Group | Company | ||||
Notes | At 31 | At 31 | At 31 | At 31 | |
December | December | December | December | ||
2023 | 2022 | 2023 | 2022 | ||
ASSETS | |||||
Non-current assets | |||||
Property, plant and equipment | 5 | 25,891 | 27,015 | ||
Right-of-use assets | 6 | 1,585 | 1,295 | ||
Intangible assets | 7 | 705 | 380 | ||
Investment property | 8 | 4,638 | 4,431 | ||
Investments in subsidiaries | 1 | 23,617 | 23,126 | ||
Other amounts receivable | 10 | - | - | ||
Total non-current assets | 56,436 | 56,247 | |||
Current assets | |||||
Inventories | 9 | 6,122 | 9,985 | ||
Trade and other amounts receivable | 10 | 13,255 | 15,609 | ||
Prepaid income tax | - | - | |||
Other current assets | 235 | 169 | |||
Other financial assets at amortised cost | 11 | 20,192 | - | ||
Cash and cash equivalents | 12 | 15,669 | 7,544 | ||
Total current assets | 55,473 | 33,307 | |||
TOTAL ASSETS | 111,909 | 89,554 |
Group | Company | ||||
Notes | At 31 | At 31 | At 31 | At 31 | |
December | December | December | December | ||
2023 | 2022 | 2023 | 2022 | ||
EQUITY AND LIABILITIES | |||||
Equity | |||||
Authorised share capital | 13 | 38,106 | 38,106 | ||
Share premium | 13 | 1,119 | 1,119 | ||
Legal reserve | 13 | 2,886 | 2,066 | ||
Reserve for granting own shares | 13 | 500 | 500 | ||
Foreign currency translation reserve | 13 | ( | ( | - | - |
Retained earnings | 13 | 42,752 | 24,582 | ||
Equity attributable to shareholders of the Company | 85,363 | 66,373 | |||
Non-controlling interest | - | - | |||
Total equity | 85,363 | 66,373 | |||
Liabilities | |||||
Non-current liabilities | |||||
Borrowings | 14 | 796 | 1,868 | ||
Lease liabilities | 15 | 1,294 | 1,017 | ||
Grants | 16 | 1,199 | 678 | ||
Deferred income tax liability | 26 | 612 | 442 | ||
Long-term employee benefits | 17 | 112 | 103 | ||
Other amounts payable | - | - | |||
Total non-current liabilities | 4,013 | 4,108 | |||
Current liabilities | |||||
Borrowings | 14 | 1,072 | 989 | ||
Lease liabilities | 15 | 340 | 331 | ||
Income tax payable | 3,106 | 204 | |||
Trade and other amounts payable | 18 | 18,015 | 17,549 | ||
Total current liabilities | 22,533 | 19,073 | |||
Total liabilities | 26,546 | 23,181 | |||
TOTAL EQUITY AND LIABILITIES | 111,909 | 89,554 |
Notes | Group | Company | |||
2023 | 2022 | 2023 | 2022 | ||
Revenue | 19 | 101,728 | 90,457 | ||
Cost of sales | 20 | ( | ( | (70,668) | (79,594) |
Gross profit | 31,060 | 10,863 | |||
Selling and distribution expenses | 21 | ( | ( | (6,226) | (5,497) |
Administrative expenses | 22 | ( | ( | (4,824) | (3,813) |
Other income | 23 | 5,146 | 11,949 | ||
Other gains/(losses) – net | 24 | 3,208 | 3,819 | ||
Operating profit | 28,364 | 17,321 | |||
Finance income | 25 | 524 | 3 | ||
Finance costs | 25 | ( | ( | (161) | (165) |
Finance income/(costs) – net | ( | 363 | (162) | ||
Profit before income tax | 28,727 | 17,159 | |||
Income tax | 26 | ( | ( | (3,373) | (770) |
PROFIT FOR THE PERIOD | 25,354 | 16,389 | |||
Profit for the period attributable to: | |||||
Shareholders of the Company | 25,354 | 16,389 | |||
Non-controlling interest | - | - | |||
Other comprehensive income/(expenses) | |||||
Items that will not be reclassified | - | - | |||
subsequently to profit or loss | |||||
Items that may be reclassified subsequently | |||||
to profit or loss | |||||
Exchange differences on translation of foreign | ( | ( | - | - | |
operations | |||||
Cash flow hedges – effective portion of changes | - | - | |||
in fair value | |||||
Total items that may be reclassified | ( | ( | - | - | |
subsequently to profit or loss | |||||
Other comprehensive income/(expenses) for the period | ( | ( | - | - | |
Total comprehensive income for the period | 25,354 | 16,389 | |||
Total comprehensive income for the period | |||||
attributable to: | |||||
Shareholders of the Company | 25,354 | 16,389 | |||
Non-controlling interest | - | - | |||
Basic earnings per share (EUR) | 27 | 0.193 | 0.125 | ||
Diluted earnings per share (EUR) | 27 | 0.191 | 0.123 |
Equity attributable to owners of the Company | Non- | ||||||||||
Group | Reserve for | Foreign currency | controlling | Total equity | |||||||
Authorised | Share | Legal reserve | Hedging | granting | translation | Retained | Total | interest | |||
share capital | premium | reserve | shares | reserve | earnings | ||||||
At 1 January 2022 | ( | ||||||||||
Profit for the period | |||||||||||
Other comprehensive income/(expenses) | ( | ( | ( | ||||||||
Total comprehensive income/(expenses) | ( | ||||||||||
Reserve for granting own shares | ( | ||||||||||
Increase in legal reserve | ( | ||||||||||
Allocated dividends | ( | ( | ( | ( | |||||||
Share-based remuneration | |||||||||||
Transactions with the Company’s shareholders | ( | ( | ( | ( | |||||||
At 31 December 2022 | ( | ||||||||||
At 1 January 2023 | ( | ||||||||||
Profit for the period | |||||||||||
Other comprehensive income/(expenses) | ( | ( | ( | ||||||||
Total comprehensive income/(expenses) | ( | ||||||||||
Increase in legal reserve | ( | ||||||||||
Allocated dividends | ( | ( | ( | ( | |||||||
Share-based remuneration | |||||||||||
Transactions with the Company’s shareholders | ( | ( | ( | ( | |||||||
At 31 December 2023 | ( |
Notes | Group | Company | |||
Cash flows from operating activities | 2023 | 2022 | 2023 | 2022 | |
Profit before income tax | 28,727 | 17,159 | |||
Adjustments for non-cash items: | |||||
Depreciation and amortisation | 4,032 | 4,114 | |||
Dividends received | (4,385) | (11,300) | |||
Interest expenses on borrowings and lease | 25 | 137 | 111 | ||
Interest income | 25 | ( | ( | (522) | (3) |
Other finance (income)/costs – net | 25 | 22 | 54 | ||
Gain on disposal of non-current assets | ( | ( | (95) | (171) | |
Share-based remuneration | 111 | 90 | |||
Changes in working capital | 28,028 | 10,054 | |||
(Increase)/decrease in inventories | ( | 3,863 | (5,197) | ||
(Increase)/decrease in trade and other amounts receivable | ( | 3,022 | (3,890) | ||
(Increase)/decrease in other current assets | ( | ( | (65) | (44) | |
Increase/(decrease) in trade and other amounts payable | ( | 333 | 3,310 | ||
( | 7,153 | (5,821) | |||
Interest paid | ( | ( | (143) | (101) | |
Income tax paid | ( | ( | (206) | - | |
Net cash inflow from operating activities | 34,832 | 4,132 | |||
Cash flows from investing activities | |||||
Acquisition of property, plant and equipment and intangible assets | 5 / 7 | ( | ( | (3,021) | (2,046) |
Acquisition of investment property | 8 | ( | ( | (443) | (274) |
Disposal of property, plant and equipment | 357 | 183 | |||
(Increase)/decrease in investments in subsidiaries | 1 | (397) | - | ||
Loans granted to subsidiaries | - | (1,200) | |||
Interest received | 358 | - | |||
Payments for financial assets at amortised cost | 11 | ( | (20,050) | - | |
Dividends received | 23 | 4,385 | 11,300 | ||
Net cash inflow/(outflow) from investing activities | ( | ( | (18,811) | 7,963 | |
Cash flows from financing activities | |||||
Dividends paid | ( | ( | (6,566) | (6,345) | |
Repayments of borrowings | ( | ( | (989) | (1,298) | |
Proceeds from borrowings | - | 2,600 | |||
Lease payments | ( | ( | (341) | (326) | |
Net cash (outflow) from financing activities | ( | ( | (7,896) | (5,369) | |
Net increase/(decrease) in cash flows | 8,125 | 6,726 | |||
Cash and cash equivalents at the beginning of the period | 7,544 | 818 | |||
Cash and cash equivalents at the end of the period | 15,669 | 7,544 |
At 31 December 2023 | At 31 December 2022 | |||||
Number of | % | Number of | % | |||
shares | shares | |||||
61,838,179 | 47.06 | 60,809,151 | 46.28 | |||
Mišeikienė Irena Ona | 17,578,342 | 13.38 | 17,578,342 | 13.38 | ||
Norimantas Stankevičius | 5,869,756 | 4.47 | 5,869,756 | 4.47 | ||
TOTAL | 85,286,277 | 64.91 | 84,257,249 | 64.12 |
At 31 December 2023 At 31 December 2022 | |||||||
Ownership | Amount | Ownership | Amount | ||||
interest | (cost) of | interest | (cost) of | Address | Principal activities | ||
held by | investment held by the investment | Date of acquisition (establishment) | |||||
the Group | Group | ||||||
Subsidiaries directly controlled by the Company: | |||||||
Grigeo Baltwood | Vilniaus g. 10, Grigiškės, | 100% | 2,555 | 100% | 2,555 | Manufacturing of wood hardboards. | |
UAB | Vilniaus sav., Lithuania | 10 April 2003 | |||||
Grigeo Recycling | Vilniaus g. 10, Grigiškės, | Collection of secondary raw materials and | |||||
UAB | Vilniaus sav., Lithuania | 100% | 1,066 | 100% | 1,066 | preparation for recycling. | |
16 July 2010 | |||||||
Building and development of real estate. | |||||||
Naujieji Verkiai | Popieriaus g. 15, Vilnius, | 100% | - | 100% | - | The company was dormant in 2023 and | |
UAB | Lithuania | 2022. | |||||
6 April 2004 | |||||||
Grigeo Investicijų | Vilniaus g. 10, Grigiškės, | Investment activities and management of | |||||
Valdymas UAB | Vilniaus sav., Lithuania | 100% | 19,427 | 100% | 19,427 | companies. | |
10 July 2009 | |||||||
Investment activities and management of | |||||||
Grigeo Hygiene | Vilniaus g. 10, Grigiškės, | 100% | 200 | 100% | 3 | companies. | |
UAB | Vilniaus sav., Lithuania | (former Grigiškių Energija UAB) | |||||
7 October 2011 | |||||||
Grigeo Tissue | Vilniaus g. 10, Grigiškės, | 100% | 200 | - | - | Manufacturing of tissue paper. | |
UAB | Vilniaus sav., Lithuania | 1 December 2023 | |||||
Share options granted to employees of subsidiaries (Note 13) | |||||||
Share options | 169 | 75 | |||||
Total | 23,616 | ||||||
At 31 December 2023 | At 31 December 2022 | ||||
Ownership | Amount | Ownership | Amount | ||
interest | interest | Principal activities | |||
(cost) of | (cost) of | Address | |||
held by | held by | the Group investment the Group investment | Date of acquisition (establishment) | ||
Subsidiaries indirectly controlled by the Company: | |||||
Grigeo Klaipėda | Nemuno g. 2, Klaipėda, | Manufacturing of cardboard and cardboard | |||
97.68% | - | 97.68% | - | paper honeycomb. | |
AB* | Lithuania | ||||
1 March 2010 | |||||
Grigeo Packaging | Vilniaus g. 10, Grigiškės, | Manufacturing of corrugated cardboard and | |||
100% | - | 100% | - | packaging. | |
UAB* | Vilniaus sav., Lithuania | 10 April 2009 | |||
Koševovo g. 6, Černigovo Manufacturing of corrugated cardboard and | |||||
Меna Pak AT** | 100% | - | 100% | - | packaging. |
raj., Mena, Ukraine | 1 March 2010 | ||||
Grigeo Recycling | Collection of secondary raw materials and | ||||
SIA*** | 100% | - | 100% | - Ēdoles iela 5, Riga, Latvia | preparation for recycling. |
16 June 2016 | |||||
Licences, patents, etc. | 3–8 years |
Software | 3–8 years |
Other intangible assets | 3–10 years |
Buildings and structures of reinforced concrete | 40-80 years |
Lightweight buildings and structures | 8-25 years |
Machinery and equipment | 5–33 years |
Motor vehicles | 4–7 years |
Other fixtures and equipment | 3–13 years |
Type of goods sold and | Nature and timing of the fulfilment of | Revenue recognition |
services rendered | performance obligations and payment terms | under IFRS 15 |
Revenue is recognised when goods are delivered | ||
Paper and paper | to the customer or when goods are removed from | |
products | The customer takes over the control of | the warehouse. |
goods when goods are delivered. Invoices | ||
Wood hardboards | for goods are issued at the time when goods | Related expenses are recognised in the statement |
are delivered to the customer or when goods | of comprehensive income when incurred. | |
Raw materials for | are removed from the warehouse. Invoices | |
corrugated cardboard | are usually paid within 30-45 calendar days. | Marketing expenses that are directly related to |
(test liner and fluting), | earning of revenue are accounted for in the | |
corrugated cardboard | Turnover discounts are applied to goods sold | statement of comprehensive income as a |
and its products | which are calculated the end of each month, | reduction of revenue. |
Other goods | quarter and year for the previous period. | Possible loss for the contract is recognised |
immediately in the statement of comprehensive | ||
Sales of heat energy | Invoices for the serviced rendered during the | income. |
and other utility | month are issued on the last day of the | Revenue is recognised over a period of time when |
month. A standard established payment term | the services are rendered. | |
services | is 10-30 calendar days. |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December | December | December | December | |
2023 | 2022 | 2023 | 2022 | |
Trade receivables | 18,757 | 22,247 | 10,413 | 12,215 |
Trade receivables from related parties | - | - | 1,906 | 1,803 |
Other amounts receivable | 919 | 383 | 733 | 189 |
Other financial assets at amortised cost | 20,192 | - | 20,192 | - |
Cash and cash equivalents | 18,952 | 14,840 | 15,669 | 7,544 |
Total | 58,820 | 37,470 | 48,913 | 21,751 |
Group | Company | ||||||||
Individually Individually | Collectively | Collectively | Individually | Individually | Collectively | Collectively | |||
assessed | assessed | assessed | assessed | assessed | assessed | assessed | assessed | ||
impairment impairment | impairment | impairment | impairment | impairment | impairment | impairment | |||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||
At 1 January | 85 | 146 | - | - | 72 | 72 | - | - | |
Increase in allowance | 24 | 5 | - | - | 4 | - | - | - | |
Receivables | |||||||||
written off | (72) | (66) | - | - | (72) | - | - | - | |
At 31 | 37 | 85 | - | - | 4 | 72 | - | - | |
December | |||||||||
Not | Trade receivables past due | ||||||
Group | past | < 30 | 30–60 | 60–90 | 90–360 | > 360 | Total |
due | days | days | days | days | days | ||
Trade receivables – net (2023) | 16,875 | 1,815 | 58 | 9 | - | - | 18,757 |
Trade receivables – gross | 16,875 | 1,815 | 58 | 9 | 4 | 33 | 18,794 |
Recognised loss allowance | - | - | - | - | (4) | (33) | (37) |
Expected loss coefficient | - | - | - | - | 100% | 100% | - |
Trade receivables – net (2022) | 20,789 | 1,329 | 19 | 6 | 6 | 99 | 22,248 |
Trade receivables – gross | 20,789 | 1,329 | 19 | 6 | 11 | 179 | 22,333 |
Recognised loss allowance | - | - | - | - | (5) | (80) | (85) |
Expected loss coefficient | - | - | - | - | 45% | 45% | - |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December | December | December | December | |
2023 | 2022 | 2023 | 2022 | |
AA- | 5,094 | 227 | 5,083 | - |
A+ | 22,695 | 14,596 | 22,190 | 7,544 |
Baa1 | 11,316 | - | 8,589 | - |
Other | 38 | 17 | - | - |
Total | 39,144 | 14,840 | 35,862 | 7,544 |
Group | Less than 3 | 3 to 12 | 1 to 5 | Over 5 | Total | Carrying |
months | months | years | years | amount | ||
Borrowings | 567 | 1,802 | 2,599 | - | 4,968 | 4,644 |
Lease liabilities | 178 | 537 | 915 | 5,264 | 6,894 | 4,222 |
Trade payables | 18,477 | - | - | - | 18,477 | 18,477 |
Other amounts payable | 1,814 | - | - | - | 1,814 | 1,814 |
At 31 December 2023 | 21,036 | 2,339 | 3,514 | 5,264 | 32,153 | 29,157 |
Borrowings | 833 | 1,755 | 4,863 | - | 7,451 | 7,007 |
Lease liabilities | 122 | 359 | 706 | 5,349 | 6,536 | 3,885 |
Trade payables | 25,979 | - | - | - | 25,979 | 25,979 |
Other amounts payable | 2,208 | - | - | - | 2,208 | 2,208 |
At 31 December 2022 | 29,142 | 2,114 | 5,569 | 5,349 | 42,174 | 39,079 |
Increase/decrease in | Group | Company | ||||
basis points | Effect on profit | Effect on profit | ||||
2023 | before tax | before tax | ||||
EUR | +100 | (46) | (19) | |||
EUR | -100 | 46 | 19 | |||
2022 | ||||||
EUR | +100 | (70) | (29) | |||
EUR | -100 | 70 | 29 |
2023 | 2022 | |
Reasonably possible change in the EUR/UAH exchange rate, % | +/-20% | +/-20% |
Financial assets denominated in the Ukrainian hryvnias | 553 | 625 |
Financial liabilities denominated in the Ukrainian hryvnias | 201 | 99 |
Estimated negative effect on profit before tax | (59) | (88) |
Estimated positive effect on profit before tax | 88 | 132 |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December | December | December | December | |
2023 | 2022 | 2023 | 2022 | |
Non-current liabilities (excluding subsidies, grants and deferred income tax liability) | 6,736 | 8,650 | 2,202 | 2,988 |
Current liabilities | 30,613 | 34,611 | 22,533 | 19,073 |
Total liabilities | 37,349 | 43,261 | 24,735 | 22,061 |
Equity attributable to shareholders of the Company | 115,974 | 97,160 | 85,363 | 66,373 |
Debt-to-equity ratio | 32% | 45% | 29% | 33% |
Buildings | Machinery | Construction | ||||
Group | and | and | Motor | Other | work in | Total |
structures | equipment | vehicles | assets | progress and | ||
prepayments | ||||||
At 1 January 2022 | ||||||
Cost | 46,700 | 119,730 | 2,468 | 2,514 | 10,018 | 181,430 |
Accumulated depreciation | (21,608) | (84,910) | (1,640) | (1,708) | - | (109,866) |
Net book amount | 25,092 | 34,820 | 828 | 806 | 10,018 | 71,564 |
Opening net book amount | 25,092 | 34,820 | 828 | 806 | 10,018 | 71,564 |
at 1 January 2022 | ||||||
Additions | 71 | 420 | 466 | 163 | 7,407 | 8,527 |
Disposals and write-offs | (2) | (30) | (1) | (1) | - | (34) |
Transfer from/to inventory | - | 8 | - | - | - | 8 |
Transfer from construction work in progress to property, plant and equipment | 1,061 | 9,816 | 65 | 221 | (11,163) | - |
Reclassification to intangible assets | - | - | - | - | (250) | (250) |
Reclassification from investment | 21 | - | - | - | - | 21 |
property | ||||||
Foreign exchange effect | (34) | (99) | - | (3) | (23) | (159) |
Depreciation charge | (1,902) | (5,964) | (268) | (349) | - | (8,483) |
Closing net book amount | 24,307 | 38,971 | 1,090 | 837 | 5,989 | 71,194 |
at 31 December 2022 | ||||||
At 31 December 2022 | ||||||
Cost | 47,969 | 127,100 | 2,803 | 2,522 | 5,989 | 186,383 |
Accumulated depreciation | (23,662) | (88,129) | (1,713) | (1,685) | - | (115,189) |
Net book amount | 24,307 | 38,971 | 1,090 | 837 | 5,989 | 71,194 |
Opening net book amount | 24,307 | 38,971 | 1,090 | 837 | 5,989 | 71,194 |
at 1 January 2023 | ||||||
Additions | 67 | 1,096 | 314 | 173 | 4,986 | 6,636 |
Disposals and write-offs | - | (52) | (288) | (2) | - | (342) |
Transfer from/to inventory | - | (7) | - | - | (134) | (141) |
Transfer from construction work in progress to property, plant and equipment | 1,334 | 3,511 | 20 | 608 | (5,473) | - |
Reclassification to investment property | - | - | - | (17) | - | (17) |
Reclassification to intangible assets | - | - | - | - | (16) | (16) |
Foreign exchange effect | (9) | (22) | - | (1) | (1) | (33) |
Depreciation charge | (1,875) | (6,136) | (315) | (359) | - | (8,685) |
Closing net book amount | 23,824 | 37,361 | 821 | 1,239 | 5,351 | 68,596 |
at 31 December 2023 | ||||||
At 31 December 2023 | ||||||
Cost | 49,245 | 131,451 | 2,510 | 3,055 | 5,351 | 191,612 |
Accumulated depreciation | (25,421) | (94,090) | (1,689) | (1,816) | - | (123,016) |
Net book amount | 23,824 | 37,361 | 821 | 1,239 | 5,351 | 68,596 |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December | December | December | December | |
2023 | 2022 | 2023 | 2022 | |
Cost of sales | 8,323 | 8,128 | 3,260 | 3,336 |
Administrative expenses | 263 | 254 | 141 | 141 |
Selling and distribution expenses | 99 | 101 | 66 | 68 |
Statement of comprehensive income | 8,685 | 8,483 | 3,467 | 3,545 |
– total |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December | December | December | December | |
2023 | 2022 | 2023 | 2022 | |
Buildings and structures | 843 | 821 | 142 | 260 |
Machinery and equipment | 4,887 | 5,130 | 1,371 | 1,372 |
Motor vehicles | 590 | 637 | 23 | 44 |
Other assets | 440 | 405 | 121 | 127 |
Total | 6,760 | 6,993 | 1,657 | 1,803 |
Group | Land | Buildings and | Machinery and | Total |
structures | equipment | |||
At 1 January 2022 | ||||
Cost | 3,948 | 416 | 823 | 5,187 |
Accumulated depreciation | (533) | (222) | (463) | (1,218) |
Net book amount | 3,415 | 194 | 360 | 3,969 |
Opening net book amount | 3,415 | 194 | 360 | 3,969 |
at 1 January 2022 | ||||
Change in value-in-use | 208 | 376 | 279 | 863 |
Foreign exchange effect | (3) | - | - | (3) |
Disposals and write-offs | - | - | (75) | (75) |
Amortisation charge | (67) | (122) | (288) | (477) |
Closing net book amount | 3,553 | 448 | 276 | 4,277 |
at 31 December 2022 | ||||
At 31 December 2022 | ||||
Cost | 4,148 | 792 | 780 | 5,720 |
Accumulated depreciation | (595) | (344) | (504) | (1,443) |
Net book amount | 3,553 | 448 | 276 | 4,277 |
Opening net book amount | 3,553 | 448 | 276 | 4,277 |
at 1 January 2023 | ||||
Change in value-in-use | (11) | 83 | 575 | 647 |
Foreign exchange effect | - | - | - | - |
Disposals and write-offs | (5) | - | (78) | (83) |
Amortisation charge | (59) | (152) | (315) | (526) |
Closing net book amount | 3,478 | 379 | 458 | 4,315 |
at 31 December 2023 | ||||
At 31 December 2023 | ||||
Cost | 3,902 | 625 | 569 | 5,096 |
Accumulated depreciation | (424) | (246) | (111) | (781) |
Net book amount | 3,478 | 379 | 458 | 4,315 |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December | December | December | December | |
2023 | 2022 | 2023 | 2022 | |
Cost of sales | 382 | 352 | 67 | 68 |
Administrative expenses | 60 | 67 | 7 | 14 |
Selling and distribution expenses | 84 | 58 | 263 | 252 |
Total | 526 | 477 | 337 | 334 |
Group | Goodwill | Licences, | Software | Other assets | Total |
patents | |||||
At 1 January 2022 | |||||
Cost | 3,001 | 169 | 2,243 | 553 | 5,966 |
Accumulated amortisation | - | (123) | (1,800) | (530) | (2,453) |
Net book amount | 3,001 | 46 | 443 | 23 | 3,513 |
Opening net book amount | 3,001 | 46 | 443 | 23 | 3,513 |
at 1 January 2022 | |||||
Additions | - | 6 | 9 | 177 | 192 |
Transfer from development work in progress to intangible assets | - | - | 18 | (18) | - |
Reclassification from property, plant and equipment | - | - | 250 | - | 250 |
Foreign exchange effect | - | - | (1) | - | (1) |
Amortisation charge | - | (39) | (149) | (2) | (190) |
Closing net book amount | 3,001 | 13 | 570 | 180 | 3,764 |
at 31 December 2022 | |||||
At 31 December 2022 | |||||
Cost | 3,001 | 61 | 2,510 | 691 | 6,263 |
Accumulated amortisation | - | (48) | (1,940) | (511) | (2,499) |
Net book amount | 3,001 | 13 | 570 | 180 | 3,764 |
Opening net book amount | 3,001 | 13 | 570 | 180 | 3,764 |
at 1 January 2023 | |||||
Additions | - | 1 | 2 | 668 | 671 |
Transfer from development work in progress to intangible assets | - | 6 | 34 | (40) | - |
Reclassification from property, plant and equipment | - | 16 | - | - | 16 |
Disposals, write-offs | - | (1) | - | - | (1) |
Amortisation charge | - | (7) | (170) | (2) | (179) |
Closing net book amount | 3,001 | 28 | 436 | 806 | 4,271 |
at 31 December 2023 | |||||
At 31 December 2023 | |||||
Cost | 3,001 | 84 | 2,527 | 1,176 | 6,788 |
Accumulated amortisation | - | (56) | (2,091) | (370) | (2,517) |
Net book amount | 3,001 | 28 | 436 | 806 | 4,271 |
Revenue | Projected annual revenue growth (decrease), % | ||||
2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
45,974 | (0.6) | 8.5 | 4.6 | 0.5 | 0.5 |
Gross profit margin, % | |||||
2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
13.1 | 12.7 | 20.5 | 24.5 | 24.7 | 24.5 |
Revenue | Projected annual revenue growth (decrease), % | ||||
2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
68,800 | (11.0) | 5.8 | (19.2) | 0.5 | 0.5 |
Gross profit margin, % | |||||
2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
14.1 | 9.8 | 5.8 | 23.9 | 24.1 | 23.8 |
Changes in assumptions | Effect as at 31 December |
2023 and 2022 | |
Decrease in revenue and cost of sales for each forecast year by 10% | - |
Decrease in gross profit margin by 500 basis points | - |
Increase in discount rate by 100 basis points | - |
Group | Company | |||
At 31 December | At 31 December | At 31 December | At 31 December | |
2023 | 2022 | 2023 | 2022 | |
Cost of sales | 166 | 166 | 75 | 97 |
Administrative expenses | 10 | 18 | 10 | 18 |
Selling and distribution | ||||
expenses | 3 | 6 | 3 | 6 |
Total | 179 | 190 | 88 | 121 |
Group | Company | |||
At 31 December | At 31 December | At 31 December | At 31 December | |
2023 | 2022 | 2023 | 2022 | |
Licences, patents | 7 | 7 | 7 | 7 |
Software | 194 | 190 | 78 | 78 |
Other assets | 520 | 520 | - | - |
Total | 721 | 717 | 85 | 85 |
Group | Buildings and | Other assets | Construction | Total |
structures | work in progress | |||
At 1 January 2022 | ||||
Cost | 5,203 | - | 328 | 5,531 |
Accumulated depreciation | (1,114) | - | - | (1,114) |
Net book amount | 4,089 | - | 328 | 4,417 |
Opening net book amount at 1 | 4,089 | - | 328 | 4,417 |
January 2022 | ||||
Additions | - | 3 | 259 | 262 |
Reclassification from construction | 251 | - | (251) | - |
Reclassification from property, plant and equipment | (21) | - | - | (21) |
Depreciation charge | (247) | (1) | - | (248) |
Closing net book amount at 31 | 4,072 | 2 | 336 | 4,410 |
December 2022 | ||||
At 31 December 2022 | ||||
Cost | 4,963 | 2 | 336 | 5,301 |
Accumulated depreciation | (891) | - | - | (891) |
Net book amount | 4,072 | 2 | 336 | 4,410 |
Opening net book amount at 1 | 4,072 | 2 | 336 | 4,410 |
January 2023 | ||||
Additions | 32 | - | 422 | 454 |
Reclassification from construction | 68 | - | (68) | - |
Reclassification from property, plant and equipment | - | 17 | - | 17 |
Depreciation charge | (257) | (3) | - | (260) |
Closing net book amount at 31 | 3,915 | 16 | 690 | 4,621 |
December 2023 | ||||
At 31 December 2023 | ||||
Cost | 5,063 | 19 | 690 | 5,772 |
Accumulated depreciation | (1,148) | (3) | - | (1,151) |
Net book amount | 3,915 | 16 | 690 | 4,621 |
At 31 | At 31 | |
December | December | |
2023 | 2022 | |
Change in the discount rate (+100 basis points) | 4,266 | 4,207 |
Change in the discount rate (-100 basis points) | 4,931 | 4,838 |
Change in the rental yield (+100 basis points) | 4,214 | 4,157 |
Change in the rental yield (-100 basis points) | 5,043 | 4,944 |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December | December | December | December | |
2023 | 2022 | 2023 | 2022 | |
Materials | 6,201 | 7,476 | 1,856 | 2,483 |
Work in progress | 1,963 | 2,567 | 1,284 | 1,826 |
Finished products | 5,584 | 7,756 | 2,825 | 3,807 |
Inventories in transit | 289 | 1,911 | 89 | 1,809 |
Prepayments | 373 | 254 | 68 | 61 |
Total | 14,410 | 19,963 | 6,122 | 9,985 |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December | December | December | December | |
2023 | 2022 | 2023 | 2022 | |
Trade receivables – gross | 18,794 | 22,333 | 10,417 | 12,287 |
Loss allowance | (37) | (86) | (4) | (72) |
Trade receivables – net | 18,757 | 22,247 | 10,413 | 12,215 |
Amounts receivable from related parties | ||||
(Note 31) | - | - | 1,906 | 3,005 |
Amount receivable of the recovery of a part of the PSO* service fee | - | 141 | - | 49 |
VAT receivable | 1,343 | 1,277 | 203 | 200 |
Subsidies receivable | 646 | - | 646 | - |
Other amounts receivable – gross | 273 | 242 | 87 | 140 |
Total trade and other amounts | 21,019 | 23,907 | 13,255 | 15,609 |
receivable – net | ||||
Of which: | ||||
Non-current amounts receivable | - | 3 | - | - |
Current amounts receivable | 21,019 | 23,904 | 13,255 | 15,609 |
Deposit | Accrued | Total | Maturity | |||
value | interest | From | Until | |||
Deposit | 5,000 | 57 | 5,057 | 12.09.2023 | 12.03.2024 | |
Deposit | 5,050 | 32 | 5,082 | 30.10.2023 | 31.01.2024 | |
Deposit | 10,000 | 53 | 10,053 | 10.11.2023 | 08.02.2024 | |
Total | 20,050 | 142 | 20,192 | - | - |
Group | Company | |||
At 31 December | At 31 December | At 31 December | At 31 December | |
2023 | 2022 | 2023 | 2022 | |
Cash at bank | 6,905 | 14,840 | 3,622 | 7,544 |
Cashpool | 12,047 | - | 12,047 | - |
TOTAL | 18,952 | 14,840 | 15,669 | 7,544 |
Type of shares | Securities’ | Number of | Par value, | Total par value, |
ISIN code | shares, units | EUR | EUR | |
Ordinary registered shares | LT0000102030 | 131,400,000 | 0.29 | 38,106,000 |
Reserve for granting own shares | Number of shares, | Value |
thousands of units | ||
Share options to employees at 31 December 2023 | 1,660 | 481 |
Unallocated shares at 31 December 2023 | 64 | 19 |
At 31 December 2023 | 1,724 | 500 |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
Non-current borrowings: | December 2023 | December 2022 | December 2023 | December 2022 |
Bank borrowings | 2,497 | 4,644 | 796 | 1,868 |
Current borrowings: | 2,497 | 4,644 | 796 | 1,868 |
Bank borrowings | 2,147 | 2,363 | 1,072 | 989 |
2,147 | 2,363 | 1,072 | 989 | |
TOTAL | 4,644 | 7,007 | 1,868 | 2,857 |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December 2023 | December 2022 | December 2023 | December 2022 | |
Opening balance | 7,007 | 2,958 | 2,857 | 1,555 |
Proceeds from borrowings | - | 6,246 | - | 2,600 |
Repayments | (2,363) | (2,197) | (989) | (1,298) |
Interest charged | 244 | 93 | 111 | 51 |
Interest paid | (244) | (93) | (111) | (51) |
Closing balance | 4,644 | 7,007 | 1,868 | 2,857 |
Group | Company | ||||
2023 | 2022 | 2023 | 2022 | ||
EUR | 4,644 | 7,007 | 1,868 | 2,857 | |
TOTAL | 4,644 | 7,007 | 1,868 | 2,857 |
Indicators of the Group | Indicators of the Company | |||||
Indicator | Established | At 31 | At 31 | At 31 | At 31 | |
ratio | December | December | December | December | ||
2023 | 2022 | 2023 | 2022 | |||
Borrowings/EBITDA | < 3.0 | (0.36) | (0.37) | (0.49) | (0.46) | |
Debt service coverage ratio | ||||||
(DSCR) | > 1.2 | 13.9 | 8.8 | 24.7 | 7.2 | |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December 2023 | December 2022 | December 2023 | December 2022 | |
Weighted average interest rate | 5.68% | 3.78% | 5.70% | 3.72% |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Non-current | 3,663 | 3,477 | 1,294 | 1,017 |
Current | 559 | 408 | 340 | 331 |
TOTAL | 4,222 | 3,885 | 1,634 | 1,348 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Balance at 1 January | 3,885 | 3,537 | 1,348 | 1,579 |
New lease liabilities | 1,005 | 863 | 627 | 110 |
Interest charged | 158 | 146 | 32 | 56 |
Lease payments | (741) | (574) | (373) | (380) |
Lease terminations | (85) | (87) | - | (17) |
Balance at 31 December | 4,222 | 3,885 | 1,634 | 1,348 |
Group | Company | |
Balance at 1 January 2022 | 939 | 811 |
Amortisation charge | (156) | (133) |
Balance at 31 December 2022 | 783 | 678 |
Obtained grants | 646 | 646 |
Amortisation charge | (136) | (125) |
Balance at 31 December 2023 | 1,293 | 1,199 |
Group | Company | |
At 1 January 2022 | 173 | 71 |
Change during the year 2022 | 75 | 32 |
At 31 December 2022 | 248 | 103 |
Change during the year 2023 | 48 | 9 |
At 31 December 2023 | 296 | 112 |
At 31 | At 31 | |
December 2023 | December 2022 | |
Discount rate | 2.88% | 2.88% |
Expected annual salary growth rate | 5% | 5% |
Group | Company | |||
At 31 | At 31 | At 31 | At 31 | |
December 2023 | December 2022 | December 2023 | December 2022 | |
Trade payables | 18,477 | 25,979 | 10,067 | 15,039 |
Wages and salaries and social | ||||
security contributions | 4,324 | 3,328 | 1,628 | 1,508 |
Advance amounts received | 235 | 325 | 88 | 83 |
Accrued expenses | 328 | 723 | 106 | 92 |
Amounts payable to group | ||||
companies under cashpool | - | - | 5,380 | - |
agreement | ||||
Other amounts payable | 1,486 | 1,485 | 746 | 827 |
TOTAL | 24,850 | 31,840 | 18,015 | 17,549 |
Of which: | ||||
Attributable to financial liabilities | ||||
(Note 3) | 20,291 | 28,187 | 16,299 | 15,958 |
Not attributable to financial liabilities | 4,559 | 3,653 | 1,716 | 1,591 |
Raw materials | |||||||
Group | Paper and | Wood | for corrugated | Total | |||
paper | cardboard and | reportable | Unallocated Elimination | TOTAL | |||
2023 | products | hardboards | related | segments | |||
products | |||||||
Unconsolidated segment | 97,363 | 27,979 | 92,488 | 217,830 | 16,545 | (39,023) | 195,352 |
sales | |||||||
Inter-segment sales | (5,053) | (1,080) | (20,312) | (26,445) | (12,578) | 39,023 | - |
Sales to third parties | 92,310 | 26,899 | 72,176 | 191,385 | 3,967 | - | 195,352 |
Cost of sales | (61,228) | (23,149) | (56,527) | (140,904) | (2,811) | - | (143,715) |
Gross profit | 31,082 | 3,750 | 15,649 | 50,482 | 1,156 | - | 51,637 |
Depreciation and amortisation | 3,361 | 1,063 | 4,317 | 8,741 | 909 | - | 9,650 |
Property, plant and equipment of the segment | 23,231 | 5,529 | 35,770 | 64,530 | 4,066 | - | 68,596 |
Intangible assets of the segment | 174 | 41 | 507 | 722 | 548 | - | 1,270 |
Investment property of the segment | - | - | - | - | 4,621 | - | 4,621 |
Right-of-use assets of the segment | 297 | 856 | 2,024 | 3,177 | 1,138 | - | 4,315 |
Goodwill | - | - | 3,001 | 3,001 | - | - | 3,001 |
Investments of the segment | 2,067 | 540 | 3,161 | 5,768 | 1,993 | - | 7,761 |
Raw materials | |||||||
Group | Paper and | Wood | for corrugated | Total | |||
paper | cardboard and | reportable | Unallocated Elimination | TOTAL | |||
2022 | products | hardboards | related | segments | |||
products | |||||||
Unconsolidated segment | 84,462 | 28,722 | 123,440 | 236,624 | 14,945 | (48,360) | 203,209 |
sales | |||||||
Inter-segment sales | (6,743) | (1,070) | (30,488) | (38,301) | (10,059) | 48,360 | - |
Sales to third parties | 77,718 | 27,652 | 92,953 | 198,323 | 4,886 | - | 203,209 |
Cost of sales | (66,652) | (25,347) | (76,176) | (168,175) | (4,189) | - | (172,364) |
Gross profit | 11,066 | 2,305 | 16,777 | 30,148 | 697 | - | 30,845 |
Depreciation and amortisation | 3,400 | 747 | 4,417 | 8,564 | 834 | - | 9,398 |
Property, plant and equipment of the segment | 24,505 | 6,063 | 37,299 | 67,867 | 3,327 | - | 71,194 |
Intangible assets of the segment | 292 | 9 | 370 | 671 | 92 | - | 763 |
Investment property of the segment | - | - | - | - | 4,410 | - | 4,410 |
Right-of-use assets of the segment | 280 | 872 | 2,086 | 3,238 | 1,039 | - | 4,277 |
Goodwill | - | - | 3,001 | 3,001 | - | - | 3,001 |
Investments of the segment | 1,507 | 1,868 | 4,938 | 8,313 | 668 | - | 8,981 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Domestic market (Lithuania) | 61,176 | 74,115 | 36,543 | 36,647 |
European Union | 114,002 | 110,003 | 60,919 | 50,581 |
Other countries | 20,174 | 19,091 | 4,266 | 3,229 |
TOTAL | 195,352 | 203,209 | 101,728 | 90,457 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Lithuania | 80,690 | 82,751 | 32,819 | 33,121 |
Latvia | 755 | 379 | - | - |
Ukraine | 358 | 515 | - | - |
TOTAL | 81,803 | 83,645 | 32,819 | 33,121 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Raw materials and consumables | 75,568 | 88,994 | 44,542 | 47,288 |
Energy | 26,561 | 46,313 | 11,157 | 19,475 |
Wages and salaries and social security contributions | 20,638 | 17,259 | 7,670 | 6,375 |
Other expenses | 12,213 | 11,309 | 4,022 | 3,088 |
Depreciation and amortisation of non-current assets, including | 8,735 | 8,489 | 3,277 | 3,368 |
grants | ||||
TOTAL | 143,715 | 172,364 | 70,668 | 79,594 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Fuel and transport services | 10,640 | 11,096 | 3,548 | 3,421 |
Wages and salaries and social security contributions | 2,932 | 2,588 | 1,456 | 1,309 |
Other selling expenses | 729 | 622 | 264 | 208 |
Intermediation, marketing, advertising and representation | 501 | 115 | 496 | 108 |
Property maintenance and servicing | 266 | 258 | 130 | 125 |
Depreciation and amortisation of non-current assets | 186 | 167 | 332 | 326 |
TOTAL | 15,254 | 14,846 | 6,226 | 5,497 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Wages and salaries and social security contributions | 4,950 | 4,002 | 2,136 | 1,683 |
Legal services | 960 | 553 | 22 | 9 |
Taxes (other than income tax) | 791 | 675 | 344 | 236 |
Property maintenance and servicing | 741 | 772 | 504 | 523 |
Social expenses | 697 | 525 | 340 | 198 |
Depreciation and amortisation of non-current assets | 594 | 587 | 422 | 421 |
Insurance services | 578 | 359 | 188 | 125 |
Consultation services | 452 | 330 | 31 | 50 |
Security services | 392 | 368 | 51 | 44 |
Support | 294 | 292 | 165 | 64 |
Bonuses and other similar payments | 197 | 48 | 121 | 48 |
Audit services | 182 | 163 | 91 | 67 |
Advertising and representation | 150 | 112 | 86 | 36 |
Personnel training and recruitment expenses | 93 | 71 | 57 | 34 |
Impairment of doubtful amounts receivable/(reversal of impairment) | 91 | (1) | 72 | - |
Fuel and transport services | 62 | 66 | 24 | 26 |
Expenses for the listing of securities and related expenses | 38 | 40 | 38 | 40 |
Other administrative expenses | 358 | 417 | 132 | 209 |
TOTAL | 11,620 | 9,379 | 4,824 | 3,813 |
Group | Company | ||||
2023 | 2022 | 2023 | 2022 | ||
Rental income | 755 | 636 | 761 | 649 | |
Dividend income | - | - | 4,385 | 11,300 | |
TOTAL | 755 | 636 | 5,146 | 11,949 |
Group | Company | ||||
Net gain from turnover of emission | 2023 | 2022 | 2023 | 2022 | |
allowances | 3,744 | 4,662 | 3,064 | 3,602 | |
Result of disposal of assets | 117 | 188 | 95 | 171 | |
Other gain/(losses) | 32 | 10 | 49 | 46 | |
TOTAL | 3,893 | 4,860 | 3,208 | 3,819 |
2023 | Group | 2022 | 2023 | Company | 2022 | |
Interest income | 668 | 15 | 522 | 3 | ||
Foreign exchange gain – net | - | - | - | - | ||
Other finance income | 17 | 7 | 2 | - | ||
Total finance income | 685 | 22 | 524 | 3 | ||
Interest on loans and lease | (420) | (244) | (137) | (111) | ||
Foreign exchange loss – net | (15) | (47) | (1) | (1) | ||
Default charges and other finance costs | (24) | (168) | (23) | (53) | ||
Total finance costs | (459) | (459) | (161) | (165) | ||
Net finance costs | 226 | (437) | 363 | (162) |
Group | Company | |||
Income tax expense components: | 2023 | 2022 | 2023 | 2022 |
Current year income tax | 3,595 | 800 | 3,208 | 205 |
Adjustments to previous year income tax | (28) | (66) | (5) | - |
Deferred income tax (benefit) | 749 | 324 | 170 | 565 |
Income tax expenses recognised in the statement of comprehensive income | 4,316 | 1,058 | 3,373 | 770 |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Profit before income tax | 29,637 | 11,679 | 28,727 | 17,159 |
Income tax expenses calculated at the tax | ||||
rate of 15% | 4,446 | 1,752 | 4,309 | 2,574 |
Effect of a higher income tax rate applied in Ukraine | 9 | 1 | - | - |
Effect of a tax rate due to taxation in Latvia | (4) | (20) | - | - |
Effect of investment relief | (82) | (173) | (87) | (125) |
Support | (55) | (24) | (50) | (19) |
Adjustments of income tax in respect of prior periods | (28) | (66) | (5) | - |
Transfer of tax losses between group | ||||
companies | - | - | (179) | - |
Non-allowable deductions | 52 | (398) | 49 | 40 |
Income not subject to tax | (22) | (14) | (664) | (1,700) |
Income tax expenses recognised in the statement of comprehensive income | 4,316 | 1,058 | 3,373 | 770 |
Group | Company | |||
At 31 December | At 31 December | At 31 December | At 31 December | |
Deferred income tax assets | 2023 | 2022 | 2023 | 2022 |
Decrease in net realisable value | ||||
of amounts receivable | 5 | 12 | - | 11 |
Investment relief | 235 | 575 | - | - |
Write-downs of inventories to net | 168 | 142 | 77 | 51 |
realisable value | ||||
Long-term employee benefits | 45 | 37 | 17 | 15 |
Vacation reserve | 237 | 210 | 120 | 107 |
Right-of-use assets and liabilities | 14 | 9 | 8 | 9 |
Tax losses carried forward | 10 | - | - | - |
Other accruals | 48 | 21 | 30 | 13 |
Grants | 60 | 71 | 60 | 71 |
Deferred income tax assets | 822 | 1,077 | 312 | 277 |
Less: unrecognised part | - | (11) | - | (11) |
Deferred income tax assets – | 822 | 1,066 | 312 | 266 |
net | ||||
Deferred income tax liability | ||||
Property, plant and equipment | (2,474) | (1,969) | (924) | (708) |
Deferred income tax liability | (2,474) | (1,969) | (924) | (708) |
Deferred income tax – net | (1,652) | (903) | (612) | (442) |
At 31 | At 31 | At 31 | |||
Group | December | Change | December | Change | December |
2021 | 2022 | 2023 | |||
Non-current assets | (1,413) | (556) | (1,969) | (505) | (2,474) |
Investment relief | 409 | 166 | 575 | (340) | 235 |
Long-term employee benefits | 26 | 11 | 37 | 8 | 45 |
Decrease in net realisable value of amounts receivable | 20 | (8) | 12 | (7) | 5 |
Write-downs of inventories to net | 116 | 26 | 142 | 26 | 168 |
realisable value | |||||
Vacation reserve | 196 | 14 | 210 | 27 | 237 |
Right-of-use assets and liabilities | 9 | - | 9 | 5 | 14 |
Tax losses carried forward | - | - | - | 10 | 10 |
Grants | 69 | 2 | 71 | (11) | 60 |
Other | - | 21 | 21 | 27 | 48 |
Total deferred income tax | (568) | (324) | (892) | (760) | (1,652) |
Unrecognised part | (11) | - | (11) | 11 | - |
Deferred income tax – net | (579) | (324) | (903) | (749) | (1,652) |
Group | Company | |||
Net profit for the year attributable to the | 2023 | 2022 | 2023 | 2022 |
Company’s shareholders | 25,306 | 10,525 | 25,354 | 16,389 |
Number of ordinary shares | 131,400,000 | 131,400,000 | 131,400,000 | 131,400,000 |
Share options | 1,660,000 | 1,660,000 | 1,660,000 | 1,660,000 |
Weighted average number of ordinary shares | 133,060,000 | 133,060,000 | 133,060,000 | 133,060,000 |
Earnings per share (in EUR) | 0.193 | 0.080 | 0.193 | 0.125 |
Diluted earnings per share (in EUR) | 0.190 | 0.079 | 0.191 | 0.123 |
2023 | 2022 | |
Allocated dividends | 6,570 | 6,570 |
Number of shares | 131,400,000 | 131,400,000 |
Allocated dividends per share (in EUR) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Profit for the period | 25,321 | 10,621 | 25,354 | 16,389 |
Income tax | 4,316 | 1,058 | 3,373 | 770 |
Profit before income tax | 29,637 | 11,679 | 28,727 | 17,159 |
Adjustment: | ||||
Finance costs – net (Note 25) | (226) | 437 | (363) | 162 |
Dividends received (Note 23) | - | - | (4,385) | (11,300) |
Depreciation (Notes 5 and 8) | 8,946 | 8,730 | 3,731 | 3,792 |
Amortisation (Notes 6 and 7) | 704 | 667 | 426 | 455 |
Amortisation of grants (Note 16) | (135) | (156) | (124) | (133) |
Adjusted EBITDA | 38,926 | 21,357 | 28,011 | 10,135 |
Group | Notes | At 31 December 2023 | At 31 December 2022 |
Financial assets at amortised cost | |||
Trade receivables | 10 | 18,757 | 22,247 |
Other amounts receivable | 10 | 273 | 383 |
Cash and cash equivalents | 12 | 18,952 | 14,840 |
Total financial assets at amortised cost | 37,982 | 37,470 | |
Financial liabilities at amortised cost | |||
Borrowings | 14 | 4,644 | 7,007 |
Lease liabilities | 15 | 4,222 | 3,885 |
Trade payables | 18 | 18,477 | 25,979 |
Other amounts payable | 18 | 1,814 | 2,208 |
Total financial liabilities at amortised | 29,157 | 39,079 | |
cost |
Sales of | Purchases of | Amounts | Amounts | |||||
Group (the year 2023) | goods and | goods and | ||||||
Companies having significant influence | services | - | services | - | receivable | - | payable | - |
Other related parties | 1 | - | - | - | ||||
TOTAL | 1 | - | - | - |
Sales of | Purchases of | Amounts | Amounts | ||||
Group (the year 2022) | goods and | goods and | |||||
services | services | receivable | payable | ||||
Companies having significant influence | - | 12 | - | 2 | |||
Other related parties | 3 | - | - | - | |||
TOTAL | 3 | 12 | - | 2 |
Group | Company | ||||
2023 | 2022 | 2023 | 2022 | ||
Key management personnel compensation | 1,470 | 1,431 | 738 | 699 | |
Average annual number of management personnel | 11 | 11 | 5 | 5 |
- |
Mena Pak AT | At 31 | At 31 | |
December 2023 December 2022 | |||
Non-current assets | 436 | 609 | |
Current assets | 2,116 | 1,790 | |
TOTAL ASSETS | 2,552 | 2,399 | |
Shareholders’ equity | 2,306 | 2,168 | |
Non-current liabilities | 4 | 12 | |
Current liabilities | 242 | 219 | |
TOTAL EQUITY AND LIABILITIES | 2,552 | 2,399 |
Mena Pak AT | 2023 |
Revenue | 4,800 |
Profit before tax | 297 |
Net profit | 252 |
EBITDA |
Group | Company | |||
At 31 December | At 31 December | At 31 December | At 31 December | |
2023 | 2022 | 2023 | 2022 | |
Ukraine | 201* | 255* | - | - |
Russia | - | - | - | - |
Belarus | - | - | - | - |
TOTAL | 201 | 255 | - | - |