023 | |
Loans and lease liabilities | 5.154-6.536% | 6.349-6.561% |
As at 31 December | Average | As at 31 December | Average | |
2024 | 2024 | 2023 | 2023 | |
1 SEK = | 0.0871 | 0.0875 | 0.0901 | 0.0871 |
1 PLN = | 0.2344 | 0.2323 | 0.2304 | 0.2201 |
1 NOK = | 0.0844 | 0.0860 | 0.0817 | 0.0876 |
As at 31 December 2024 (EUR thousand) | EUR | NOK | PLN |
Deferred tax assets | 1,466 | ||
Trade Receivables and Contract Assets | 11,793 | - | 976 |
Excess VAT, prepaid income tax | 344 | - | 40 |
Cash and cash equivalents | 4,105 | 44 | 104 |
Deferred tax liability | (1,470) | - | - |
Loans and borrowings | (23,548) | - | - |
Trade payables | (13,820) | (122) | (730) |
Provisions | (984) | - | |
Income tax | - | (20) | (3) |
Other liabilities | (6,812) | - | (1,265) |
- | |||
Total exposure | (28,926) | (98) | (878) |
(EUR thousand) | Wooden panel | Other | Intersegment | ||||
As at 31 December 2024 or during 2024 | Construction | Steel structures | houses | activity | Total segments | eliminations | Total Group |
Third parties | 76,141 | 6,158 | 8,326 | 10,053 | 100,678 | - | 100,678 |
Intersegment | 3,276 | 1 | - | 1,457 | 4,734 | 4,734 | |
Total revenue | 79,417 | 6,159 | 8,326 | 11,510 | 105,412 | 4,734 | 100,678 |
Other revenue | 985 | 7 | 106 | 921 | 2,019 | - | 2,019 |
Expenses | |||||||
Depreciation and amortisation | (796) | (96) | (138) | (20) | (1050) | - | (1,050) |
Other administrative and selling expenses | (82,473) | (5,628) | (7,965) | (8,698) | (104,764) | - | (104,764) |
Interest expenses | (439) | (2) | - | (1,166) | (1,607) | - | (1,607) |
Interest income | - | - | - | - | - | - | - |
Financial activity (other than interest), net | (3) | - | 6 | 1 | 4 | - | 4 |
Other expenses | (526) | (7) | (62) | (941) | (1,536) | - | (1,536) |
Income tax expense | 395 | 7 | (22) | (278) | 102 | - | 102 |
Segment result | (3,440) | 440 | 251 | 1,329 | (1,420) | 4,734 | (6,154) |
Segment assets | 46,422 | 4,084 | 3,177 | 40,712 | 94,395 | (21,861) | 72,534 |
Segment liabilities | 26,993 | 1,299 | 1,644 | 30,493 | 60,429 | (11,947) | 48,482 |
Other disclosures | |||||||
Capital expenditure | 456 | 190 | 39 | 47 | 732 | - | 732 |
(EUR thousand) | Wooden panel | Other | Total | Intersegment | Total | ||
As at 31 December 2023 or during 2023 | Construction | Steel structures | houses | activity | segments | eliminations | Group |
Revenue | |||||||
Third parties | 87,662 | 10,009 | 11,163 | 10,994 | 119,828 | - | 119,828 |
Intersegment | 4,033 | 1 | 0 | 1,845 | 5,879 | 5,879 | - |
Total revenue | 91,695 | 10,010 | 11,163 | 12,839 | 125,707 | 5,879 | 119,828 |
Other revenue | 964 | 3 | 120 | 704 | 1,791 | - | 1,791 |
Expenses | |||||||
Depreciation and amortisation | (964) | (85) | (135) | (14) | (1,198) | - | (1,198) |
Other administrative and selling expenses | (88,020) | (8,513) | (10,088) | (11,569) | (118,190) | - | (118,190) |
Interest expenses | (376) | (3) | - | (1,088) | (1,467) | - | (1,467) |
Interest income | - | - | - | - | - | - | - |
Financial activity (other than interest), net | (1) | - | 1 | 3,983 | 3983 | - | 3983 |
Other expenses | (894) | (9) | (55) | (627) | (1,585) | - | (1,585) |
Income tax expense | 455 | (2) | (126) | (167) | 160 | - | 160 |
Segment result | 2,859 | 1,401 | 880 | 4,061 | 9,201 | 5,879 | 3,322 |
Segment assets | 57,636 | 4,589 | 4,492 | 41,286 | 108,003 | (21,632) | 86,371 |
Segment liabilities | 32,588 | 1,551 | 2,601 | 31,520 | 68,260 | (12,136) | 56,124 |
Other disclosures | |||||||
Capital expenditure | 673 | 191 | 159 | 80 | 1,103 | - | 1,103 |
Reconciliation of liabilities | 2024 | 2023 |
Segment operating liabilities | 60,429 | 68,260 |
Intersegment liabilities | (11,947) | (12,136) |
Total liabilities | 48,482 | 56,124 |
2024 | 2023 | |
Lithuania | 85,719 | 97,131 |
Scandinavian countries | 12,504 | 20,521 |
Other countries | 2,455 | 2,176 |
100,678 | 119,828 |
2024 | 2023 | |
Construction | 76,141 | 87,662 |
Other revenue from contracts with customers | 24,537 | 32,166 |
Total sales income | 100,678 | 119,828 |
(EUR thousand) | 2024 | 2023 |
Construction sub-contractors | 38,823 | 43,867 |
Raw materials and consumables | 31,497 | 40,324 |
Payroll expenses (Note 7.1.10) | 14,893 | 16,276 |
Depreciation and amortisation | 415 | 418 |
Other | 10,597 | 6,703 |
Total cost of sales | 96,225 | 107,588 |
Reconciliation of assets | 2024 | 2023 |
Segment operating assets | 94,395 | 108,003 |
Intersegment assets | (21,861) | (21,632) |
Total assets | 72,534 | 86,371 |
(EUR thousand) | 2024 | 2023 |
Payroll expenses (Note 7.1.10) | 6,468 | 7,870 |
Purchased services for administrative use | 1,809 | 1,793 |
Operating taxes other than income tax | 314 | 298 |
Depreciation charge | 402 | 492 |
Total impairment loss of trade debts, contract assets and other receivables: | (29) | (96) |
Impairment (reversal of impairment) of receivables (Note 7.1.18) | (29) | (96) |
Amortisation charge | 32 | 38 |
Write-down (reversal) of inventories to net realizable value (Note 7.1.17) | 12 | 17 |
Audit expenses | 132 | 99 |
Rent expenses | 287 | 310 |
Reimbursement of costs under the Settlement Agreement | (1,200) | - |
Other expenses | 761 | 400 |
Total administrative expenses | 8,988 | 11,221 |
(EUR thousand) | 2024 | 2023 |
Change in fair value of investment property | 285 | 178 |
Rental and other income | 1,579 | 1,466 |
Gain from sale of property, plant and equipment and other | 155 | 147 |
Total other income | 2,019 | 1,791 |
Depreciation of rented premises | (201) | (251) |
Other expenses | (1,335) | (1,334) |
Total other expenses | (1,536) | (1,585) |
Total other income and expenses, net | 483 | 206 |
(EUR thousand) | 2024 | 2023 |
Interest expenses, related to penalty imposed by the Competition Council (Note | ||
27) | - | - |
Foreign currency exchange gain | 24 | 1 |
Liquidation of subsidiary | - | 3,780 |
Other finance income | 9 | 7 |
Total finance income | 33 | 3,788 |
Loan interest expenses | (1,607) | (1,467) |
Reversal of impairment of contracts in progress | - | 341 |
Foreign currency exchange loss | (23) | (5) |
Other expenses | (6) | (141) |
Total finance expense | (1,636) | (1,272) |
Total finance income and expense, net | (1,603) | 2,516 |
(EUR thousand) | 2024 | 2023 |
Current income tax expense | 47 | 162 |
Change in deferred tax | (149) | (322) |
Total income tax expense | (102) | (160) |
(EUR thousand) | 2024 | 2023 | ||
Profit (loss) before tax | (6,256) | 3,162 | ||
Income tax expense (benefit) applying the Group’s tax rate in Lithuania | 15.0% | (938) | 15.0% | 474 |
Impact of different tax rates in other countries | 12 | 38 | ||
Non-deductible expenses | 130 | (175) | ||
Non-taxable income | (233) | (118) | ||
Utilized tax losses | 0 | (57) | ||
Change in deferred tax asset’s realisation | ||||
allowance | 927 | (322) | ||
(1.63)% | (102) | (5.06)% | (160) |
(EUR thousand) | 2024 | 2023 | ||
Temporary | Temporary | |||
differences | Deferred tax | differences | Deferred tax | |
Impairment of receivables | 228 | 37 | 257 | 39 |
Write-down of inventories to net realisable | ||||
value | 104 | 17 | 91 | 13 |
Accrued vacation reserve | 353 | 57 | 610 | 91 |
Accrued bonuses | 132 | 21 | 295 | 44 |
Warranty provisions and other | 613 | 98 | 787 | 118 |
Accrued pensions | 331 | 53 | - | - |
Tax losses carry forward | 14,141 | 2,262 | 12,189 | 1,828 |
Onerous contracts | 857 | 137 | 102 | 15 |
Other provisions | 76 | 12 | - | - |
Total deferred tax assets | 2,694 | 2,148 | ||
Unrecognised deferred tax asset | (10) | (10) | ||
Deferred tax asset recognised | 2,684 | 2,138 | ||
Revaluation of land and buildings | (2,063) | (330) | (2,362) | (354) |
Difference in investment property value | (14,735) | (2,358) | (12,937) | (1,941) |
Deferred tax liabilities | (2,688) | (2,295) | ||
Total deferred tax, net | (4) | (157) | ||
Reported in the statement of financial | ||||
position as: | ||||
Deferred tax assets | 1,466 | 1,079 | ||
Deferred tax liability | (1,470) | (1,236) |
(EUR thousand) | 2024 | 2023 |
Net deferred tax as at 1 January | (157) | (479) |
Amounts recognised in other comprehensive income | - | - |
Recognised in profit or loss | 153 | 322 |
Net deferred tax as at 31 December | (4) | (157) |
(EUR thousand) | 2024 | 2023 |
Prepaid income tax as at 1 January | 28 | 24 |
Income tax payable as at 1 January | (147) | (132) |
Prepaid (payable) income tax as at 1 January | (119) | (108) |
Income tax calculated over the reporting period | (47) | (162) |
Paid/set off with overpayment of other taxes | 153 | 151 |
Prepaid income tax as at 31 December | 10 | 28 |
Income tax payable as at 31 December | (23) | (147) |
Prepaid (payable) income tax as at 31 December | (13) | (119) |
Machinery | Construction- | |||||
Land and | and | Fixtures and | in-progress | |||
(EUR thousand) | buildings | equipment | Vehicles | fittings | Total | |
Cost | ||||||
(revalued carrying amount of land and buildings) | ||||||
Balance as at 1 January 2024 | 8,993 | 4,234 | 2,763 | 1,198 | 134 | 17,322 |
Additions | 16 | 323 | 38 | 209 | 16 | 602 |
Reclassification | (116) | - | - | - | (20) | (136) |
Disposals and asset written off | (570) | (281) | (156) | (251) | - | (1,258) |
Balance as at 31 December 2024 | 8,323 | 4,276 | 2,645 | 1,156 | 130 | 16,530 |
Balance as at 1 January 2023 | 9,849 | 4,320 | 2,650 | 1,249 | 0 | 18,068 |
Additions | 75 | 382 | 286 | 210 | 134 | 1,087 |
Reclassification | (931) | (931) | ||||
Disposals and asset written off | - | (468) | (173) | (261) | - | (902) |
Balance as at 31 December 2023 | 8,993 | 4,234 | 2,763 | 1,198 | 134 | 17,322 |
Depreciation and impairment | ||||||
Balance as at 1 January 2024 | 1,472 | 3,272 | 2,199 | 748 | - | 7,691 |
Depreciation for the year | 462 | 233 | 142 | 179 | - | 1,016 |
Disposals and asset written off | (354) | (278) | (143) | (178) | - | (953) |
Balance as at 31 December 2024 | 1,580 | 3,227 | 2,198 | 749 | - | 7,754 |
Balance as at 1 January 2023 | 995 | 3,407 | 2,193 | 805 | - | 7,400 |
Depreciation for the year | 477 | 318 | 174 | 188 | - | 1,157 |
Disposals and asset written off | (453) | (168) | (245) | - | (866) | |
Balance as at 31 December 2023 | 1,472 | 3,272 | 2,199 | 748 | - | 7,691 |
Residual value | ||||||
As at 1 January 2023 | 8,854 | 913 | 457 | 444 | - | 10,668 |
As at 1 January 2024 | 7,521 | 962 | 564 | 450 | 134 | 9,631 |
As at 31 December 2024 | 6,743 | 1,049 | 447 | 407 | 130 | 8,776 |
(EUR thousand) | 2024 | 2023 |
Depreciation recognised in: | ||
Cost of sales | 413 | 414 |
Administrative expenses | 402 | 492 |
Other expenses | 201 | 251 |
Total depreciation | 1,016 | 1,157 |
( | |||||
(EUR thousand) | 2024 | 2023 |
Balance as at 1 January | 33,841 | 32,565 |
Reclassification to property, plant and equipment | 259 | 886 |
Reclassified of project in progress from inventories | 745 | 212 |
Change in fair value (180+105) | 285 | 178 |
Balance as at 31 December | 35,130 | 33,841 |
(EUR thousand) | 2024 | 2023 |
Capitalized costs related to real estate development | 3,500 | 3,242 |
Other inventories | 4,079 | 5,727 |
Total inventories | 7,579 | 8,969 |
(EUR thousand) | 2024 | 2023 |
Cost: | ||
Costs of acquired land and real estate | 2,624 | 2,700 |
Real estate development project costs | 876 | 542 |
Total cost | 3,500 | 3,242 |
Write-down: | ||
Write-down to net realisable value of projects in progress | - | - |
Total write-down | - | - |
Total capitalised costs | 3,500 | 3,242 |
2024 | 2023 | |
Write-down to net realisable value of capitalised costs at the beginning of the | ||
period | - | 481 |
Additional write-down (reversal) recognized under administrative expenses | - | (481) |
Write-down to net realizable value of capitalized costs at the end of the period | - | - |
Total capitalized costs as of | Total capitalized costs as of | |
31 December 2024, | 31 December 2023, | |
carrying amount | carrying amount | |
PST Group AB | 2,563 | 2,723 |
Ateities Projektai UAB | 937 | 519 |
Total | 3,500 | 3,242 |
(EUR thousand) | 2024 | 2023 |
Raw materials and consumables | 2,181 | 3,124 |
Work in progress and finished goods | 1,746 | 2,434 |
Goods for resale | 256 | 261 |
Write-down to net realizable value at the beginning of the year | (92) | (75) |
Write-off | 11 | 8 |
Additional write-down to net realisable value during the period | (23) | (25) |
Write-down to net realisable value | (104) | (92) |
Total other inventories | 4,079 | 5,727 |
(EUR thousand) | 2024 | 2023 |
Trade receivables | 9,445 | 16,624 |
Contract assets (accrued income based on the stage of completion) | 3,567 | 3,176 |
Receivables from related parties | - | - |
Impairment at the beginning of the year | (272) | (368) |
Write-off of doubtful trade receivables | 39 | 12 |
Repayment of doubtful trade receivables | 6 | 49 |
Additional impairment/(reversal) during the period | (16) | 35 |
Impairment at the end of the year | (243) | (272) |
Total trade receivables and contract assets | 12,769 | 19,528 |
(EUR thousand) | 2024 | 2023 |
Sales by specific customers’ projects in progress, recognised in the statement of comprehensive income during the | ||
year | 37,987 | 55,180 |
Sales by specific customers’ projects in progress, recognised over the contract period | 78,867 | 73,625 |
Expenses incurred for completing specific customers’ projects in progress, recognised in the statement | ||
comprehensive income during the year | 38,313 | 52,287 |
Expenses incurred for completing specific customers’ projects in progress, recognised in the statement | ||
comprehensive income over the contract period | 76,949 | 73,699 |
Contract assets (accrued income) | 3,567 | 3,143 |
Contract liability (deferred income) under outstanding contracts at the year-end (Note 25) | 682 | 772 |
Contract liability (payments from customers for purchase of inventories and etc.) | 1,621 | 2,250 |
Provisions for onerous contracts (Note 25) | 855 | 108 |
Trade receivables (under the caption of trade receivables and receivables from related parties) | 6,193 | 14,812 |
(EUR thousand) | 2024 | 2023 |
Non-financial assets | ||
Excess VAT | 340 | 540 |
Cash deposited | 243 | 431 |
Other current assets | 115 | 133 |
Other current assets, total | 698 | 1,104 |
(EUR thousand) | 2024 | 2023 |
Revaluation reserve | 2,804 | 3,071 |
Legal reserve | 734 | 734 |
Foreign currency translation reserve | (17) | (17) |
Total reserves | 3,521 | 3,788 |
Dynamics in revaluation reserve: | 2024 | 2023 |
Revaluation reserve as at 1 January | 3,071 | 3,355 |
Revaluation (Note 7.1.14) | - | - |
Depreciation of revaluation | (246) | (284) |
Elimination of non-controlling interest | 8 | - |
Disposal of assets | (29) | - |
- Revaluation reserve as at 31 December | 2,804 | 3,071 |
(EUR thousand) | 2024 | 2023 |
Lithuania | 14,275 | 15,496 |
Latvia | 25 | 510 |
Poland | 175 | 1,598 |
Other | 197 | 255 |
Total trade payables | 14,672 | 17,859 |
(EUR thousand) | 2024 | 2023 |
Loans and borrowings | 23,533 | 27,352 |
(Finance) lease liabilities | 15 | 39 |
Total loans and borrowings | 23,548 | 27,391 |
Non-current liabilities | 19,103 | 21,183 |
Current liabilities | 4,445 | 6,208 |
Total loans and borrowings | 23,548 | 27,391 |
(EUR thousand) | Interest rate | Maturity | 2024 | 2023 |
OP Corporate Bank plc. | ||||
Lithuanian branch (loan) | Variable interest | 07/2026 | 9,068 | 9,407 |
AS Citadele Banka (loan) | Variable interest | 07/2026 | 9,083 | 9,416 |
OP Corporate Bank plc. | ||||
Lithuania (overdraft) | Variable interest | 09/2025 | 2,366 | 4,120 |
Liabilities related to the fine | ||||
imposed by the Competition | ||||
Council | Fixed interest | 02/2027 | 3,016 | 4,409 |
Total loans | 23,533 | 27,352 |
(EUR thousand) | 2024 | 2023 |
Warranty provisions | 576 | 436 |
Other | 408 | 453 |
Total provisions | 984 | 889 |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
Warranty | Pensions* | Other | Warranty | Pensions | Other | |
repair | repair | |||||
Warranty provision at the beginning of the period | 436 | 335 | 118 | 580 | 384 | 9 |
Used during the period | (502) | (137) | (41) | (584) | (113) | |
Accrued during the year | 642 | 133 | - | 440 | 64 | 109 |
Warranty provision at the end of the period | 576 | 331 | 77 | 436 | 335 | 118 |
(EUR thousand) | 2024 | 2023 |
Non-financial liabilities: | ||
Contract liability (deferred income) under contracts in progress (Note 7.1.18) | 682 | 772 |
Contract liability (payments from customers for purchase of inventories and etc.) | ||
(Note 7.1.18) | 1,621 | 2,250 |
Accrued vacation reserve | 1,768 | 2,305 |
Salaries and related taxes payable | 1,646 | 1,852 |
Bonus accrual for employees | 156 | 313 |
Payable VAT | 374 | 341 |
Accrued expenses | 279 | 253 |
Provisions for onerous contracts (Note 7.1.18) | 855 | 108 |
Financial liabilities: | ||
Operating lease liabilities | 140 | 110 |
Other liabilities | 264 | 298 |
Total contract and other liabilities | 7,785 | 8,602 |
Whereof: | ||
Non-current portion | 767 | 722 |
Current portion | 7,018 | 7,880 |
(EUR) | 2024 | 2023 |
Net result for the year attributable to equity holders of the Group | (6,153,530) | 3,322,234 |
Dividends declared | - | - |
Average number of shares | 16,350,000 | 16,350,000 |
Basic and diluted earnings per share | (0.38) | 0.20 |
Dividends declared per share | - | - |
(EUR thousand) | Type of transaction | 2024 | 2023 |
Sales: |
Shareholder | ||||
Hisk AB | Goods and services | 344 | 106 | |
Shareholder’s subsidiaries | ||||
Other Purchases: | Goods and services | - | - | |
Shareholder | ||||
Hisk AB | Goods and services | 3,280 | 966 | |
Shareholder’s subsidiaries (none) | ||||
Other companies related to the shareholder | ||||
Scard UAB | Services | - | 110 | |
Other | Goods and services | 27 | 42 | |
(EUR thousand) | 2024 | 2023 | ||
Receivables: | ||||
Shareholder | ||||
Hisk AB (trade receivable) | - | - | ||
Payables: | ||||
Shareholder | ||||
Hisk AB | 1,749 | 369 | ||
Shareholder’s subsidiaries | ||||
Other Other companies related to the shareholder | - | - | ||
Other | 2 | 4 |
Carrying | Fair value | ||||
amount | |||||
Total | Level 1 | Level 2 | Level 3 | ||
Financial assets | |||||
Trade receivables | 12,769 | - | - | 12,769 | |
Cash and cash equivalents | 4,253 | 4,253 | - | - | |
Financial assets, total | 17,022 | 4,253 | - | 12,769 | |
Financial liabilities | |||||
Interest bearing loans and borrowings | (23,533) | - | - | (23,533) | |
(Finance) lease payments | (15) | - | - | (15) | |
Trade payables | (14,672) | - | - | (14,672) | |
Total financial liabilities | (38,220) | - | - | (38,220) |
Carrying | Fair value | ||||
amount | |||||
Total | Level 1 | Level 2 | Level 3 | ||
Financial assets | |||||
Trade receivables | 19,528 | - | - | 19,528 | |
Cash and cash equivalents | 10,047 | 10,047 | - | - | |
Financial assets, total | 29,575 | 10,047 | - | 19,528 | |
Financial liabilities | |||||
Interest bearing loans and borrowings | (27,352) | - | - | (27,352) | |
(Finance) lease payments | (39) | - | - | (39) | |
Trade payables | (17,859) | - | - | (17,859) | |
Total financial liabilities | (45,250) | - | - | (45,250) |
PST Investicijos UAB | |||
2024 | 2023 | ||
Non-controlling interest,% | 31.0% | 31.0% | |
Non-current assets | - | 75 | |
Current assets | 142 | 185 | |
Total assets | 142 | 260 | |
Non-current liabilities | - | 9 | |
Current liabilities | - | 1 | |
Total liabilities | - | 10 | |
Net assets | 142 | 250 | |
Net assets attributable to non-controlling interest | 44 | 78 | |
Revenue | 9 | 4,075 | |
Expenses | (82) | (273) | |
Net profit (loss) | (73) | 3,802 | |
Other comprehensive income | - | - | |
Net profit/(loss) attributable to non-controlling interest | (23) | 7 | |
Other comprehensive income attributable to non-controlling interest | 0 | ||
Cash flows from operating activities | (11) | (548) | |
Cash flows used in investing activities | - | - | |
Cash flows from/used in financing activities | - | - | |
Net increase/(decrease) in cash and cash equivalents | (11) | (548) |
As at 31 | Dividends | Accrued | Cash | Currency | As at 31 | |||
(EUR thousand) | December 2023 | declared | outflows | exchange | December 2024 | |||
Dividends payable | 27 | - | - | - | - | 27 | ||
Loans received and interests | ||||||||
payable | 27,352 | - | - | (3,819) | - | 23,533 | ||
Finance lease liabilities | 39 | - | - | (24) | - | 15 | ||
Total | 27,418 | - | - | (3,843) | - | 23,575 |