GROUP | COMPANY | ||||
Year ended | Year ended | ||||
31 December | 31 December | ||||
Note | 2023 | 2022 | 2023 | 2022 | |
Revenue from contracts with customers | 6 | 104 443 | 96 797 | ||
Cost of sales | 5 | ( | ( | (60 500) | (54 992) |
GROSS PROFIT | 43 943 | 41 805 | |||
Selling (costs) | 5 | ( | ( | (24 530) | (24 474) |
General and administrative (expenses) | 5 | ( | ( | (12 902) | (11 439) |
Other income | 6 | 10 311 | 16 193 | ||
OPERATING PROFIT | 16 822 | 22 085 | |||
Finance income | 7 | 284 | 50 | ||
Finance (costs) | 7 | ( | ( | (1 003) | ( 540) |
PROFIT BEFORE INCOME TAX | 16 103 | 21 595 | |||
Income tax (expense) | 8 | ( | ( | ( 904) | ( 887) |
PROFIT FOR THE YEAR | 4 | 15 199 | 20 708 | ||
Other comprehensive income | - | - | |||
TOTAL COMPREHENSIVE INCOME | 15 199 | 20 708 | |||
Total comprehensive income attributable to: | 15 199 | 20 708 | |||
Owners of the Company | 15 199 | 20 708 | |||
Non-controlling interests | - | - | |||
Basic and diluted earnings per share (in EUR) | 11 | 0,27 | 0,37 |
GROUP | COMPANY | ||||
ASSETS | As at 31 December | As at 31 December | |||
NON-CURRENT ASSETS | Note | 2023 | 2022 | 2023 | 2022 |
Property, plant and equipment | 12 | 12 019 | 11 614 | ||
Intangible assets | 13 | 1 441 | 1 044 | ||
Investments in subsidiaries | 14 | 5 095 | 5 095 | ||
Prepayments | 16 | 63 | 134 | ||
Trade and other receivables | 19 | 80 | 40 | ||
Right-of-use assets | 25 | 24 455 | 23 830 | ||
Other financial assets | 17 | 2 600 | 2 600 | ||
Total non-current assets | 45 753 | 44 357 | |||
CURRENT ASSETS | |||||
Inventories | 15 | 27 297 | 22 206 | ||
Prepayments | 16 | 1 524 | 1 375 | ||
Trade and other receivables | 19 | 10 482 | 10 701 | ||
Cash and cash equivalents | 20 | 7 974 | 8 375 | ||
Total current assets | 47 277 | 42 657 | |||
TOTAL ASSETS | 93 030 | 87 014 | |||
EQUITY AND LIABILITIES | GROUP | COMPANY | |||
EQUITY | Note | 2023 | 2022 | 2023 | 2022 |
Ordinary shares | 21 | 16 035 | 16 035 | ||
Legal reserve | 22 | 1 604 | 1 604 | ||
Foreign currency translation reserve | ( | ( | - | - | |
Retained earnings | 31 721 | 32 004 | |||
Total equity | 49 360 | 49 643 | |||
NON-CURRENT LIABILITIES | |||||
Deferred tax liabilities | 9 | 366 | 407 | ||
Non-current lease liabilities | 25 | 19 765 | 19 639 | ||
Non-current employee benefits | 194 | 132 | |||
Total non-current liabilities | 20 325 | 20 178 | |||
CURRENT LIABILITIES | |||||
Borrowings | 23 | 6 360 | 2 032 | ||
Current lease liabilities | 25 | 5 616 | 5 018 | ||
Current income tax liability | 320 | 591 | |||
Trade and other payables | 24 | 11 049 | 9 552 | ||
Total current liabilities | 23 345 | 17 193 | |||
Total liabilities | 43 670 | 37 371 | |||
TOTAL EQUITY AND LIABILITIES | 93 030 | 87 014 | |||
GROUP | Note | Share | Legal | Translation | Retained | Total |
capital | reserve | reserve | earnings | |||
Balance at 1 January 2022 | ( | |||||
Comprehensive income | ||||||
Profit for the year 2022 | ||||||
Total comprehensive income | ||||||
Transactions with owners | ||||||
Dividends | 10, 22 | ( | ( | |||
Balance at 31 December 2022 | ( | |||||
Comprehensive income | ||||||
Profit for the year 2023 | ||||||
Total comprehensive income | ||||||
Transactions with owners | ||||||
Dividends | 10, 22 | ( | ( | |||
Balance at 31 December 2023 | ( |
GROUP | COMPANY | ||||
Year ended 31 | Year ended 31 | ||||
December | December | ||||
OPERATING ACTIVITIES | Note | 2023 | 2022 | 2023 | 2022 |
Profit (loss) before income taxes | 16 103 | 21 595 | |||
ADJUSTMENTS FOR: | |||||
Depreciation and amortization | 5 | 7 524 | 7 545 | ||
Impairment charge (reversal) | 12, 25 | ( | ( | ( 70) | ( 208) |
Write-down (reversal) of inventories to net realisable value | 5 | ( | 161 | ( 337) | |
Loss (gain) on disposal of property, plant and equipment | 6 | ( | ( 2) | ( 466) | |
Write-off of property, plant and equipment | ( 10) | 75 | |||
Fair value change of financial assets | 17 | ( | - | ( 79) | |
Dividend income | 6 | ( | ( | (10 283) | (15 503) |
Interest expenses | 7 | 1 003 | 540 | ||
Total | 14 426 | 13 162 | |||
CHANGES IN OPERATING ASSETS AND LIABILITIES: | |||||
Decrease (increase) in inventories | 15 | ( | ( | (5 252) | (3 344) |
Decrease (increase) in receivables | 16, 19 | ( 909) | 404 | ||
Increase (decrease) in payables | 24, 26 | 1 538 | 1 571 | ||
Cash generated from operations | 9 803 | 11 793 | |||
Income taxes paid | 8, 9 | ( | ( | (1 216) | ( 412) |
Interest paid | 7 | ( | ( | (1 003) | ( 540) |
Net cash from operating activities | 7 584 | 10 841 | |||
INVESTING ACTIVITIES | |||||
Interest received | 284 | 50 | |||
Dividends received | 6 | 10 283 | 15 503 | ||
Loans granted | ( | ( | (77 670) | (45 872) | |
Loans repayments received | 78 430 | 46 972 | |||
Purchases of property, plant and equipment and intangible assets | 12, 13 | ( | ( | (3 295) | (2 127) |
Proceeds on disposal of property, plant and equipment | 21 | 1 221 | |||
Proceeds on disposal of financial assets at fair value | 17 | - | 579 | ||
Investment in subsidiaries | 14 | - | ( 132) | ||
Net cash from investing activities | ( | ( | 8 053 | 16 194 | |
FINANCING ACTIVITIES | |||||
Dividends paid | 3 | ( | ( | (15 472) | (27 596) |
Proceeds from borrowings | 102 201 | 20 405 | |||
Repayments of borrowings | 23 | ( | (97 873) | (23 773) | |
Payment of principal portion of lease liabilities | 25 | ( | ( | (4 894) | (4 888) |
Net cash from financing activities | ( | ( | (16 038) | (35 852) | |
NET INCREASE (DECREASE) IN CASH | ( | ( | ( 401) | (8 817) | |
CASH AND CASH EQUIVALENTS: | |||||
AT THE BEGINNING OF THE PERIOD | 20 | 8 375 | 17 192 | ||
AT THE END OF THE PERIOD | 20 | 7 974 | 8 375 |
Number of | % of total | Number of | % of total | |
shares | ownership | shares | ownership | |
Shareholder | 2023 | 2022 | ||
36 169 099 | 65,4 | 36 187 499 | 65,4 | |
UAB Minvista | 5 795 929 | 10,5 | 5 795 929 | 10,5 |
Other | 13 326 932 | 24,1 | 13 308 532 | 24,1 |
Total | 55 291 960 | 100,0 | 55 291 960 | 100,0 |
Name | Country | Ownership interest in % | Ownership interest in % |
31 12 2023 | 31 12 2022 | ||
UAB Apranga LT | Lithuania | 100% | 100% |
UAB Apranga BPB LT | Lithuania | 100% | 100% |
UAB Apranga PLT | Lithuania | 100% | 100% |
UAB Apranga SLT | Lithuania | 100% | 100% |
UAB Apranga MLT | Lithuania | 100% | 100% |
UAB Apranga HLT | Lithuania | 100% | 100% |
UAB Apranga OLT | Lithuania | 100% | 100% |
UAB Apranga Ecom LT | Lithuania | 100% | 100% |
SIA Apranga | Latvia | 100% | 100% |
SIA Apranga LV | Latvia | 100% | 100% |
SIA Apranga BPB LV | Latvia | 100% | 100% |
SIA Apranga PLV | Latvia | 100% | 100% |
SIA Apranga SLV | Latvia | 100% | 100% |
SIA Apranga MLV | Latvia | 100% | 100% |
SIA Apranga HLV | Latvia | 100% | 100% |
SIA Apranga OLV | Latvia | 100% | 100% |
SIA Apranga Ecom LV | Latvia | 100% | 100% |
OU Apranga* | Estonia | 100% | 100% |
OU Apranga Estonia | Estonia | 100% | 100% |
Name | Country | Ownership interest in % | Ownership interest in % | |
31 12 2023 | 31 12 2022 | |||
Total number of shops | Shops, where premises are owned by | |||||
Group | ||||||
Country | 2023 | 2022 | 2023 | 2022 | ||
Lithuania | 100 | 100 | 5 | 5 | ||
Latvia | 44 | 44 | - | - | ||
Estonia | 25 | 24 | - | - | ||
Total | 169 | 168 | 5 | 5 |
Software | 3-5 years |
Licences and rights acquired | 5-9 years |
Buildings | 15-50 years |
Plant and equipment | 5-20 years |
Leasehold improvements | 4-10 years |
Other PPE | 3-6 years |
• | Premises | 1 to 15 years |
• | Motor vehicles | 1 to 5 years |
GROUP | Less than 1 | Between 1 and | Between 1 and | More than 3 | Total |
month | 12 months | 3 years | years | ||
As at 31 December 2023 | |||||
Borrowings | - | - | - | - | - |
Lease liabilities | 1 222 | 13 084 | 22 743 | 30 804 | 67 853 |
Trade and other payables | 13 957 | 3 775 | - | - | 17 732 |
Total | 15 179 | 16 859 | 22 743 | 30 804 | 85 585 |
As at 31 December 2022 | |||||
Borrowings | - | - | - | - | - |
Lease liabilities | 1 076 | 11 640 | 21 225 | 23 302 | 57 243 |
Trade and other payables | 12 489 | 3 908 | - | - | 16 397 |
Total | 13 565 | 15 548 | 21 225 | 23 302 | 73 640 |
COMPANY | Less than 1 | Between 1 and | Between 1 and | More than 3 | Total |
month | 12 months | 3 years | years | ||
As at 31 December 2023 | |||||
Borrowings | - | 6 360 | - | 6 360 | |
Lease liabilities | 476 | 5 140 | 9 415 | 12 510 | 27 541 |
Trade and other payables | 3 767 | 1 800 | - | - | 5 567 |
Total | 4 243 | 13 300 | 9 415 | 12 510 | 39 468 |
As at 31 December 2022 | |||||
Borrowings | - | 2 032 | - | 2 032 | |
Lease liabilities | 423 | 4 595 | 8 709 | 11 349 | 25 076 |
Trade and other payables | 3 537 | 1 650 | - | - | 5 187 |
Total | 3 960 | 8 277 | 8 709 | 11 349 | 32 295 |
As at 31 | Dividends | Dividends | Proceeds | Repayments | As at 31 | |
GROUP | December | declared | paid | from | of | December |
2022 | borrowings | borrowings | 2023 | |||
Borrowings | - | - | - | - | - | - |
Dividends payable | 166 | 15 482 | (15 472) | - | 176 | |
Total | 166 | 15 482 | (15 472) | - | - | 176 |
As at 31 | Dividends | Dividends | Proceeds | Repayments | As at 31 | |
COMPANY | December | declared | paid | from | of | December |
2022 | borrowings | borrowings | 2023 | |||
Borrowings | 2 032 | - | - | 102 201 | (97 873) | 6 360 |
Dividends payable | 166 | 15 482 | (15 472) | - | 176 | |
Total | 2 198 | 15 482 | (15 472) | 102 201 | (97 873) | 6 536 |
As at 31 | Dividends | Dividends | Proceeds | Repayments | As at 31 | |
GROUP | December | declared | paid | from | of | December |
2021 | borrowings | borrowings | 2022 | |||
Borrowings | 200 | - | - | - | ( 200) | - |
Dividends payable | 116 | 27 646 | (27 596) | - | 166 | |
Total | 316 | 27 646 | (27 596) | - | ( 200) | 166 |
As at 31 | Dividends | Dividends | Proceeds | Repayments | As at 31 | |
COMPANY | December | declared | paid | from | of | December |
2021 | borrowings | borrowings | 2022 | |||
Borrowings | 5 400 | - | - | 20 405 | (23 773) | 2 032 |
Dividends payable | 116 | 27 646 | (27 596) | - | 166 | |
Total | 5 516 | 27 646 | (27 596) | 20 405 | (23 773) | 2 198 |
Inter- | Total in | |||||
31 December 2023 | Lithuania | Latvia | Estonia | Total | company | consolidated |
elimina- | financial | |||||
tions | statements | |||||
Total segment revenue | 182 689 | 66 272 | 42 291 | 291 252 | - | |
Inter-segment revenue* | (20 270) | ( 643) | ( 643) | (21 556) | - | |
Stores income from external customers | 162 419 | 65 629 | 41 648 | 269 696 | - | 269 696 |
(note 6) | ||||||
Gross profit margin | 45,6% | 46,4% | 47,1% | 46,0% | 46,0% | |
Other income (expenses): | ||||||
Rent (Note 25) | (5 303) | (2 377) | ( 967) | (8 647) | ( 33) | (8 680) |
Utilities | (1 374) | ( 627) | ( 385) | (2 386) | (2 386) | |
Renumeration and social security | (26 906) | (8 045) | (5 470) | (40 421) | (40 421) | |
contributions | ||||||
Depreciation and amortisation | (11 527) | (4 879) | (3 021) | (19 427) | (19 427) | |
Impairment (charges) | 93 | 287 | ( 306) | 74 | 74 | |
Other income | 7 355 | - | - | 7 355 | (7 296) | 59 |
Other (expenses) | (22 046) | (10 177) | (6 966) | (39 189) | 7 329 | (31 860) |
Finance income | 464 | 151 | 64 | 679 | ( 410) | 269 |
Finance (costs) | (1 333) | ( 256) | ( 259) | (1 848) | 410 | (1 438) |
Income tax (expense) | (2 140) | (1 124) | ( 295) | (3 559) | (3 559) | |
Profit (loss) for the year | 11 348 | 3 401 | 2 024 | 16 773 | - | 16 773 |
Total assets | 120 938 | 35 553 | 19 173 | 175 664 | (15 639) | 160 025 |
Additions to non-current assets (except for leases) | 5 800 | 5 706 | 875 | 12 381 | - | 12 381 |
Inter- | Total in | |||||
31 December 2022 | Lithuania | Latvia | Estonia | Total | company | consolidated |
elimina- | financial | |||||
tions | statements | |||||
Total segment revenue | 164 735 | 59 280 | 37 634 | 261 649 | - | |
Inter-segment revenue* | (17 431) | ( 692) | ( 627) | (18 750) | - | |
Stores income from external customers | 147 304 | 58 588 | 37 007 | 242 899 | - | 242 899 |
(note 6) | ||||||
Gross profit margin | 45,6% | 46,0% | 46,6% | 45,8% | 45,8% | |
Other income (expenses): | ||||||
Rent (Note 25) | (4 972) | (2 120) | ( 939) | (8 031) | ( 30) | (8 061) |
Utilities | (2 445) | ( 660) | ( 581) | (3 686) | (3 686) |
Inter- | Total in | |||||
31 December 2022 | Lithuania | Latvia | Estonia | Total | company | consolidated |
elimina- | financial | |||||
tions | statements | |||||
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Cost of goods sold | 144 835 | 131 976 | 60 343 | 55 325 |
Write-down (reversal) of inventories to net realisable | 719 | ( 421) | 157 | ( 333) |
value | ||||
Total cost of sales | 145 554 | 131 555 | 60 500 | 54 992 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Rent | 8 680 | 8 061 | 2 351 | 2 268 |
Utilities | 2 386 | 3 686 | 873 | 1 529 |
Remuneration | 27 804 | 24 603 | 10 171 | 9 686 |
Social security contributions | 2 916 | 2 486 | 185 | 175 |
Depreciation and amortization | 19 427 | 19 037 | 7 524 | 7 545 |
Impairment charge (reversal) | ( 74) | ( 303) | ( 70) | ( 208) |
Advertising and marketing | 2 714 | 2 722 | 1 819 | 1 941 |
Franchise expenses | 11 357 | 7 884 | 102 | 100 |
Bank commissions | 1 614 | 1 279 | 392 | 347 |
Labelling, packing and repairing | 895 | 1 096 | 455 | 490 |
Logistics and distribution | 2 397 | 2 466 | 299 | 303 |
Business trips | 652 | 445 | 429 | 298 |
Total selling costs | 80 768 | 73 462 | 24 530 | 24 474 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Remuneration | 9 277 | 7 949 | 7 311 | 6 145 |
Social security contributions | 424 | 372 | 131 | 109 |
Other personnel related expenses | 1 669 | 1 136 | 772 | 553 |
IT and communications | 1 527 | 1 430 | 950 | 937 |
Repair and maintenance | 3 710 | 3 300 | 1 617 | 1 514 |
Taxes (excluding income tax) | 380 | 231 | 195 | 131 |
Consulting expense | 221 | 234 | 212 | 231 |
Audit fee | 201 | 166 | 47 | 42 |
Other expenses | 4 523 | 3 985 | 1 667 | 1 777 |
Total general and administrative expenses | 21 932 | 18 803 | 12 902 | 11 439 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Stores income | 269 540 | 242 534 | 77 355 | 73 684 |
Wholesale income | 38 | 35 | 19 731 | 16 610 |
Management fees | - | - | 7 291 | 6 173 |
Other income | 118 | 330 | 66 | 330 |
Total revenue from contracts with customers | 269 696 | 242 899 | 104 443 | 96 797 |
GROUP | COMPANY | ||||
Chain | 2023 | 2022 | 2023 | 2022 | |
Economy | 26 041 | 25 714 | 16 715 | 16 557 | |
Youth | 65 516 | 57 789 | 17 117 | 15 298 | |
Footwear | 3 521 | 3 870 | 1 896 | 2 135 | |
Business | 51 260 | 44 731 | 15 797 | 14 921 | |
Luxury | 26 461 | 24 229 | 15 421 | 14 334 | |
Zara | 84 992 | 74 366 | - | - | |
Outlets | 11 749 | 11 835 | 10 409 | 10 439 | |
Total | 269 540 | 242 534 | 77 355 | 73 684 |
GROUP | COMPANY | ||||
2023 | 2022 | 2023 | 2022 | ||
Rent income | 23 | 21 | 26 | 24 | |
Gain from disposal of PPE, net | 3 | 466 | 2 | 466 | |
Changes in fair value of financial assets, net | - | 200 | - | 200 | |
Dividends | 33 | 103 | 10 283 | 15 503 | |
Total other income | 59 | 790 | 10 311 | 16 193 |
GROUP | COMPANY | |||||
2023 | 2022 | 2023 | 2022 | |||
Interest income | 269 | 37 | 284 | 50 | ||
Total finance income | 269 | 37 | 284 | 50 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Interest on bank borrowings | 48 | 100 | 48 | 100 |
Interest expense on lease liabilities | 1 390 | 1 061 | 560 | 419 |
Interest on borrowings from subsidiaries | - | - | 395 | 21 |
Total finance costs | 1 438 | 1 161 | 1 003 | 540 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Profit before tax | 20 332 | 18 745 | 16 103 | 21 595 |
Tax at the domestic income tax rate | 3 050 | 2 812 | 2 415 | 3 239 |
Tax effect of income not subject to tax | ( 111) | ( 57) | (1 626) | (2 382) |
Tax effect of expenses that are not deductible in determining | 249 | 47 | 115 | 30 |
taxable profit | ||||
Effect of different tax rates of foreign subsidiaries | 371 | 308 | - | - |
Tax expense | 3 559 | 3 110 | 904 | 887 |
Effective income tax rate | 17,5% | 16,6% | 5,6% | 4,1% |
GROUP | COMPANY | ||||
2023 | 2022 | 2023 | 2022 | ||
Current income tax expense | 3 451 | 2 983 | 945 | 869 | |
Deferred tax | 108 | 127 | ( 41) | 18 | |
Total income tax expense | 3 559 | 3 110 | 904 | 887 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
At beginning of year | (2 194) | (2 067) | ( 407) | ( 389) |
Comprehensive income statement (charge) credit | ( 107) | ( 127) | 41 | ( 18) |
At end of year | (2 301) | (2 194) | ( 366) | ( 407) |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Deferred tax assets: | ||||
Lease liabilities IFRS 16 | 5 835 | 5 712 | 3 770 | 3 855 |
Inventory write down | 456 | 387 | 270 | 246 |
Accruals | 133 | 17 | 71 | 13 |
Impairment of property, plant and equipment | 24 | 12 | 2 | 8 |
Total deferred tax assets | 6 448 | 6 128 | 4 113 | 4 122 |
Deferred tax liability: | ||||
Right-of-use assets IFRS 16 | (5 740) | (5 712) | (3 702) | (3 855) |
Undistributed profits of subsidiaries | (2 073) | (1 936) | - | - |
Depreciation of property, plant and equipment | ( 936) | ( 674) | ( 777) | ( 674) |
Total deferred tax liabilities | (8 749) | (8 322) | (4 479) | (4 529) |
Total deferred tax (liabilities) assets, net | (2 301) | (2 194) | ( 366) | ( 407) |
2023 | 2022 | |
Approved dividends | 15 482 | 27 646 |
Weighted average number of ordinary shares in thousand (Note 21) | 55 292 | 55 292 |
Approved dividends per share, EUR |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Profit (loss) for the year | 16 773 | 15 635 | 15 199 | 20 708 |
Weighted average number of ordinary shares in thousand (Note 21) | 55 292 | 55 292 | 55 292 | 55 292 |
Basic and diluted earnings per share, EUR | 0.30 | 0.28 | 0.27 | 0.37 |
Plant and | Leasehold | Construction | ||||
GROUP | Buildings | equipment | improve- | Other PPE | in progress | Total |
ments | ||||||
Cost | ||||||
At 31 December 2021 | 9 807 | 2 124 | 11 628 | 44 289 | 187 | 68 035 |
Additions | 423 | 42 | 645 | 631 | 2 080 | 3 821 |
Disposals and write-offs | (1 267) | ( 40) | (3 283) | (2 745) | - | (7 335) |
Transfers | - | - | 858 | 975 | (1 833) | - |
At 31 December 2022 | 8 963 | 2 126 | 9 848 | 43 150 | 434 | 64 521 |
Additions | 104 | 35 | 686 | 2 140 | 8 783 | 11 748 |
Disposals and write-offs | - | ( 7) | (2 853) | (6 333) | - | (9 193) |
Transfers | - | - | 4 758 | 4 449 | (9 207) | - |
At 31 December 2023 | 9 067 | 2 154 | 12 439 | 43 406 | 10 | 67 076 |
Accumulated depreciation | ||||||
At 31 December 2021 | 4 323 | 663 | 6 687 | 30 935 | - | 42 608 |
Charge for the year | 211 | 135 | 1 579 | 4 340 | - | 6 265 |
Disposals and write-offs | ( 518) | ( 40) | (2 607) | (2 687) | - | (5 852) |
At 31 December 2022 | 4 016 | 758 | 5 659 | 32 588 | - | 43 021 |
Charge for the year | 254 | 140 | 1 470 | 3 962 | - | 5 826 |
Disposals and write-offs | - | ( 7) | ( 168) | (6 094) | - | (6 269) |
At 31 December 2023 | 4 270 | 891 | 6 961 | 30 456 | - | 42 578 |
Impairment charge | ||||||
At 31 December 2021 | - | - | 293 | 234 | - | 527 |
Charge for the year (reversal) | ( 95) | 76 | ( 19) | |||
At 31 December 2022 | - | - | 198 | 310 | - | 508 |
Charge for the year (reversal) | 53 | ( 115) | ( 62) | |||
At 31 December 2023 | - | - | 251 | 195 | - | 446 |
Carrying amount | ||||||
At 31 December 2021 | 5 484 | 1 461 | 4 648 | 13 120 | 187 | 24 900 |
At 31 December 2022 | 4 947 | 1 368 | 3 991 | 10 252 | 434 | 20 992 |
At 31 December 2023 | 4 797 | 1 263 | 5 227 | 12 755 | 10 | 24 052 |
Plant and | Leasehold | Construction | ||||
COMPANY | Buildings | equipment | improve- | Other PPE | in progress | Total |
ments | ||||||
Cost | ||||||
At 31 December 2021 | 9 807 | 2 124 | 6 618 | 12 998 | - | 31 547 |
Additions | 423 | 42 | 7 | 466 | 567 | 1 505 |
Disposals and write-offs | (1 267) | ( 40) | (1 937) | (1 398) | - | (4 642) |
Transfers | - | - | 432 | - | ( 432) | - |
At 31 December 2022 | 8 963 | 2 126 | 5 120 | 12 066 | 135 | 28 410 |
Additions | 104 | 34 | 28 | 1 334 | 1 190 | 2 690 |
Disposals and write-offs | - | ( 7) | - | (1 468) | - | (1 475) |
Transfers | - | - | 1 104 | 211 | (1 315) | - |
At 31 December 2023 | 9 067 | 2 153 | 6 252 | 12 143 | 10 | 29 625 |
Accumulated depreciation | ||||||
At 31 December 2021 | 4 323 | 663 | 3 738 | 9 539 | - | 18 263 |
Charge for the year | 211 | 135 | 872 | 1 070 | - | 2 288 |
Disposals and write-offs | ( 518) | ( 40) | (1 862) | (1 391) | - | (3 811) |
At 31 December 2022 | 4 016 | 758 | 2 748 | 9 218 | - | 16 740 |
Charge for the year | 254 | 140 | 838 | 978 | - | 2 210 |
Disposals and write-offs | - | ( 7) | - | (1 353) | - | (1 360) |
At 31 December 2023 | 4 270 | 891 | 3 586 | 8 843 | - | 17 590 |
Impairment charge | ||||||
At 31 December 2021 | - | - | 70 | 49 | - | 119 |
Charge for the year (reversal) | ( 36) | ( 27) | ( 63) | |||
At 31 December 2022 | - | - | 34 | 22 | - | 56 |
Charge for the year (reversal) | ( 24) | ( 16) | ( 40) | |||
At 31 December 2023 | - | - | 10 | 6 | - | 16 |
Carrying amount | ||||||
At 31 December 2021 | 5 484 | 1 461 | 2 810 | 3 410 | - | 13 165 |
At 31 December 2022 | 4 947 | 1 368 | 2 338 | 2 826 | 135 | 11 614 |
At 31 December 2023 | 4 797 | 1 262 | 2 656 | 3 294 | 10 | 12 019 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Plant and equipment | 998 | 1 002 | 983 | 987 |
Leasehold improvements | 276 | 42 | 66 | - |
Other PPE | 12 337 | 15 891 | 4 896 | 4 941 |
Total | 13 611 | 16 935 | 5 945 | 5 928 |
GROUP | COMPANY | |||||
Licenses | Licenses | |||||
and rights | Software | Total | and rights | Software | Total | |
acquired | acquired | |||||
Cost | ||||||
At 31 December 2021 | 502 | 1 336 | 1 838 | 392 | 1 316 | 1 708 |
Additions | 123 | 514 | 637 | 108 | 514 | 622 |
Write-offs | - | ( 42) | ( 42) | - | ( 42) | ( 42) |
At 31 December 2022 | 625 | 1 808 | 2 433 | 500 | 1 788 | 2 288 |
Additions | 89 | 544 | 633 | 90 | 515 | 605 |
Write-offs | - | ( 5) | ( 5) | - | ( 1) | ( 1) |
At 31 December 2023 | 714 | 2 347 | 3 061 | 590 | 2 302 | 2 892 |
Accumulated amortisation | ||||||
At 31 December 2021 | 277 | 925 | 1 202 | 189 | 905 | 1 094 |
Charge for the year | 92 | 109 | 201 | 83 | 109 | 192 |
Write-offs | - | ( 42) | ( 42) | - | ( 42) | ( 42) |
At 31 December 2022 | 369 | 992 | 1 361 | 272 | 972 | 1 244 |
Charge for the year | 75 | 147 | 222 | 66 | 142 | 208 |
Write-offs | - | ( 5) | ( 5) | - | ( 1) | ( 1) |
At 31 December 2023 | 444 | 1 134 | 1 578 | 338 | 1 113 | 1 451 |
Carrying amount | ||||||
At 31 December 2021 | 225 | 411 | 636 | 203 | 411 | 614 |
At 31 December 2022 | 256 | 816 | 1 072 | 228 | 816 | 1 044 |
At 31 December 2023 | 270 | 1 213 | 1 483 | 252 | 1 189 | 1 441 |
GROUP | COMPANY | |||||
2023 | 2022 | 2023 | 2022 | |||
Licenses | 159 | 159 | 84 | 84 | ||
Software | 822 | 781 | 808 | 764 | ||
Total | 981 | 940 | 892 | 848 |
Name | Country of | Ownership, | Cost | Ownership, | |
incorporation | 2023 | 2022 | |||
% | % | ||||
UAB Apranga LT | Lithuania | 724 | 100 | 724 | 100 |
UAB Apranga BPB LT | Lithuania | 145 | 100 | 145 | 100 |
UAB Apranga PLT | Lithuania | 87 | 100 | 87 | 100 |
UAB Apranga SLT | Lithuania | 87 | 100 | 87 | 100 |
UAB Apranga MLT | Lithuania | 87 | 100 | 87 | 100 |
UAB Apranga HLT | Lithuania | 75 | 100 | 75 | 100 |
UAB Apranga OLT | Lithuania | 50 | 100 | 50 | 100 |
UAB Apranga Ecom LT | Lithuania | 10 | 100 | 10 | 100 |
SIA Apranga | Latvia | 2 175 | 100 | 2 175 | 100 |
SIA Apranga LV | Latvia | 153 | 100 | 153 | 100 |
SIA Apranga BPB LV | Latvia | 86 | 100 | 86 | 100 |
SIA Apranga PLV | Latvia | 86 | 100 | 86 | 100 |
SIA Apranga SLV | Latvia | 85 | 100 | 85 | 100 |
SIA Apranga MLV | Latvia | 86 | 100 | 86 | 100 |
SIA Apranga HLV | Latvia | 50 | 100 | 50 | 100 |
SIA Apranga OLV | Latvia | 50 | 100 | 50 | 100 |
SIA Apranga Ecom LV | Latvia | 3 | 100 | 3 | 100 |
OU Apranga * | Estonia | 447 | 100 | 447 | 100 |
OU Apranga Estonia | Estonia | 128 | 100 | 128 | 100 |
OU Apranga BEE | Estonia | 96 | 100 | 96 | 100 |
OU Apranga PB Trade | Estonia | 221 | 100 | 221 | 100 |
OU Apranga ST Retail | Estonia | 96 | 100 | 96 | 100 |
OU Apranga MDE | Estonia | 2 | 100 | 2 | 100 |
OU Apranga HEST | Estonia | 50 | 100 | 50 | 100 |
OU Apranga Ecom EE | Estonia | 17 | 100 | 17 | 100 |
Total investments | 5 095 | 5 095 |
2023 | 2022 | |
Beginning of the year | 5 095 | 4 963 |
Increase in share capital of UO Apranga PB Trade | - | 125 |
Increase in share capital of OU Apranga Ecom EE | - | 7 |
At end of the year | 5 095 | 5 095 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Goods for resale | 53 320 | 43 844 | 28 323 | 23 220 |
Write-down of goods for resale to net realisable value* | (4 332) | (3 613) | (1 798) | (1 637) |
Return assets | 879 | 507 | 184 | 66 |
Goods in transit | 131 | 135 | 131 | 135 |
Packaging and other materials | 609 | 513 | 457 | 422 |
Total | 50 607 | 41 386 | 27 297 | 22 206 |
*Acquisition cost of write-down of goods for resale to net | 20 514 | 18 024 | 10 372 | 9 022 |
realisable value |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Prepayments | 1 667 | 1 776 | 1 587 | 1 509 |
Less non-current portion of prepayments | ( 142) | ( 273) | ( 63) | ( 134) |
Current portion of prepayments | 1 525 | 1 503 | 1 524 | 1 375 |
GROUP | COMPANY | ||||
Category - Financial | Category - Financial | ||||
assets at amortised cost | assets at amortised cost | ||||
Assets as per statement of financial position: | 2023 | 2022 | 2023 | 2022 | |
Trade and other receivables | 3 166 | 4 190 | 10 562 | 10 741 | |
Cash and cash equivalents | 17 665 | 22 978 | 7 974 | 8 375 | |
Total | 20 831 | 27 168 | 18 536 | 19 116 | |
Category - at fair value | Category - at fair value | |||
Shares of Verslo Trikampis UAB (level 3) | 2 600 | 2 600 | 2 600 | 2 600 |
Long-term Government bonds (level 1) | - | - | - | - |
Total | 2 600 | 2 600 | 2 600 | 2 600 |
Total financial assets | 23 431 | 29 768 | 21 136 | 21 716 |
GROUP | COMPANY | ||||
Category - Financial | Category - Financial | ||||
liabilities measured at | liabilities measured at | ||||
amortised cost | amortised cost | ||||
2023 | 2022 | 2023 | 2022 | ||
Liabilities as per statement of financial position: | |||||
Borrowings | - | - | 6 360 | 2 032 | |
Lease liabilities | 61 935 | 56 182 | 25 381 | 24 657 | |
Trade and other payables | 17 732 | 16 397 | 5 567 | 5 187 | |
Total | 79 667 | 72 579 | 37 308 | 31 876 | |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Financial assets at fair value | 2 600 | 2 600 | 2 600 | 2 600 |
Trade and other receivables with no history of counterparty | 3 145 | 4 190 | 1 388 | 956 |
defaults | ||||
Receivables from related parties (Note 26) | 21 | - | 9 174 | 9 785 |
Cash at bank or their parent companies that have high credit | 13 089 | 19 388 | 7 164 | 7 690 |
ratings (cash on hand or in transit is excluded) | ||||
Total | 18 855 | 26 178 | 20 326 | 21 031 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Trade receivables from subsidiaries (Note 26) | - | - | 8 183 | 9 575 |
Loans to subsidiaries (Note 26) | - | - | 970 | 210 |
Loans and other receivables from related parties (note 26) | 21 | - | 21 | - |
Trade receivables from unrelated parties | 271 | 470 | 135 | 217 |
Other receivables | 2 874 | 3 720 | 1 253 | 739 |
Total | 3 166 | 4 190 | 10 562 | 10 741 |
Less non-current portion of other receivables | ( 528) | (2 409) | ( 80) | ( 40) |
Current portion | 2 638 | 1 781 | 10 482 | 10 701 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Cash at bank | 13 089 | 19 388 | 7 164 | 7 690 |
Cash on hand | 644 | 817 | 254 | 181 |
Cash in transit | 3 932 | 2 773 | 556 | 504 |
Total | 17 665 | 22 978 | 7 974 | 8 375 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Cash and cash equivalents | 17 665 | 22 978 | 7 974 | 8 375 |
Total | 17 665 | 22 978 | 7 974 | 8 375 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
A+ | 13 089 | 19 388 | 7 164 | 7 690 |
Total | 13 089 | 19 388 | 7 164 | 7 690 |
GROUP | COMPANY | ||||
2023 | 2022 | 2023 | 2022 | ||
Long term borrowings | |||||
Bank credit lines and loans | - | - | - | - | |
Total | - | - | - | - | |
Short term borrowings | |||||
Bank credit lines and loans | - | - | - | - | |
Borrowings from subsidiaries | - | - | 6 360 | 2 032 | |
Total | - | - | 6 360 | 2 032 | |
Total borrowings | - | - | 6 360 | 2 032 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Bank credit lines and loans | 5-6% | 3-4% | 5-6% | 3-4% |
Bank overdraft | 5-6% | 3-4% | 5-6% | 3-4% |
Borrowings from subsidiaries | - | - | 4,0% | 2,0% |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Payables to subsidiaries | - | - | - | - |
Payables to other related parties | 115 | 113 | 115 | 113 |
Trade payables | 11 267 | 10 029 | 3 111 | 2 922 |
Employee benefits and related payables | 6 449 | 5 571 | 3 417 | 3 022 |
Contract liabilities | 721 | 667 | 182 | 175 |
Refund liabilities | 1 394 | 841 | 314 | 128 |
Taxes, except income taxes, payable | 5 062 | 4 064 | 1 569 | 1 168 |
Accrued expenses and other payables | 6 350 | 5 414 | 2 341 | 2 024 |
Total | 31 358 | 26 699 | 11 049 | 9 552 |
GROUP | COMPANY | |||||
Premises | Vehicles | In total | Premises | Vehicles | In total | |
As at 1 January 2023 | 53 012 | 269 | 53 281 | 23 596 | 234 | 23 830 |
Additions | 18 643 | 228 | 18 871 | 5 484 | 216 | 5 700 |
Impairment (charge) reversal | 12 | - | 12 | 30 | - | 30 |
Depreciation (expense) | (13 215) | ( 164) | (13 379) | (4 966) | ( 139) | (5 105) |
As at 31 December 2023 | 58 452 | 333 | 58 785 | 24 144 | 311 | 24 455 |
GROUP | COMPANY | |||||
Premises | Vehicles | In total | Premises | Vehicles | In total | |
As at 1 January 2022 | 63 933 | 261 | 64 194 | 27 839 | 221 | 28 060 |
Additions | 1 220 | 155 | 1 375 | 559 | 131 | 690 |
Impairment (charge) reversal | 284 | - | 284 | 145 | - | 145 |
Depreciation (expense) | (12 425) | ( 147) | (12 572) | (4 947) | ( 118) | (5 065) |
As at 31 December 2022 | 53 012 | 269 | 53 281 | 23 596 | 234 | 23 830 |
Group | Company | |
As at 1 January 2023 | 56 182 | 24 657 |
Additions | 18 871 | 5 700 |
Accretion of interest | 1 390 | 560 |
Payments | (14 354) | (5 525) |
Rent discounts | ( 154) | ( 11) |
As at 31 December 2023 | 61 935 | 25 381 |
Current | 14 306 | 5 616 |
Non-current | 47 629 | 19 765 |
GROUP | COMPANY | |
As at 1 January 2022 | 67 075 | 28 858 |
Additions | 1 375 | 690 |
Accretion of interest | 1 061 | 419 |
Payments | (12 913) | (5 307) |
Rent discounts | ( 416) | ( 3) |
As at 31 December 2022 | 56 182 | 24 657 |
Current | 12 717 | 5 018 |
Non-current | 43 465 | 19 639 |
GROUP | COMPANY | |
2023 | ||
Depreciation expense of right-of-use assets (included in selling costs) | 13 379 | 5 105 |
Interest expense on lease liabilities (included in finance costs) | 1 390 | 560 |
Expenses relating to short-term leases (included in selling costs) | 407 | 278 |
Impairment charge (reversal), (included in selling costs) | ( 12) | ( 30) |
Variable lease payments (included in selling costs) | 8 427 | 2 085 |
Rent discounts (included in selling costs) | ( 154) | ( 11) |
Total amount recognized in profit or loss | 23 437 | 7 987 |
GROUP | COMPANY | |
2022 | ||
Depreciation expense of right-of-use assets (included in selling costs) | 12 572 | 5 065 |
Interest expense on lease liabilities (included in finance costs) | 1 061 | 419 |
Expenses relating to short-term leases (included in selling costs) | 17 | 17 |
Impairment charge (included in selling costs) | ( 284) | ( 145) |
Variable lease payments (included in selling costs) | 8 460 | 2 254 |
Rent discounts (included in selling costs) | ( 416) | ( 3) |
Total amount recognized in profit or loss | 21 410 | 7 607 |
GROUP | COMPANY | |||||
Fixed | Variable | In total | Fixed | Variable | In total | |
payments | payments | payments | payments | |||
Year ended 31 December 2023 | ||||||
Fixed payments | 2 082 | 2 082 | 1 765 | 1 765 | ||
Variable rent with minimum payment | 12 215 | 5 904 | 18 119 | 3 700 | 1 979 | 5 679 |
Variable rent only | - | 2 776 | 2 776 | - | 373 | 373 |
Total | 14 297 | 8 680 | 22 977 | 5 465 | 2 352 | 7 817 |
Year ended 31 December 2022 | ||||||
Fixed payments | 1 969 | 1 969 | 1 650 | 1 650 | ||
Variable rent with minimum payment | 11 346 | 5 558 | 16 904 | 3 660 | 1 963 | 5 623 |
Variable rent only | - | 2 486 | 2 486 | - | 288 | 288 |
Total | 13 315 | 8 044 | 21 359 | 5 310 | 2 251 | 7 561 |
Accounts payable | Accounts receivable | Income | Purchases | |||||
Related parties | and loans granted | |||||||
2023 | 2022 | 2023 | 2022 | 2022 | 2023 | 2022 | ||
UAB MG Grupė | 12 | 13 | - | - | - | - | 123 | 108 |
(the ultimate parent company) | ||||||||
As per ultimate parent company associated companies: | ||||||||
UAB Mineraliniai vandenys | - | - | - | - | - | - | 29 | 36 |
UAB Mediafon Technology | 11 | 8 | - | - | - | - | 112 | 75 |
UAB MG Investment | - | 4 | - | - | - | - | 31 | 53 |
UAB Minvista | - | - | 21 | - | 224 | 25 | - | - |
LNK Group | 1 | 1 | - | - | - | 2 | - | - |
UAB Eminta | 91 | 87 | - | - | - | - | 905 | 865 |
UAB MV GROUP | - | - | - | - | - | - | - | |
Total | 115 | 113 | 21 | - | 224 | 27 | 1 200 | 1 137 |
Borrowings and | Loans and accounts | Income | Purchases | ||||||
Subsidiaries | accounts payable | receivable | |||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||
UAB Apranga LT | 2 500 | 748 | 94 | 86 | 3 940 | 6 206 | 197 | 102 | |
UAB Apranga BPB LT | 700 | 250 | 53 | 24 | 916 | 1 544 | 43 | 23 | |
UAB Apranga PLT | 500 | 169 | 28 | 17 | 754 | 867 | 25 | 11 | |
UAB Apranga SLT | 400 | - | 39 | 19 | 902 | 1 097 | 28 | 20 | |
UAB Apranga MLT | 1 500 | 865 | 126 | 36 | 999 | 2 018 | 69 | 34 | |
UAB Apranga HLT | 760 | - | 60 | 22 | 633 | 1 030 | 21 | 2 | |
UAB Apranga OLT | - | - | 74 | 8 | 301 | 560 | 7 | 3 | |
UAB Apranga Ecom LT | - | - | - | - | - | - | - | - | |
SIA Apranga | - | - | 4 836 | 5 734 | 14 195 | 12 537 | 120 | 101 | |
SIA Apranga LV | - | - | 39 | 47 | 1 979 | 1 837 | 89 | 61 | |
SIA Apranga BPB LV | - | - | 9 | 7 | 304 | 479 | 9 | 8 | |
SIA Apranga PLV | - | - | 2 | 8 | 288 | 328 | 8 | 5 | |
SIA Apranga SLV | - | - | 11 | 6 | 355 | 528 | 10 | 7 | |
SIA Apranga MLV | - | - | 36 | 18 | 878 | 802 | 33 | 16 | |
SIA Apranga HLV | - | - | 25 | 11 | 341 | 308 | 5 | 1 | |
SIA Apranga OLV | - | - | 14 | 8 | 276 | 49 | 6 | 2 | |
SIA Apranga Ecom LV | - | - | - | - | - | - | - | - | |
OU Apranga | - | - | 3 593 | 3 444 | 8 475 | 6 615 | 48 | 50 | |
OU Apranga Estonia | - | - | 32 | 39 | 1 473 | 987 | 51 | 40 | |
OU Apranga BEE | - | - | 3 | 6 | 63 | 56 | 10 | 5 | |
OU Apranga PB Trade | - | - | 54 | 197 | 64 | 60 | 4 | 2 | |
OU Apranga ST Retail | - | - | 4 | 4 | 55 | 44 | 9 | 4 | |
OU Apranga MDE | - | - | 9 | 35 | 287 | 266 | 13 | 7 | |
OU Apranga HEST | - | - | 12 | 9 | 317 | 305 | 5 | - | |
OU Apranga Ecom EE | - | - | - | - | - | - | - | - | |
Total | 6 360 | 2 032 | 9 153 | 9 785 | 37 795 | 38 523 | 810 | 504 |
GROUP | COMPANY | |||
2023 | 2022 | 2023 | 2022 | |
Remuneration | 3 261 | 2 984 | 3 174 | 2 904 |
Social security | 58 | 52 | 56 | 51 |
Average number of key managers | 7 | 7 | 7 | 7 |