| Groups of intangible assets | Useful lives in years |
| - concessions | 13 to 20 |
| - trademarks | 10 |
| - licences | 1 to 7 |
| - programme rights – TV content | 1 to 5 |
| - cost of obtaining contracts with customers | 2.5 to 3.5 |
| - customer list | 3 to 5 |
| - computer software | 2 to 7 |
| - other property rights, patents, trademarks and licences | 2 to 20 |
| Groups of property, plant and equipment | Useful lives in years |
| - buildings | 50 |
| - electrical and machine installations | 15 to 30 |
| - cable lines | 33.3 |
| - cable network – air and overhead routing | 10 |
| - cable network – land | 20 to 25 |
| - exchange switches | 5 to 12.5 |
| - other equipment | 1 to 15 |
| Category or right-of-use assets | Useful lives in years |
| Base stations – easement and lease | 15 |
| Rental of premises | 10 |
| Technological premises – easement and lease | 15 |
| Lease of lines | 15 |
| Other | 5 |
| Share in | Share in | |||||||||||
| Tax rate | Share in | voting | voting | Book value of equity | Profit or loss in EUR | |||||||
| Title | Address | Country | Activity | of | equity in | rights in | rights in | in EUR thousand | thousand | |||
| income | % | % | % | |||||||||
| tax | I–XII 2023 | I–XII | I–XII | I–XII | I–XII | I–XII | ||||||
| 2022 | 2023 | 2022 | 2023 | 2022 | ||||||||
| SLOVENIA | ||||||||||||
| GVO, gradnja in | construction, maintenance | |||||||||||
| 1 | vzdrževanje | Cigaletova 10, Ljubljana | Slovenia | works and management of | 19% | 100% | 100% | 100% | 29,433 | 28,119 | 1,381 | 3,090 |
| telekomunikacijskih | telecommunications | |||||||||||
| omrežij, d.o.o. | network | |||||||||||
| Avtenta, napredne | ||||||||||||
| 2 | poslovne rešitve, | Stegne 19, Ljubljana | Slovenia | system integrator | 19% | 100% | 100% | 100% | 3,145 | 2,917 | 293 | 431 |
| d.o.o. | ||||||||||||
| TSmedia, medijske | multimedia and internet | |||||||||||
| 3 | vsebine in storitve, | Cigaletova 15, Ljubljana | Slovenia | content | 19% | 100% | 100% | 100% | 347 | 298 | 72 | -117 |
| d.o.o. | ||||||||||||
| production of salt and | ||||||||||||
| 4 | SOLINE Pridelava | Seča 115, Portorož | Slovenia | preservation and | 19% | 100% | 100% | 100% | 412 | 896 | -465 | -1,355 |
| soli, d.o.o. | management of a | |||||||||||
| landscape park | ||||||||||||
| 5 | TSinpo, d.o.o. | Litostrojska cesta 58 A | Slovenia | paper and cardboard tubes | 19% | 100% | 100% | 100% | 128 | 125 | 30 | 34 |
| 6 | Optic-Tel, d.o.o. | Cigaletova 10, Ljubljana | Slovenia | telecommunication services | 19% | 100% | 100% | 100% | 6,261 | 5,989 | 272 | 707 |
| 7 | Infratel, d.o.o. | Cigaletova 10, Ljubljana | Slovenia | telecommunication services | 19% | 100% | 100% | 100% | 5,130 | 5,122 | 8 | 127 |
| INSTITUTION | ||||||||||||
| 8 | USTANOVA SRČNI | Cigaletova 10, Ljubljana | Slovenia | humanitarian organisation | 19% | 100% | 100% | 100% | 21 | 21 | 0 | 4 |
| SKLAD | ||||||||||||
| Share in | Share in | Book value of | ||||||||||
| Tax rate | Share in | voting | voting | equity in EUR | Profit or loss in | |||||||
| Title | Address | Country | Activity | of | equity in | rights in | rights in | thousand | EUR thousand | |||
| income | % | % | % | |||||||||
| tax | I–XII 2023 | I–XII | I–XII | I–XII | I–XII | I–XII | ||||||
| 2022 | 2023 | 2022 | 2023 | 2022 | ||||||||
| ABROAD | ||||||||||||
| IPKO | Lagija Ulpiana, Rruga | |||||||||||
| 9 | Telecommunications | "Zija Shemsiu", nr 34, | Kosovo | telecommunication services | 10% | 100% | 100% | 100% | 51,669 | 29,784 | 21,886 | 14,922 |
| LLC | Prishtina | |||||||||||
| 10 | SIOL, d.o.o., Zagreb | Margaretska 3, Zagreb | Croatia | telecommunication services | 20% | 100% | 100% | 100% | 849 | 818 | 34 | -30 |
| 11 | SiOL d.o.o., | Fra Anđela Zvizdovića | Bosnia and | telecommunication services | 10% | 100% | 100% | 100% | 2,280 | 2,041 | 239 | 295 |
| Sarajevo | 1, Sarajevo | Herzegovina | ||||||||||
| SIOL, d.o.o., | Džordža Vašingtona | |||||||||||
| 12 | Podgorica | 108/36A, The Capital | Montenegro | telecommunication services | 9% | 100% | 100% | 100% | 2,736 | 2,731 | 116 | 111 |
| Plaza, Podgorica | ||||||||||||
| Str. Naum Naumovski | Republic of | |||||||||||
| 13 | SIOL, d.o.o., Skopje | borce no.50/2-12, | North | telecommunication services | 10% | 100% | 100% | 100% | 1,602 | 1,521 | 86 | 76 |
| Skopje - Centar | Macedonia | |||||||||||
| SIOL DOO | Dvadesetsedmog Marta | |||||||||||
| 14 | BEOGRAD- | 11, Beograd Palilula | Serbia | telecommunication services | 15% | 100% | 100% | 100% | 486 | 467 | 13 | 9 |
| PALILULA | ||||||||||||
| GVO | building and maintenance | |||||||||||
| 15 | Telecommunikation | Daimlerstr. 3, Stadtlohn, | Germany | works on | 15% | 100% | 100% | 100% | 0 | 4 | 0 | -22 |
| GmbH* | telecommunication | |||||||||||
| networks | ||||||||||||
| SIOL, d.o.o. | Pejton, Str. Mujo | |||||||||||
| 16 | Prishtina | Ulqinaku 5/1, 10000 | Kosovo | telecommunication services | 10% | 100% | 100% | 100% | 486 | 374 | 111 | 110 |
| Priština | ||||||||||||
| in EUR thousand | Slovenia | Other countries | Eliminations and | Total | ||||
| adjustments* | ||||||||
| I–XII | I–XII | I–XII | I–XII | I–XII | I–XII | I–XII | I–XII | |
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| Sales revenue | 609,832 | 578,200 | 85,081 | 73,921 | 0 | 0 | 694,913 | 652,121 |
| Inter-segment sales | 89,336 | 92,585 | 9,540 | 9,050 | -98,876 | -101,635 | 0 | 0 |
| Total segment income | 699,168 | 670,785 | 94,621 | 82,971 | -98,876 | -101,635 | 694,913 | 652,121 |
| Other operating income | 11,806 | 4,886 | 1,448 | 1,946 | 0 | 0 | 13,254 | 6,832 |
| Costs of goods and material | -88,948 | -84,014 | -3,064 | -2,534 | 0 | 0 | -92,012 | -86,548 |
| sold | ||||||||
| Costs of materials and energy | -28,108 | -20,349 | -2,263 | -2,227 | 0 | 0 | -30,371 | -22,576 |
| Costs of services | -189,285 | -187,881 | -22,399 | -20,622 | 0 | 0 | -211,684 | -208,503 |
| Labour costs | -119,154 | -111,182 | -6,974 | -6,676 | 0 | 0 | -126,128 | -117,858 |
| Depreciation/amortisation | -139,287 | -140,061 | -25,144 | -26,029 | 0 | 0 | -164,431 | -166,090 |
| Other operating expenses | -17,786 | -6,147 | -1,617 | -869 | 0 | 0 | -19,403 | -7,016 |
| Total operating expenses | -582,568 | -549,634 | -61,461 | -58,957 | 0 | 0 | -644,029 | -608,591 |
| Operating profit per segment | 128,406 | 126,037 | 34,608 | 25,960 | -98,876 | -101,635 | 64,138 | 50,362 |
| Finance income | 2,015 | 3,505 | ||||||
| Finance expenses | -18,661 | -8,442 | ||||||
| Profit before tax | 47,492 | 45,425 | ||||||
| Corporate income tax | -4,890 | -5,020 | ||||||
| Deferred tax | 4,463 | -2,899 | ||||||
| Net profit for the period | 47,065 | 37,506 | ||||||
| Other data by segment | Slovenia | Other countries | Eliminations and | Total | ||||
| adjustments* | ||||||||
| 31 Dec 2023 | 31 Dec 2022 | 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Dec 2023 | 31 Dec 2022 | |
| 2023 | 2022 | 2023 | 2022 | |||||
| Segment assets | 1,350,732 | 1,314,368 | 135,536 | 138,163 | -168,402 | -177,193 | 1,317,866 | 1,275,338 |
| Segment liabilities | 675,667 | 664,662 | 75,429 | 100,423 | -91,868 | -101,424 | 659,228 | 663,661 |
| Slovenia | Other countries | Total | ||||
| in EUR thousand | I–XII | I–XII | I–XII | I–XII | I–XII | I–XII |
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| Mobile services on end-customer market | 214,335 | 206,773 | 54,965 | 48,123 | 269,300 | 254,896 |
| Fixed-line telephone services on end-customer market | 192,624 | 190,679 | 21,418 | 21,056 | 214,042 | 211,735 |
| Additional services | 5,166 | 4,310 | 0 | 0 | 5,166 | 4,310 |
| Wholesale market | 165,495 | 149,837 | 8,698 | 4,742 | 174,193 | 154,579 |
| Other revenue and merchandise | 32,212 | 26,601 | 0 | 0 | 32,212 | 26,601 |
| Total sales revenue | 609,832 | 578,200 | 85,081 | 73,921 | 694,913 | 652,121 |
| in EUR thousand | Slovenia | Other countries | Total | |||
| I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 | |
| Revenue from sale of services | 515,560 | 488,156 | 82,025 | 71,542 | 597,585 | 559,698 |
| Revenue from the sale of goods | 94,272 | 90,044 | 3,056 | 2,379 | 97,328 | 92,423 |
| Total sales revenue | 609,832 | 578,200 | 85,081 | 73,921 | 694,913 | 652,121 |
| Telekom Slovenije | Telekom Slovenije | |||
| Group | ||||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| Mobile services on end-customer market | 269,300 | 254,896 | 214,524 | 207,043 |
| Fixed-line telephone services on end-customer market | 214,042 | 211,735 | 191,250 | 189,890 |
| Additional services | 5,166 | 4,310 | 5,327 | 4,322 |
| Wholesale market | 174,193 | 154,579 | 168,511 | 152,344 |
| Other revenue and merchandise | 32,212 | 26,601 | 22,057 | 22,287 |
| Total sales revenue | 694,913 | 652,121 | 601,669 | 575,886 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| Revenue from sale of services | 597,585 | 559,697 | 503,186 | 480,176 |
| Revenue from the sale of goods | 97,328 | 92,424 | 98,483 | 95,710 |
| Total sales revenue | 694,913 | 652,121 | 601,669 | 575,886 |
| in EUR thousand | Telekom Slovenije Group | Telekom Slovenije | ||
| Maturity | 2023 | 2022 | 2023 | 2022 |
| - Up to 1 year | 7,510 | 7,623 | 8,613 | 8,529 |
| - 1 to 2 years | 7,385 | 7,460 | 8,488 | 8,366 |
| - 2 to 3 years | 6,792 | 7,336 | 7,896 | 7,716 |
| - 3 to 4 years | 10,794 | 6,746 | 11,897 | 7,126 |
| - 4 to 5 years | 5,934 | 10,709 | 7,037 | 11,144 |
| - Over 5 years | 26,482 | 31,642 | 125,387 | 33,319 |
| Telekom Slovenije | Telekom Slovenije | |||
| Group | ||||
| in EUR thousand | I–XII | I–XII | I–XII | I–XII 2022 |
| 2023 | 2022 | 2023 | ||
| Government grants and other aids | 6,492 | 1,634 | 4,105 | 720 |
| Gains on disposal of property, plant and equipment | 2,927 | 1,150 | 3,882 | 1,331 |
| Revaluation operating income | 4 | 20 | 0 | 2 |
| Revenue from write-off of liabilities from contracts with customers | 636 | 29 | 43 | 29 |
| Revenue from humanitarian foundation | 93 | 54 | 0 | 0 |
| Other revenue | 3,102 | 3,945 | 1,598 | 1,143 |
| Total other operating income | 13,254 | 6,832 | 9,628 | 3,225 |
| Company | Total income during the period |
| in EUR thousand | I–XII 2023 |
| Telekom Slovenije | 3,572 |
| GVO | 60 |
| Total | 3,632 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| Costs of material | 4,502 | 5,251 | 1,593 | 1,536 |
| Costs of energy | 25,869 | 17,325 | 22,637 | 14,252 |
| Total costs of materials and energy | 30,371 | 22,576 | 24,230 | 15,788 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| Telecommunications services | 110,469 | 107,783 | 108,288 | 106,200 |
| Costs of leased lines, networks and platforms | 5,271 | 4,942 | 8,560 | 7,783 |
| Multimedia contents | 10,736 | 10,484 | 10,013 | 9,849 |
| Costs of subcontractors | 25,366 | 26,671 | 19,062 | 19,794 |
| Maintenance of property, plant and equipment | 20,256 | 20,225 | 20,773 | 20,836 |
| Other services | 39,586 | 38,398 | 32,226 | 31,300 |
| Total costs of services | 211,684 | 208,503 | 198,922 | 195,762 |
| Telekom | ||||
| Slovenije | Telekom Slovenije | |||
| Group | ||||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| Salaries and compensations | 106,701 | 98,470 | 81,493 | 75,826 |
| Social security contributions | 20,497 | 19,555 | 16,312 | 15,327 |
| - of which pension insurance contributions | 13,073 | 12,609 | 10,332 | 9,675 |
| Other labour costs | 14,741 | 13,826 | 10,688 | 10,309 |
| Provisions for anniversary bonuses | 242 | 697 | 175 | 558 |
| Provisions for termination benefits | 767 | 1,541 | 253 | 1,121 |
| - of which provisions for restructuring | 450 | 1,157 | 0 | 792 |
| Capitalised own products and services | -16,820 | -16,231 | -5,145 | -4,695 |
| Total labour costs | 126,128 | 117,858 | 103,776 | 98,446 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| Level/ Number of employees | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Level I–IV | 273 | 281 | 95 | 99 |
| Level V | 933 | 947 | 666 | 684 |
| Level VI | 667 | 664 | 380 | 384 |
| Level VII | 1,208 | 1,188 | 835 | 824 |
| Level VIII | 172 | 182 | 107 | 112 |
| Total | 3,253 | 3,262 | 2,083 | 2,103 |
| Telekom Slovenije | Telekom Slovenije | |||
| Group | ||||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| Amortisation of intangible assets | 71,751 | 72,357 | 57,953 | 59,477 |
| Depreciation of property, plant and equipment | 79,735 | 80,861 | 67,624 | 67,283 |
| Amortisation of right-of-use assets | 12,807 | 12,728 | 12,149 | 11,968 |
| Depreciation of investment property | 138 | 147 | 143 | 153 |
| Depreciation from lease modifications | 0 | -3 | 0 | 0 |
| 164,431 | 166,090 | 137,869 | 138,881 | |
| Telekom Slovenije Group | Telekom Slovenije | |||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| Provisions | 1,588 | -20 | 1,640 | 0 |
| Loss on disposal of intangible assets and | 717 | 760 | 710 | 758 |
| property, plant and equipment | ||||
| Impairment and write-off of inventories | 902 | 1,380 | 852 | 1,266 |
| Impairment of trade and other receivables | 4,701 | 2,545 | 3,739 | 1,968 |
| Adjustment and write-off of contract assets | 657 | 617 | 655 | 609 |
| Impairment of intangible assets and | 8,736 | 953 | 2,910 | 189 |
| property, plant and equipment | ||||
| Impairment of leased (ROU) assets | 204 | 35 | 49 | 24 |
| Capitalised own products and services | -1,874 | -2,258 | -788 | -820 |
| Other humanitarian expenditure – Srčni | 91 | 62 | 0 | 0 |
| sklad | ||||
| Other expenses | 3,681 | 2,942 | 3,248 | 2,920 |
| Total other operating expenses | 19,403 | 7,016 | 13,015 | 6,914 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| Income from dividends | 166 | 240 | 272 | 1,185 |
| interest income | 1,720 | 1,261 | 5,104 | 2,860 |
| Net exchange gains | 0 | 0 | 12 | 11 |
| Revenue from write-off of liabilities for right-of-use | 114 | 62 | 112 | 62 |
| assets | ||||
| Other finance income | 15 | 1,942 | 11 | 1,853 |
| Total finance income | 2,015 | 3,505 | 5,511 | 5,971 |
| Interest expenses | 14,445 | 5,431 | 14,436 | 5,427 |
| Foreign exchange net losses | 2 | 384 | 0 | 416 |
| Impairments and write-offs of investments | 0 | 0 | 1,800 | 556 |
| Interest expenses from lease liabilities | 2,829 | 2,122 | 2,313 | 2,072 |
| Other finance expenses | 1,385 | 505 | 668 | 137 |
| Total finance expenses | 18,661 | 8,442 | 19,217 | 8,608 |
| Net cash | -16,646 | -4,937 | -13,706 | -2,637 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| Current tax payable | -4,890 | -5,020 | -2,062 | -2,349 |
| Deferred tax assets/ liabilities | 4,463 | -2,899 | 3,080 | -2,705 |
| Other taxes not disclosed under other items | 0 | 0 | 0 | 0 |
| Total tax | -427 | -7,919 | 1,018 | -5,054 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| in EUR thousand | 2023 | 2022 | 2023 | 2022 |
| Profit/loss before tax | 47,492 | 45,425 | 22,846 | 25,847 |
| Income tax using the prescribed tax rate | -7,178 | -7,645 | -4,341 | -4,911 |
| Tax-free dividends received | 30 | 43 | 49 | 214 |
| Tax relief used in the current period | 956 | 924 | 737 | 683 |
| Reversal of tax relief used in previous periods | -1 | -22 | 0 | -21 |
| Change in tax rate | 5,748 | 0 | 5,700 | 0 |
| Non-deductible expenses | -2,237 | -1,919 | -2,029 | 0 |
| Deductible expenses/revenues that were non-deductible | 948 | 748 | 906 | -1,764 |
| in previous years | ||||
| Tax loss | 1,303 | -203 | -4 | 745 |
| Unused reliefs | -4 | 0 | 0 | 0 |
| Other items (corrections, withholding tax, etc.) | 8 | 155 | 0 | 0 |
| Total tax | -427 | -7,919 | 1,018 | -5,054 |
| Effective tax rate | 0.9% | 17.4% | 0.0% | 19.6% |
| Telekom Slovenije Group | Telekom Slovenije | |||||||
| Through | Through | Through | Through | |||||
| statement | com- | statement | com- | |||||
| in EUR thousand | 2023 | 2022 | of profit or | prehensi |
2023 | 2022 | of profit or | prehensive |
| loss | ve income |
loss | income | |||||
| Intangible assets, and property, pla nt | 24,390 | 21,251 | 3,139 | 24,352 | 21,243 | 3,109 | ||
| and equipment | ||||||||
| Investments | 399 | 640 | -294 | 53 | 399 | 640 | -294 | 53 |
| Operating receivables | 3,691 | 2,732 | 959 | 3,550 | 2,607 | 943 | ||
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Tax loss and unused tax reliefs | 13,430 | 14,376 | -946 | 13,430 | 14,376 | -946 | ||
| Provisions | 293 | 325 | -32 | 117 | 191 | -74 | ||
| Deferred tax assets | 42,203 | 39,324 | 2,826 | 53 | 41,848 | 39,057 | 2,738 | 53 |
| Telekom Slovenije Group | Telekom Slovenije | |||||||
| Through | Through | Through | Through | |||||
| in EUR thousand | 2023 | 2022 | statement | com- | 2023 | 2022 | statement | com- |
| of profit or | prehensive | of profit or | prehensive | |||||
| loss | income | loss | income | |||||
| Intangible assets, | ||||||||
| and property, plant | 304 | 1,600 | -1296 | 0 | 0 | 0 | 0 | 0 |
| and equipment | ||||||||
| Investments | 0 | 293 | 0 | -293 | 0 | 293 | 0 | -293 |
| Deferred tax | 304 | 1,893 | -1296 | -293 | 0 | 293 | 0 | -293 |
| assets | ||||||||
| in EUR thousand | Telekom Slovenije |
Telekom Slovenije |
| Group | ||
| Balance as at 1 January 2022 | 42,012 | 41,761 |
| Utilisation | -8374 | -8351 |
| Reversed | -922 | -789 |
| Creation | 6,608 | 6,436 |
| Balance as at 31 December 2022 | 39,324 | 39,057 |
| Utilisation | -8487 | -8427 |
| Reversed | -12535 | -12429 |
| Creation | 23,901 | 23,647 |
| Balance as at 31 January 2023 | 42,203 | 41,848 |
| in EUR thousand | Telekom Slovenije | Telekom Slovenije |
| Group | ||
| Balance as at 1 January 2022 | 1,710 | 321 |
| Reversed | -194 | -194 |
| Creation | 377 | 166 |
| Balance as at 31 December 2022 | 1,893 | 293 |
| Reversed | -1,780 | -476 |
| Creation | 191 | 183 |
| Balance as at 31 December 2023 | 304 | 0 |
| Telekom Slovenije | Telekom Slovenije | |||
| Group | ||||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| No. of all shares* | 6,535,478 | 6,535,478 | 6,535,478 | 6,535,478 |
| Weighted average of own shares | -36,836 | -36,040 | -36,836 | -36,040 |
| Weighted average of shares excluding own | 6,498,642 | 6,499,438 | 6,498,642 | 6,499,438 |
| shares | ||||
| Telekom Slovenije | Telekom Slovenije | |||
| Group | ||||
| in EUR thousand | I–XII 2023 | I–XII 2022 | I–XII 2023 | I–XII 2022 |
| Net profit or loss from going concern | 47,065 | 37,506 | 23,864 | 20,793 |
| Weighted average number of ordinary | 6,498,642 | 6,499,438 | 6,498,642 | 6,499,438 |
| shares for earnings per share* | ||||
| Earnings per share from going concern | 7.24 | 5.77 | 3.67 | 3.20 |
| Concession contract | Date of | Period | Consideration in |
| authorisation | EUR thousand | ||
| Concession contract for the use of the radio | |||
| frequency spectrum for the UMTS/IMT-2000 | 31 May 2014 | until 31 May 2039 | 91,870 |
| services | |||
| Decision on the allocation of radio frequencies | 26 May 2014 | from 31 May 2014 | 26,769 |
| for LTE 800 MHz, UMTS 2100 MHz | to 31 May 2029 | ||
| Decision on the allocation of radio frequencies | from 4 January | ||
| for GSM 900 and 1800 MHz, LTE 2600 MHz | 26 May 2014 | 2016 to 4 January | 37,705 |
| 2031 | |||
| Decision on the allocation of radio frequencies | |||
| in the 700 MHz, 1500 MHz, 3600 MHz and 26 | 15 June 2021 | until 15 June 2036 | 28,958 |
| GHz band | |||
| Decision on the allocation of radio frequencies | 22 September | until 22 September | 19,302 |
| in the 2100 MHz band | 2021 | 2036 | |
| Decision on the allocation of radio frequencies | 9 Ap ril 2023 | until 9 April 2036 | 4,329 |
| in the 2100 MHz band | |||
| Renewal of permit for the frequency 900 - | 30 July 2019 | until 30 July 2039 | 11,734 |
| 1800 MHz in Kosovo | |||
| Granting of 2x5 (1730 - 1735 MHz & 1825 - | |||
| 1830 MHz) license in the 1800 MHz frequency | 7 January 2021 | 7 January 2039 | 1,355 |
| band | |||
| Granting of 2x10 MHz licence in the 800 MHz | 15 February 2023 | 15 February 2043 | 3,467 |
| frequency band | |||
| Granting of 1x80 MHz licence in 3.6 GHz | 15 February 2023 | 15 February 2043 | 1,865 |
| Granting of 1x20 MHz licence in 3.6 GHz | 15 February 2023 | 15 February 2040 | 443 |
| Cost of | Intangible | ||||||
| Concessions | obtaining | Computer | Other | assets | |||
| In EUR thousand | Goodwill | and licences | contracts | software | intangible | under | Total |
| with | assets | construction | |||||
| customers | |||||||
| Cost | |||||||
| Balance as at 1 January 2023 | 49,737 | 421,678 | 21,142 | 253,952 | 67,620 | 13,262 | 827,391 |
| Increases | 0 | 0 | 0 | 0 | 2 | 73,936 | 73,938 |
| Assets generated in the Group | 0 | 0 | 0 | 0 | 0 | 1,414 | 1,414 |
| Transfer into use | 0 | 52,040 | 10,633 | 20,402 | 30 | -83,105 | 0 |
| Impairments and write-offs | 0 | -37,627 | -7,105 | -17,567 | -46 | -263 | -62,608 |
| Other transfers* | 0 | 546 | 0 | -1,004 | 0 | 0 | -458 |
| Balance as at 31 December | 49,737 | 436,637 | 24,670 | 255,783 | 67,606 | 5,244 | 839,677 |
| 2023 | |||||||
| Allowance | |||||||
| Balance as at 1 January 2023 | 46,019 | 293,491 | 10,267 | 222,667 | 50,328 | 267 | 623,039 |
| Impairments and write-offs | 0 | -35,015 | -7,105 | -17,550 | -46 | 0 | -59,716 |
| Other transfers* | 0 | 283 | 0 | -560 | 0 | 0 | -277 |
| Depreciation/Amortisation | 0 | 40,434 | 7,626 | 21,768 | 1,923 | 0 | 71,751 |
| Balance as at 31 December | 46,019 | 299,193 | 10,788 | 227,451 | 52,205 | 267 | 635,923 |
| 2023 | |||||||
| Carrying amount | |||||||
| Balance as at 1 January 2023 | 3,718 | 128,187 | 10,875 | 31,285 | 17,292 | 12,995 | 204,352 |
| Balance as at 31 December | 3,718 | 137,444 | 13,882 | 28,332 | 15,401 | 4,977 | 203,754 |
| 2023 |
| Cost of | Intangible | ||||||
| Concessions | obtaining | Computer | Other | assets | |||
| In EUR thousand | Goodwill | and licences |
contracts | software | intangible | under | Total |
| with | assets | construction | |||||
| customers | |||||||
| Cost | |||||||
| Balance as at 1 January 2022 | 49,737 | 430,342 | 20,518 | 303,079 | 67,366 | 12,795 | 883,837 |
| Increases | 0 | 20,031 | 0 | 0 | 2 | 34,959 | 54,992 |
| Assets generated in the Group | 0 | 0 | 0 | 0 | 0 | 1,558 | 1,558 |
| Transfer into use | 0 | 9,747 | 7,785 | 18,264 | 252 | -36,048 | 0 |
| Impairments and write-offs | 0 | -38,442 | -7,161 | -67,434 | 0 | -2 | -113,039 |
| Other transfers* | 0 | 0 | 0 | 43 | 0 | 0 | 43 |
| Balance as at 31 December | 49,737 | 421,678 | 21,142 | 253,952 | 67,620 | 13,262 | 827,391 |
| 2022 | |||||||
| Allowance | |||||||
| Balance as at 1 January 2022 | 46,019 | 292,001 | 10,088 | 266,959 | 48,387 | 267 | 663,721 |
| Impairments and write-offs | 0 | -38,442 | -7,161 | -67,432 | 0 | 0 | -113,035 |
| Other transfers* | 0 | 0 | 0 | -4 | 0 | 0 | -4 |
| Depreciation/Amortisation | 0 | 39,932 | 7,340 | 23,144 | 1,941 | 0 | 72,357 |
| Balance as at 31 December | 46,019 | 293,491 | 10,267 | 222,667 | 50,328 | 267 | 623,039 |
| 2022 | |||||||
| Carrying amount | |||||||
| Balance as at 1 January 2022 | 3,718 | 138,341 | 10,430 | 36,120 | 18,979 | 12,528 | 220,116 |
| Balance as at 31 December | 3,718 | 128,187 | 10,875 | 31,285 | 17,292 | 12,995 | 204,352 |
| 2022 |
| Cost of | Intangible | ||||||
| Concessions | obtaining | Computer | Other | assets | |||
| In EUR thousand | Goodwill | and licences | contracts | software | intangible | under | Total |
| with | assets | construction | |||||
| customers | |||||||
| Cost | |||||||
| Balance as at 1 January 2023 | 3,602 | 282,259 | 21,142 | 240,289 | 19,352 | 12,723 | 579,367 |
| Increases | 0 | 0 | 0 | 0 | 0 | 67,910 | 67,910 |
| Assets generated in the company | 0 | 0 | 0 | 0 | 0 | 1,220 | 1,220 |
| Transfer into use | 0 | 46,856 | 10,633 | 19,242 | 30 | -76,761 | 0 |
| Impairments and write-offs | 0 | -35,852 | -7,105 | -15,915 | -46 | -138 | -59,056 |
| Other transfers* | 0 | 546 | 0 | -1,004 | 0 | 0 | -458 |
| Balance as at 31 December 2023 | 3,602 | 293,809 | 24,670 | 242,612 | 19,336 | 4,954 | 588,983 |
| Allowance | |||||||
| Balance as at 1 January 2023 | 0 | 190,312 | 10,267 | 206,980 | 16,549 | 0 | 424,108 |
| Increases | 0 | 0 | 0 | 1,126 | 0 | 0 | 1,126 |
| Impairments and write-offs | 0 | -33,240 | -7,105 | -15,913 | -46 | 0 | -56,304 |
| Write-offs | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Impairment | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other transfers* | 0 | 283 | 0 | -562 | 0 | 0 | -279 |
| Depreciation/Amort isation | 0 | 29,396 | 7,626 | 20,563 | 368 | 0 | 57,953 |
| Balance as at 31 December 2023 | 0 | 186,751 | 10,788 | 212,194 | 16,871 | 0 | 426,604 |
| Carrying amount | |||||||
| Balance as at 1 January 2023 | 3,602 | 91,947 | 10,875 | 33,309 | 2,803 | 12,723 | 155,259 |
| Balance as at 31 December 2023 | 3,602 | 107,058 | 13,882 | 30,418 | 2,465 | 4,954 | 162,379 |
| Cost of | Intangible | ||||||
| Concessions | obtaining | Computer | Other | assets | |||
| In EUR thousand | Goodwill | and licences | contracts | software | intangible | under | Total |
| with | assets | construction | |||||
| customers | |||||||
| Cost | |||||||
| Balance as at 1 January 2022 | 3,602 | 288,174 | 20,518 | 289,120 | 19,100 | 12,480 | 632,994 |
| Increases | 0 | 0 | 0 | 0 | 0 | 33,239 | 33,239 |
| Assets generated in the company | 0 | 0 | 0 | 0 | 0 | 1,202 | 1,202 |
| Transfer into use | 0 | 8,712 | 7,785 | 17,447 | 252 | -34,196 | 0 |
| Impairments and write-offs | 0 | -14,627 | -7,161 | -66,320 | 0 | -2 | -88,110 |
| Other transfers* | 0 | 0 | 0 | 42 | 0 | 0 | 42 |
| Balance as at 31 December 2022 | 3,602 | 282,259 | 21,142 | 240,289 | 19,352 | 12,723 | 579,367 |
| Allowance | |||||||
| Balance as at 1 January 2022 | 0 | 175,120 | 10,088 | 251,371 | 16,164 | 0 | 452,743 |
| Impairments and write-offs | 0 | -14,628 | -7,161 | -66,318 | 0 | 0 | -88,107 |
| Other transfers* | 0 | 0 | 0 | -5 | 0 | 0 | -5 |
| Depreciation/Amortisation | 0 | 29,820 | 7,340 | 21,932 | 385 | 0 | 59,477 |
| Balance as at 31 December 2022 | 0 | 190,312 | 10,267 | 206,980 | 16,549 | 0 | 424,108 |
| Carrying amount | |||||||
| Balance as at 1 January 2022 | 3,602 | 113,054 | 10,430 | 37,749 | 2,936 | 12,480 | 180,251 |
| Balance as at 31 December 2022 | 3,602 | 91,947 | 10,875 | 33,309 | 2,803 | 12,723 | 155,259 |
| Other | Other | |||||
| Computer | intangible | Computer | intangible | Asset | ||
| In EUR thousand | software | non-current | software | non-current | under | Total |
| Own work – | assets | External – | assets | construction | ||
| development | Own work – | development | External – | |||
| development | development | |||||
| Cost | ||||||
| Balance as at 1 January 2023 | 10,261 | 4 | 39,635 | 318 | 944 | 51,162 |
| Increases - external development | 0 | 0 | 0 | 0 | 1,301 | 1,301 |
| Increases - own development | 0 | 0 | 0 | 0 | 226 | 226 |
| Transfer from assets under | ||||||
| construction | 455 | 0 | 1,594 | 0 | -2,049 | 0 |
| Impairments and write-offs | -591 | 0 | -1,073 | 0 | -126 | -1,790 |
| Balance as at 31 December 2023 | 10,125 | 4 | 40,156 | 318 | 296 | 50,899 |
| Allowance | ||||||
| Balance as at 1 January 2023 | 9,663 | 4 | 34,007 | 112 | 0 | 43,786 |
| Impairments and write-offs | -592 | 0 | -840 | 0 | 0 | -1,432 |
| Depreciation/Amortisation | 435 | 0 | 3,592 | 16 | 0 | 4,043 |
| Balance as at 31 December 2023 | 9,506 | 4 | 36,759 | 128 | 0 | 46,397 |
| Carrying amount | ||||||
| Balance as at 1 January 2023 | 598 | 0 | 5,628 | 206 | 944 | 7,376 |
| Balance as at 31 December 2023 | 619 | 0 | 3,397 | 190 | 296 | 4,502 |
| Other | Other | |||||
| Computer | intangible | Computer | intangible | Asset | ||
| In EUR thousand | software | non-current | software | non-current | under | Total |
| Own work – | assets | External – | assets | construction | ||
| development | Own work – | development | External – | |||
| development | development | |||||
| Cost | ||||||
| Balance as at 1 January 2022 | 10,101 | 4 | 38,368 | 318 | 773 | 49,564 |
| Increases - external development | 0 | 0 | 1 | 0 | 1,248 | 1,249 |
| Increases - own development | 0 | 0 | 0 | 0 | 390 | 390 |
| Transfer from assets under | 167 | 0 | 1,299 | 0 | -1,466 | 0 |
| construction | ||||||
| Impairments and write-offs | -7 | 0 | -34 | 0 | 0 | -41 |
| Balance as at 31 December | 10,261 | 4 | 39,634 | 318 | 945 | 51,162 |
| 2022 | ||||||
| Allowance | ||||||
| Balance as at 1 January 2022 | 9,146 | 4 | 29,262 | 96 | 0 | 38,508 |
| Impairments and write-offs | -8 | 0 | -33 | 0 | 0 | -41 |
| Depreciation/Amortisation | 523 | 0 | 4,780 | 16 | 0 | 5,319 |
| Balance as at 31 December | 9,662 | 4 | 34,009 | 112 | 0 | 43,786 |
| 2022 | ||||||
| Carrying amount | ||||||
| Balance as at 1 January 2022 | 955 | 0 | 9,106 | 222 | 773 | 11,05 |
| 6 | ||||||
| Balance as at 31 December | 599 | 0 | 5,625 | 206 | 945 | 7,376 |
| 2022 |
| Other | Other | |||||
| Computer | intangible | Computer | intangible | Asset | ||
| In EUR thousand | software | non-current | software | non-current | under | Total |
| Own work – | assets | External – | assets | construction | ||
| development | Own work – | development | External – | |||
| development | development | |||||
| Cost | ||||||
| Balance as at 1 January 2023 | 8,116 | 4 | 37,782 | 318 | 521 | 46,741 |
| Increases - external development | 0 | 0 | 0 | 0 | 1,213 | 1,213 |
| Increases - own development | 0 | 0 | 0 | 0 | 226 | 226 |
| Transfer from assets under | ||||||
| construction | 133 | 0 | 1,594 | 0 | -1,727 | 0 |
| Impairments and write-offs | -591 | 0 | -1,073 | 0 | 0 | -1,664 |
| Balance as at 31 December 2023 | 7,658 | 4 | 38,303 | 318 | 233 | 46,516 |
| Allowance | ||||||
| Balance as at 1 January 2023 | 7,760 | 4 | 32,288 | 112 | 0 | 40,164 |
| Impairments and write-offs | -591 | 0 | -840 | 0 | 0 | -1,431 |
| Depreciation/Amortisation | 295 | 0 | 3,488 | 16 | 0 | 3,799 |
| Balance as at 31 December 2023 | 7,464 | 4 | 34,936 | 128 | 0 | 42,532 |
| Carrying amount | ||||||
| Balance as at 1 January 2023 | 356 | 0 | 5,494 | 206 | 521 | 6,577 |
| Balance as at 31 December 2023 | 194 | 0 | 3,367 | 190 | 233 | 3,984 |
| Other | Other | |||||
| Computer | intangible | Computer | intangible | Asset | ||
| In EUR thousand | software | non-current | software | non-current | under | Total |
| Own work – | assets | External – | assets | construction | ||
| development | Own work – | development | External – | |||
| development | development | |||||
| Cost | ||||||
| Balance as at 1 January 2022 | 7,992 | 4 | 36,625 | 318 | 513 | 45,452 |
| Increases - external | ||||||
| development | 0 | 0 | 0 | 0 | 1,173 | 1,173 |
| Increases - own development | 0 | 0 | 0 | 0 | 157 | 157 |
| Transfer from assets under | ||||||
| construction | 131 | 0 | 1,191 | 0 | -1,322 | 0 |
| Impairments and write-offs | -7 | 0 | -34 | 0 | 0 | -41 |
| Balance as at 31 December | ||||||
| 2022 | 8,116 | 4 | 37,782 | 318 | 521 | 46,741 |
| Allowance | ||||||
| Balance as at 1 January 2022 | 7,367 | 4 | 27,675 | 96 | 0 | 35,142 |
| Impairments and write-offs | -7 | 0 | -34 | 0 | 0 | -41 |
| Depreciation/Amortisation | 400 | 0 | 4,647 | 16 | 0 | 5,063 |
| Balance as at 31 December | ||||||
| 2022 | 7,760 | 4 | 32,288 | 112 | 0 | 40,164 |
| Carrying amount | ||||||
| Balance as at 1 January 2022 | 625 | 0 | 8,950 | 222 | 513 | 10,310 |
| Balance as at 31 December | 356 | 0 | 5,495 | 206 | 521 | 6,577 |
| 2022 |
| Land, | Mobile | Assets | ||||||
| In EUR thousand | buildings, | Cable | Telephone | network | Other | under | Other | Total |
| and cable | network | exchanges | equipment | equipment | construction | |||
| lines | ||||||||
| Cost | ||||||||
| Balance as at 1 January | 518,088 | 1,219,276 | 84,890 | 300,538 | 355,401 | 27,491 | 61 | 2,505,745 |
| 2023 | ||||||||
| Difference from | ||||||||
| translation to the | 0 | -4 | 0 | 0 | -3 | 0 | 0 | -7 |
| presentation currency | ||||||||
| Increases | 0 | 640 | 0 | 0 | 1,069 | 79,506 | 186 | 81,401 |
| Fixed assets generated | 0 | 0 | 0 | 0 | 0 | 16,205 | 0 | 16,205 |
| in the Group | ||||||||
| Transfer into use | 11,185 | 46,137 | 1,290 | 19,212 | 33,904 | -111,728 | 0 | 0 |
| Impairments and write- | -1,624 | -4,594 | -3,648 | -7,952 | -39,784 | -4,562 | 0 | -62,164 |
| offs | ||||||||
| Other transfers* | 839 | -161 | 448 | 0 | 9 | 9 | 0 | 1,144 |
| Balance as at 31 | 528,488 | 1,261,294 | 82,980 | 311,798 | 350,596 | 6,921 | 247 | 2,542,324 |
| December 2023 | ||||||||
| Allowance | ||||||||
| Balance as at 1 January | 229,415 | 971,670 | 79,481 | 253,252 | 281,036 | 11,390 | 0 | 1,826,244 |
| 2023 | ||||||||
| Difference from | ||||||||
| translation to the | 0 | -1 | 0 | 0 | -1 | 0 | 0 | -2 |
| presentation currency | ||||||||
| Increases | 85 | 0 | 5 | 8 | 71 | 0 | 0 | 169 |
| Impairments and write- | -798 | -2,907 | -3,634 | -7,831 | -35,085 | 0 | 0 | -50,255 |
| offs | ||||||||
| Depreciation/Amortisation | 13,509 | 22,807 | 1,830 | 11,911 | 29,678 | 0 | 0 | 79,735 |
| Other transfers* | -327 | -14 | 267 | 0 | 10 | 0 | 0 | -64 |
| Balance as at 31 | 241,884 | 991,555 | 77,949 | 257,340 | 275,709 | 11,390 | 0 | 1,855,827 |
| December 2023 | ||||||||
| Carrying amount | ||||||||
| Balance as at 1 January | 288,673 | 247,606 | 5,409 | 47,286 | 74,365 | 16,101 | 61 | 679,501 |
| 2023 | ||||||||
| Balance as at 31 | 286,604 | 269,739 | 5,031 | 54,458 | 74,887 | -4,469 | 247 | 686,497 |
| December 2023 |
| Land, | Mobile | Assets | ||||||
| In EUR thousand | buildings, | Cable | Telephone | network | Other | under | Other | Total |
| and cable | network | exchanges | equipment | equipment | construction | |||
| lines | ||||||||
| Cost | ||||||||
| Balance as at 1 January | 490,082 | 1,190,292 | 88,832 | 315,485 | 385,390 | 40,823 | 268 | 2,511,172 |
| 2022 | ||||||||
| Difference from | ||||||||
| translation to the | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 2 |
| presentation currency | ||||||||
| Increases | 104 | 2,907 | 0 | 0 | 1,205 | 78,396 | -185 | 82,427 |
| Fixed assets generated | 0 | 0 | 0 | 0 | 0 | 15,565 | 0 | 15,565 |
| in the Group | ||||||||
| Transfer into use | 29,243 | 28,475 | 1,260 | 12,520 | 35,409 | -106,907 | 0 | 0 |
| Impairments and write- | -1,354 | -2,319 | -5,212 | -27,461 | -66,582 | -302 | 0 | -103,230 |
| offs | ||||||||
| Other transfers* | 13 | -81 | 10 | -6 | -21 | -84 | -22 | -191 |
| Balance as at 31 | 518,088 | 1,219,276 | 84,890 | 300,538 | 355,401 | 27,491 | 61 | 2,505,745 |
| December 2022 | ||||||||
| Allowance | ||||||||
| Balance as at 1 January | 216,747 | 951,360 | 82,613 | 266,825 | 315,178 | 11,390 | 0 | 1,844,113 |
| 2022 | ||||||||
| Difference from | ||||||||
| translation to the | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 2 |
| presentation currency | ||||||||
| Increases | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 10 |
| Impairments and write- | -489 | -2,057 | -5,197 | -27,387 | -63,551 | 0 | 0 | -98,681 |
| offs | ||||||||
| Depreciation/Amortisation | 13,152 | 22,408 | 2,029 | 13,820 | 29,452 | 0 | 0 | 80,861 |
| Other transfers* | 5 | -42 | 36 | -6 | -54 | 0 | 0 | -61 |
| Balance as at 31 | 229,415 | 971,670 | 79,481 | 253,252 | 281,036 | 11,390 | 0 | 1,826,244 |
| December 2022 | ||||||||
| Carrying amount | ||||||||
| Balance as at 1 January | 273,335 | 238,932 | 6,219 | 48,660 | 70,212 | 29,433 | 268 | 667,059 |
| 2022 | ||||||||
| Balance as at 31 | 288,673 | 247,606 | 5,409 | 47,286 | 74,365 | 16,101 | 61 | 679,501 |
| December 2022 |
| Land, | Mobile | Assets | ||||||
| In EUR thousand | buildings, | Cable | Telephone | network | Other | under | Other | Total |
| and cable | network | exchanges | equipment | equipment | construction | |||
| lines | ||||||||
| Assets rent out under | 7,399 | 0 | 0 | 0 | 2 | 0 | 247 | 7,647 |
| operating lease |
| Land, | Mobile | Assets | ||||||
| In EUR thousand | buildings, | Cable | Telephone | network | Other | under | Other | Total |
| and cable | network | exchanges | equipment | equipment | construction | |||
| lines | ||||||||
| Assets rent out | ||||||||
| under operating | 7,786 | 0 | 0 | 0 | 88 | 0 | 0 | 7,874 |
| lease |
| Land, | Mobile | Assets | |||||
| In EUR thousand | buildings, | Cable | Telephone | network | Other | under | Total |
| and cable | network | exchanges | equipment | equipment | construction | ||
| lines | |||||||
| Cost | |||||||
| Balance as at 1 January 2023 | 488,699 | 1,139,346 | 83,665 | 185,472 | 337,505 | 20,541 | 2,255,228 |
| Increases | 0 | 0 | 0 | 0 | 0 | 67,523 | 67,523 |
| Assets generated in the Company | 0 | 0 | 0 | 0 | 0 | 4,713 | 4,713 |
| Transfer into use | 11,179 | 23,180 | 1,087 | 12,831 | 29,904 | -78,181 | 0 |
| Impairments and write-offs | -1,604 | -3,876 | -3,648 | -2,896 | -36,023 | -286 | -48,333 |
| Other transfers* | 5,124 | -161 | 448 | 0 | 9 | 1 | 5,421 |
| Balance as at 31 December 2023 | 503,398 | 1,158,489 | 81,552 | 195,407 | 331,395 | 14,311 | 2,284,552 |
| Allowance | |||||||
| Balance as at 1 January 2023 | 220,231 | 921,561 | 78,259 | 159,497 | 270,748 | 0 | 1,650,296 |
| Increases | 85 | 0 | 5 | 8 | 67 | 0 | 165 |
| Impairments and write-offs | -1,237 | -2,318 | -3,634 | -2,870 | -32,262 | 0 | -42,321 |
| Depreciation/Amortisation | 12,984 | 18,779 | 1,817 | 7,217 | 26,827 | 0 | 67,624 |
| Other transfers* | 810 | -14 | 267 | 0 | 9 | 0 | 1,072 |
| Balance as at 31 December 2023 | 232,873 | 938,008 | 76,714 | 163,852 | 265,389 | 0 | 1,676,836 |
| Carrying amount | |||||||
| Balance as at 1 January 2023 | 268,468 | 217,785 | 5,406 | 25,975 | 66,757 | 20,541 | 604,932 |
| Balance as at 31 December 2023 | 270,525 | 220,481 | 4,838 | 31,555 | 66,006 | 14,311 | 607,716 |
| Land, | Mobile | Assets | |||||
| in EUR thousand | buildings, | Cable | Telephone | network | Other | under | Total |
| and cable | networks | exchanges | equipment | equipment | construction | ||
| lines | |||||||
| Cost | |||||||
| Balance as at 1 January 2022 | 460,462 | 1,115,166 | 87,656 | 204,955 | 364,922 | 44,080 | 2,277,241 |
| Increases | 0 | 0 | 0 | 0 | 0 | 67,136 | 67,136 |
| Fixed assets generated in the | 0 | 0 | 0 | 0 | 0 | 4,313 | 4,313 |
| Company | |||||||
| Transfer into use | 29,198 | 25,571 | 1,212 | 6,435 | 32,270 | -94,686 | 0 |
| Disposals | -974 | -1,309 | -5,212 | -25,913 | -59,709 | -302 | -93,419 |
| Other transfers* | 13 | -82 | 9 | -5 | 22 | 0 | -43 |
| Balance as at 31 Dec 2022 | 488,699 | 1,139,346 | 83,665 | 185,472 | 337,505 | 20,541 | 2,255,228 |
| Impairment | |||||||
| Balance as at 1 January 2022 | 208,124 | 904,603 | 81,397 | 177,141 | 301,265 | 0 | 1,672,530 |
| Increases | 0 | 0 | 0 | 0 | 8 | 0 | 8 |
| Disposals | -522 | -1,139 | -5,197 | -25,841 | -56,829 | 0 | -89,528 |
| Depreciation/Amortisation | 12,624 | 18,139 | 2,025 | 8,202 | 26,293 | 0 | 67,283 |
| Other transfers* | 5 | -42 | 34 | -5 | 11 | 0 | 3 |
| Balance as at 31 Dec 2022 | 220,231 | 921,561 | 78,259 | 159,497 | 270,748 | 0 | 1,650,296 |
| Carrying amount | |||||||
| Balance as at 1 January 2022 | 252,338 | 210,563 | 6,259 | 27,814 | 63,657 | 44,080 | 604,711 |
| Balance as at 31 Dec 2022 | 268,468 | 217,785 | 5,406 | 25,975 | 66,757 | 20,541 | 604,932 |
| Land, | Mobile | Assets | ||||||
| In EUR thousand | buildings, | Cable | Telephone | network | Other | under | Other | Total |
| and cable | network | exchanges | equipment | equipment | construction | |||
| lines | ||||||||
| Assets rent out under | 12,392 | 0 | 0 | 0 | 2 | 0 | 0 | 12,394 |
| operating lease |
| Land, | Mobile | Assets | ||||||
| In EUR thousand | buildings, | Cable | Telephone | network | Other | under | Other | Total |
| and cable | network | exchanges | equipment | equipment | construction | |||
| lines | ||||||||
| Assets rent out under | 6,985 | 0 | 0 | 0 | 9 | 0 | 0 | 6,994 |
| operating lease |
| Base | Technological | ||||||
| stations | premises – | Lease of | Lease | ||||
| In EUR thousand | – | easement | premises | Vehicles | of | Other | Total |
| easement | and lease | and land | lines | ||||
| and lease | |||||||
| Cost | |||||||
| Balance as at 1 January 2023 | 74,036 | 8,929 | 9,719 | 2,687 | 22,246 | 4,224 | 121,841 |
| Difference from translation to the presentation | |||||||
| currency | 0 | 0 | 0 | 0 | -88 | 0 | -88 |
| Increases - contract modifications | 8,781 | 714 | 1,721 | 327 | 176 | 98 | 11,817 |
| Transfer to use - new contracts | 3,564 | 322 | 872 | 664 | 1,119 | 60 | 6,601 |
| Decreases - contract modifications | -477 | -305 | -353 | -96 | -90 | 0 | -1,321 |
| Decreases | -503 | -146 | 0 | -478 | 0 | -37 | -1,164 |
| Other transfers | 0 | 0 | 11 | 0 | 0 | 0 | 11 |
| Balance as at 31 December 2023 | 85,401 | 9,514 | 11,970 | 3,104 | 23,363 | 4,345 | 137,697 |
| Allowance | |||||||
| Balance as at 1 January 2023 | 27,748 | 3,337 | 5,923 | 1,220 | 6,365 | 1,829 | 46,422 |
| Decreases | -197 | -82 | 0 | -457 | 0 | -37 | -773 |
| Depreciation/Amortisation | 7,481 | 802 | 1,664 | 606 | 1,745 | 509 | 12,807 |
| Other transfers | 0 | 36 | 0 | 0 | 0 | 0 | 36 |
| Balance as at 31 December 2023 | 35,032 | 4,093 | 7,587 | 1,369 | 8,110 | 2,301 | 58,492 |
| Carrying amount | |||||||
| Balance as at 1 January 2023 | 46,288 | 5,592 | 3,796 | 1,467 | 15,881 | 2,395 | 75,419 |
| Balance as at 31 December 2023 | 50,369 | 5,421 | 4,383 | 1,735 | 15,253 | 2,044 | 79,205 |
| Base | Technological | ||||||
| stations | premises – | Lease of | Lease | ||||
| In EUR thousand | – | easement | premises | Vehicles | of | Other | Total |
| easement | and lease | and land | lines | ||||
| and lease | |||||||
| Cost | |||||||
| Balance as at 1 January 2022 | 65,619 | 8,507 | 9,243 | 2,257 | 20,557 | 3,846 | 110,029 |
| Difference from translation to the presentation | |||||||
| currency | 0 | 0 | 0 | 0 | -2 | 0 | -2 |
| Increases - contract modifications | 5,986 | 392 | 592 | -14 | 3,955 | 88 | 10,999 |
| Transfer to use - new contracts | 3,919 | 204 | 356 | 1,098 | -2,172 | 290 | 3,695 |
| Decreases | -1,488 | -175 | -472 | -654 | -109 | 0 | -2,898 |
| Other transfers | 0 | 1 | 0 | 0 | 17 | 0 | 18 |
| Balance as at 31 December 2022 | 74,036 | 8,929 | 9,719 | 2,687 | 22,246 | 4,224 | 121,841 |
| Allowance | |||||||
| Balance as at 1 January 2022 | 21,501 | 2,533 | 4,641 | 1,310 | 4,739 | 1,335 | 36,059 |
| Decreases | -1,268 | -89 | -258 | -652 | -109 | 0 | -2,376 |
| Depreciation/Amortisation | 7,515 | 893 | 1,540 | 562 | 1,724 | 494 | 12,728 |
| Other transfers | 0 | 0 | 0 | 0 | 11 | 0 | 11 |
| Balance as at 31 December 2022 | 27,748 | 3,337 | 5,923 | 1,220 | 6,365 | 1,829 | 46,422 |
| Carrying amount | |||||||
| Balance as at 1 January 2022 | 44,118 | 5,974 | 4,602 | 947 | 15,818 | 2,511 | 73,970 |
| Balance as at 31 December 2022 | 46,288 | 5,592 | 3,796 | 1,467 | 15,881 | 2,395 | 75,419 |
| Base | Technological | ||||||
| stations | premises – | Lease of | Lease | ||||
| In EUR thousand | – | easement | premises | Vehicles | of | Other | Total |
| easement | and lease | and land | lines | ||||
| and lease | |||||||
| Cost | |||||||
| Balance as at 1 January 2023 | 60,695 | 7,994 | 4,054 | 2,456 | 44,461 | 633 | 120,293 |
| Increases - contract modifications | 2,389 | 185 | 13 | 133 | 10,368 | 78 | 13,166 |
| Transfer to use - new contracts | 3,564 | 322 | 872 | 599 | 1,120 | 0 | 6,477 |
| Decreases | -322 | -125 | 0 | -435 | 0 | 0 | -882 |
| Balance as at 31 December 2023 | 66,326 | 8,376 | 4,939 | 2,753 | 55,949 | 711 | 139,054 |
| Allowance | |||||||
| Balance as at 1 January 2023 | 21,882 | 2,884 | 2,100 | 1,063 | 13,759 | 478 | 42,167 |
| Decreases | -141 | -62 | 0 | -415 | 0 | 0 | -618 |
| Depreciation/Amortisation | 6,288 | 687 | 733 | 552 | 3,734 | 155 | 12,149 |
| Balance as at 31 December 2023 | 28,029 | 3,509 | 2,833 | 1,200 | 17,493 | 633 | 53,698 |
| Carrying amount | |||||||
| Balance as at 1 January 2023 | 38,813 | 5,110 | 1,954 | 1,393 | 30,702 | 155 | 78,126 |
| Balance as at 31 December 2023 | 38,297 | 4,867 | 2,106 | 1,553 | 38,456 | 78 | 85,356 |
| Base | Technological | ||||||
| stations | premises – | Lease of | Lease | ||||
| In EUR thousand | – | easement | premises | Vehicles | of | Other | Total |
| easement | and lease | and land | lines | ||||
| and lease | |||||||
| Cost | |||||||
| Balance as at 1 January 2022 | 58,640 | 7,678 | 3,785 | 2,054 | 40,163 | 645 | 112,965 |
| Increases - contract modifications | -485 | 322 | 41 | -13 | 3,780 | -12 | 3,633 |
| Transfer to use - new contracts | 3,919 | 164 | 339 | 1,039 | 627 | 0 | 6,088 |
| Decreases | -1,379 | -170 | -111 | -624 | -109 | 0 | -2,393 |
| Balance as at 31 December 2022 | 60,695 | 7,994 | 4,054 | 2,456 | 44,461 | 633 | 120,293 |
| Allowance | |||||||
| Balance as at 1 January 2022 | 16,933 | 2,188 | 1,638 | 1,163 | 10,054 | 321 | 32,297 |
| Decreases | -1,170 | -85 | -110 | -624 | -110 | 0 | -2,099 |
| Depreciation/Amortisation | 6,119 | 781 | 572 | 524 | 3,815 | 157 | 11,968 |
| Balance as at 31 December 2022 | 21,882 | 2,884 | 2,100 | 1,063 | 13,759 | 478 | 42,166 |
| Carrying amount | |||||||
| Balance as at 1 January 2022 | 41,706 | 5,490 | 2,147 | 891 | 30,109 | 324 | 80,667 |
| Balance as at 31 December 2022 | 38,813 | 5,110 | 1,954 | 1,393 | 30,702 | 155 | 78,126 |
| In EUR thousand | Telekom Slovenije Group | Telekom Slovenije | ||
| 31 Dec 2023 | 31 Dec 2022 | 31 Dec | 31 Dec | |
| 2023 | 2022 | |||
| Depreciation costs of the right-of-use assets | 12,807 | 12,728 | 12,149 | 11,968 |
| Interest expenses from lease liabilities | 2,829 | 2,122 | 2,313 | 2,072 |
| Expenses related to variable lease payments not | ||||
| included in the measuring of lease liabilities | 42 | 36 | 40 | 33 |
| Total | 15,678 | 14,886 | 14,502 | 14,073 |
| In EUR thousand | 31 Dec 2022 | Impairment | 31 Dec 2023 |
| GVO | 5,758 | 0 | 5,758 |
| Avtenta | 1,323 | 0 | 1,323 |
| TSmedia | 3,460 | -1,290 | 2,170 |
| IPKO | 20,730 | 0 | 20,730 |
| Soline | 891 | -421 | 470 |
| SIOL Zagreb | 501 | -89 | 412 |
| SIOL Podgorica | 2,620 | 0 | 2,620 |
| SIOL Sarajevo | 1,710 | 0 | 1,710 |
| SIOL Skopje | 1,005 | 0 | 1,005 |
| SIOL Beograd | 100 | 0 | 100 |
| TSinpo | 419 | 0 | 419 |
| Institution Ustanova Srčni sklad | 3 | 0 | 3 |
| SIOL Prishtina | 200 | 0 | 200 |
| Investments in subsidiaries | 38,720 | -1,800 | 36,920 |
| Sensitivity analysis - change in NPV of equity in EUR thousand | ||
| Impact of change in assumption | ||
| Growth / WACC | -1% | +1% |
| -1% | 2,293 | 2,683 |
| +1% | 1,834 | 2,060 |
| Sensitivity analysis - change in NPV of equity in EUR thousand | ||
| Impact of change in assumption | ||
| Growth / WACC | -1% | +1% |
| -1% | 597 | 669 |
| +1% | 314 | 350 |
| Sensitivity analysis - change in NPV of equity in EUR thousand | |
| Impact of change in assumption | |
| WACC | |
| -1% | 433 |
| +1% | 393 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Investments in other shares and interests | 2,454 | 2,423 | 2,454 | 2,423 |
| Loans to companies | 0 | 0 | 19,558 | 46,073 |
| - of which to companies in the Group | 0 | 0 | 19,558 | 46,073 |
| Loans to employees | 2 | 9 | 2 | 9 |
| Other non-current financial assets | 16 | 16 | 0 | 0 |
| Total non-current investments | 2,472 | 2,448 | 22,014 | 48,505 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Short-term loans to companies | 0 | 0 | 17,958 | 11,480 |
| * of which to companies in the Group | 0 | 0 | 17,958 | 11,480 |
| Loans to employees | 7 | 16 | 8 | 16 |
| Other current financial assets | 2 | 2 | 0 | 0 |
| Fair value of interest rate swap | 0 | 19 | 0 | 20 |
| Bank deposits | 1,037 | 800 | 36 | 0 |
| Total current investments | 1,046 | 837 | 18,002 | 11,516 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Long-term loans granted | 2 | 9 | 19,560 | 46,082 |
| Loans granted | 0 | 0 | 19,558 | 46,073 |
| Loans to employees | 2 | 9 | 2 | 9 |
| Short-term loans granted | 7 | 16 | 17,966 | 11,496 |
| Part of long-term loan falling due in 12 months - | 0 | 0 | 16,026 | 10,666 |
| loans granted | ||||
| Part of long-term loan falling due in 12 months - | 7 | 16 | 8 | 16 |
| loans to employees | ||||
| Short-term loans granted and interest | 0 | 0 | 1,932 | 814 |
| Closing balance - loans granted | 9 | 25 | 37,526 | 57,578 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Non-current contract assets | 5,183 | 3,963 | 4,753 | 3,572 |
| Other non-current contract assets | -1,004 | -339 | -1,004 | -338 |
| Total other non-current assets | 4,179 | 3,624 | 3,749 | 3,234 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec | 31 Dec |
| 2023 | 2022 | |||
| Prepaid leases | 31 | 35 | 15 | 20 |
| Other non-current assets | 2,683 | 3,258 | 2,772 | 3,674 |
| Total other non-current assets | 2,714 | 3,293 | 2,787 | 3,694 |
| Telekom Slovenije Group | Telekom Slovenije | |||||
| In EUR thousand | Land | Buildings | Total | Land | Buildings | Total |
| Cost | ||||||
| Balance as at 1 January 2023 | 1,986 | 6,211 | 8,197 | 4,958 | 6,400 | 11,358 |
| Decreases | 0 | -78 | -78 | 0 | -78 | -78 |
| Other transfers | -206 | -961 | -1,167 | -3,178 | -1,590 | -4,768 |
| Balance as at 31 December | 1,780 | 5,172 | 6,952 | 1,780 | 4,732 | 6,512 |
| 2023 | ||||||
| Allowance | ||||||
| Balance as at 1 January 2023 | 1,689 | 2,204 | 3,893 | 1,689 | 2,212 | 3,901 |
| Decreases | 0 | -20 | -20 | 0 | -20 | -20 |
| Depreciation/Amortisation | 0 | 138 | 138 | 0 | 143 | 143 |
| Other transfers | 0 | -355 | -355 | 0 | -808 | -808 |
| Balance as at 31 December | 1,689 | 1,967 | 3,656 | 1,689 | 1,527 | 3,216 |
| 2023 | ||||||
| Carrying amount | ||||||
| Balance as at 1 January 2023 | 297 | 4,007 | 4,304 | 3,269 | 4,188 | 7,457 |
| Balance as at 31 December | 91 | 3,205 | 3,296 | 91 | 3,205 | 3,296 |
| 2023 | ||||||
| Telekom Slovenije Group | Telekom Slovenije | |||||
| In EUR thousand | Land | Buildings | Total | Land | Buildings | Total |
| Cost | ||||||
| Balance as at 1 January 2022 | 1,986 | 6,305 | 8,291 | 4,958 | 6,431 | 11,389 |
| Increases | 0 | 22 | 22 | 0 | 126 | 126 |
| Decreases | 0 | -116 | -116 | 0 | -157 | -157 |
| Balance as at 31 December | 1,986 | 6,211 | 8,197 | 4,958 | 6,400 | 11,358 |
| 2022 | ||||||
| Allowance | 0 | 0 | 0 | |||
| Balance as at 1 January 2022 | 1,689 | 2,057 | 3,746 | 1,689 | 2,059 | 3,748 |
| Depreciation/Amortisation | 0 | 147 | 147 | 0 | 153 | 153 |
| Balance as at 31 December | 1,689 | 2,204 | 3,893 | 1,689 | 2,212 | 3,901 |
| 2022 | ||||||
| Carrying amount | ||||||
| Balance as at 1 January 2022 | 297 | 4,248 | 4,545 | 3,269 | 4,372 | 7,641 |
| Balance as at 31 December | 297 | 4,007 | 4,304 | 3,269 | 4,188 | 7,457 |
| 2022 | ||||||
| Telekom Slovenije Group | Telekom Slovenije | |
| In EUR thousand | Assets held for sale | Assets held for sale |
| Balance as at 1 January 2022 | 799 | 799 |
| Sale | -3 | -3 |
| Balance as at 31 December 2022 | 796 | 796 |
| Transfer to property, plant and equipment | -208 | -208 |
| Balance as at 31 December 2023 | 588 | 588 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Material | 11,366 | 10,707 | 9,676 | 8,804 |
| Products | 891 | 664 | 0 | 0 |
| Merchandise | 12,545 | 13,882 | 11,500 | 12,898 |
| Total inventories | 24,802 | 25,253 | 21,176 | 21,702 |
| 31 Dec 2023 | 31 Dec 2022 | |||
| In EUR thousand | Gross amount | Allowance | Net amount | Net amount |
| Non-current trade receivables | 19,620 | -96 | 19,524 | 18,952 |
| Other receivables | 161 | 0 | 161 | 299 |
| Total trade and other receivables | 19,781 | -96 | 19,685 | 19,251 |
| 31 Dec 2023 | 31 Dec 2022 | |||
| In EUR thousand | Gross | Allowance | Net amount | Net amount |
| amount | ||||
| Trade receivables | 147,285 | -12,553 | 134,732 | 125,738 |
| Trade receivables due from foreign operators | 11,444 | -1,479 | 9,965 | 12,226 |
| Trade receivables due from domestic operators | 22,578 | -7,068 | 15,510 | 13,490 |
| Total trade receivables | 181,307 | -21,100 | 160,207 | 151,454 |
| Paid advances | 6,005 | 0 | 6,005 | 1,958 |
| VAT and other tax receivables | 2,487 | 0 | 2,487 | 2,954 |
| Other receivables | 1,424 | 0 | 1,424 | 1,314 |
| Total other receivables | 9,916 | 0 | 9,916 | 6,226 |
| Total trade and other receivables | 191,223 | -21,100 | 170,123 | 157,680 |
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 |
| Balance as at 1 January | -17,974 | -16,944 |
| Allowances during the year | -7,717 | -6,002 |
| Reversal of allowances | 3,918 | 4,070 |
| Write-offs | 577 | 902 |
| Closing balance | -21,196 | -17,974 |
| 31 Dec 2023 | 31 Dec 2022 | |||
| In EUR thousand | Gross amount | Allowance | Net amount | Net amount |
| Non-current trade receivables | 19,620 | -96 | 19,524 | 18,952 |
| Other receivables | 160 | 0 | 160 | 294 |
| Total trade and other receivables | 19,780 | -96 | 19,684 | 19,246 |
| 31 Dec 2023 | 31 Dec 2022 | |||
| In EUR thousand | Gross amount | Allowance | Net | Net amount |
| amount | ||||
| Trade receivables | 131,218 | -7,507 | 123,711 | 116,856 |
| Receivables due from foreign operators | 12,128 | -1,482 | 10,646 | 12,830 |
| Receivables due from domestic operators | 24,781 | -7,079 | 17,702 | 16,130 |
| Total trade receivables | 168,127 | -16,068 | 152,059 | 145,816 |
| Paid advances and warranties | 5,934 | 0 | 5,934 | 1,832 |
| VAT and other tax receivables | 1,881 | 0 | 1,881 | 2,245 |
| Other receivables | 1,217 | 0 | 1,217 | 991 |
| Total other receivables | 9,032 | 0 | 9,032 | 5,068 |
| Total trade and other receivables | 177,159 | -16,068 | 161,091 | 150,884 |
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 |
| Balance as at 1 January | -13,757 | -13,111 |
| Allowances during the year | -7,259 | -5,526 |
| Reversal of allowances | 3,526 | 3,595 |
| Write-offs | 1,326 | 1,285 |
| Closing balance | -16,164 | -13,757 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Contract assets from mobile and fixed-line | 7,645 | 6,225 | 7,645 | 6,225 |
| segment | ||||
| Other contract assets | 6,503 | 9,717 | 6,391 | 9,337 |
| Total current contract assets | 14,148 | 15,942 | 14,036 | 15,562 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Deferred costs | 6,708 | 4,545 | 4,855 | 3,741 |
| Other | 35 | 0 | 0 | 0 |
| Total deferred assets | 6,743 | 4,545 | 4,855 | 3,741 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Cash on hand and bank balances | 18,779 | 37,382 | 11,376 | 19,573 |
| Short-term bank deposits with maturity of up to | 36,700 | 0 | 33,000 | 0 |
| three months | ||||
| Total cash and cash equivalents | 55,479 | 37,382 | 44,376 | 19,573 |
| 31 Dec 2023 | 31 Dec 2022 | |||
| Shareholder | Number of shares | Interest in % | Number of shares | Interest in % |
| Republic of Slovenia | 4,087,569 | 62.54% | 4,087,569 | 62.54% |
| Domestic and foreign natural | 966,340 | 14.79% | 938,649 | 14.36% |
| persons* | ||||
| Foreign legal entities | 410,583 | 6.28% | 407,335 | 6.23% |
| Kapitalska družba, d.d. | 365,175 | 5.59% | 365,175 | 5.59% |
| Slovenian Sovereign Holding | ||||
| (Slovenski državni holding d.d.) | 277,839 | 4.25% | 277,839 | 4.25% |
| (SSH – SDH) | ||||
| Domestic financial companies | 247,339 | 3.78% | 271,723 | 4.16% |
| and funds | ||||
| Domestic legal entities | 143,797 | 2.20% | 150,352 | 2.30% |
| Treasury shares | 36,836 | 0.56% | 36,836 | 0.56% |
| Total | 6,535,478 | 100% | 6,535,478 | 100% |
| in EUR | |
| Net profit or loss for 2023 | 23,863,902.71 |
| Net profit or loss brought forward | 46,627,849.39 |
| Decrease in non-current deferred development costs | -3,984,190.99 |
| Total | 66,507,561.11 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec | 31 Dec |
| 2023 | 2022 | |||
| Non-current contract liabilities | 406 | 740 | 352 | 532 |
| Non-current deffered revenue - leases | 19,324 | 16,332 | 18,885 | 15,893 |
| Total non-current contract liabilities | 19,730 | 17,072 | 19,237 | 16,425 |
| Transfer | Changes in | |||||||
| In EUR | 31 Dec 2022 | to | Drawing | Reversal | Formation | discount | Reclassifications | 31 Dec |
| thousand | current | rates | 2023 | |||||
| portion | ||||||||
| Provisions for | 266 | 0 | 0 | 0 | 2,207 | 0 | 1,688 | 4,161 |
| probable | ||||||||
| liabilities resulting | ||||||||
| from legal claims | ||||||||
| Provisions for | 2,222 | 0 | -190 | 0 | 235 | 148 | 0 | 2,415 |
| jubilee rewards | ||||||||
| Provisions for | 8,487 | 0 | -101 | -94 | 449 | 371 | 0 | 9,112 |
| severance | ||||||||
| payments upon | ||||||||
| retirement | ||||||||
| Provisions for | 2,584 | 0 | -29 | 7 | 27 | 226 | 0 | 2,815 |
| estimated costs | ||||||||
| of the removal of | ||||||||
| receiving- | ||||||||
| transmitting | ||||||||
| stations | ||||||||
| Other provisions | 6,435 | -36 | -589 | 0 | 1,577 | 0 | -1,688 | 5,699 |
| Provisions for | 1,226 | 0 | -1,168 | -59 | 510 | 0 | 0 | 509 |
| restructuring | ||||||||
| Total provisions | 21,220 | -36 | -2,077 | -146 | 5,005 | 745 | 0 | 24,711 |
| Transfer | Changes | Exchange | ||||||
| In EUR thousand | 31 Dec 2021 | to current | Drawing | Reversal | Formation | in | rate | 31 Dec |
| portion | discount | differences | 2022 | |||||
| rates | ||||||||
| Provisions for | 250 | 0 | 0 | 0 | 16 | 0 | 0 | 266 |
| probable liabilities | ||||||||
| resulting from legal | ||||||||
| claims | ||||||||
| Provisions for jubilee | 2,157 | 0 | -167 | -2 | 693 | -459 | 0 | 2,222 |
| rewards | ||||||||
| Provisions for | ||||||||
| severance payments | 11,731 | 0 | -121 | -3,637 | 400 | 114 | 0 | 8,487 |
| upon retirement | ||||||||
| Provisions for | 3,956 | 0 | -31 | 1 | 99 | -1,441 | 0 | 2,584 |
| estimated costs of the | ||||||||
| removal of receiving- | ||||||||
| transmitting stations | ||||||||
| Other provisions | 4,701 | -75 | -796 | -12 | 2,617 | 0 | 0 | 6,435 |
| Provisions for | 268 | 0 | -199 | -70 | 1,227 | 0 | 0 | 1,226 |
| restructuring | ||||||||
| Total provisions | 23,063 | -75 | -1,314 | -3,720 | 5,052 | -1,786 | 0 | 21,220 |
| In EUR thousand | 31 Dec 2022 | Drawing | Reversal | Formation | Changes in | Reclassifications | 31 Dec |
| discount rates | 2023 | ||||||
| Provisions for | 0 | 0 | 0 | 2,207 | 0 | 1,688 | 3,895 |
| probable liabilities | |||||||
| resulting from legal | |||||||
| claims | |||||||
| Provisions for jubilee | 1,770 | -160 | 0 | 175 | 121 | 0 | 1,906 |
| rewards | |||||||
| Provisions for | |||||||
| severance payments | 6,858 | -78 | -39 | 253 | 304 | 0 | 7,298 |
| upon retirement | |||||||
| Provisions for | 2,585 | -29 | 7 | 27 | 227 | 0 | 2,817 |
| estimated costs of the | |||||||
| removal of receiving- | |||||||
| transmitting stations | |||||||
| Other provisions | 5,920 | -19 | 0 | 1,010 | 0 | -1,688 | 5,223 |
| Provisions for | 792 | -792 | 0 | 0 | 0 | 0 | 0 |
| restructuring | |||||||
| Total provisions | 17,925 | -1,078 | -32 | 3,672 | 652 | 0 | 21,139 |
| In EUR thousand | 31 Dec 2021 | Drawing | Reversal | Formation | Changes in | 31 Dec 2022 |
| discount rates | ||||||
| Provisions for jubilee rewards | 1,719 | -133 | 0 | 558 | -374 | 1,770 |
| Provisions for severance payments | 9,608 | -54 | -3,119 | 329 | 94 | 6,858 |
| upon retirement | ||||||
| Provisions for estimated costs of | ||||||
| the removal of receiving- | 3,956 | -31 | 1 | 99 | -1,440 | 2,585 |
| transmitting stations | ||||||
| Other provisions | 4,278 | -312 | 0 | 1,954 | 0 | 5,920 |
| Provisions for restructuring | 0 | 0 | 0 | 792 | 0 | 792 |
| Total provisions | 19,561 | -530 | -3,118 | 3,732 | -1,720 | 17,925 |
| Telekom Slovenije Group | Telekom Slovenije | |||||
| Provisions | Provisions | Provisions | Provisions | |||
| In EUR thousand | for jubilee | for | Total | for jubilee | for | Total |
| rewards | severance | rewards | severance | |||
| pays | pays | |||||
| Provisions as at 01 January 2022 | 2,156 | 11,732 | 13,888 | 1,719 | 9,608 | 11,327 |
| Interest cost | 21 | 115 | 137 | 17 | 94 | 111 |
| Current service cost | 147 | 495 | 642 | 105 | 394 | 500 |
| Termination of employment | -31 | -116 | -147 | -17 | -65 | -82 |
| (severance) | ||||||
| Actuarial gains (+) and losses (-) | 100 | -3,661 | -3,562 | 79 | -3119 | -3,041 |
| - due to changes in financial | -496 | -3,395 | -3,891 | -391 | -2774 | -3,165 |
| assumptions | ||||||
| - due to experience-based adjustments | 596 | -266 | 330 | 470 | -345 | 125 |
| Payments during the year | -172 | -77 | -249 | -133 | -54 | -187 |
| Provisions as at 31 December 2022 | 2,221 | 8,488 | 10,709 | 1,770 | 6,857 | 8,627 |
| Interest cost | 100 | 376 | 476 | 79 | 304 | 384 |
| Current service cost | 140 | 325 | 465 | 102 | 253 | 355 |
| Termination of employment | -2 | -12 | -13 | 0 | 0 | 0 |
| (severance) | ||||||
| Actuarial gains (+) and losses (-) | 152 | 53 | 205 | 115 | -39 | 77 |
| - due to changes in financial | 53 | 286 | 339 | 42 | 232 | 273 |
| assumptions | ||||||
| - due to experience-based adjustments | 99 | -232 | -134 | 74 | -270 | -197 |
| Payments during the year | -197 | -118 | -315 | -160 | -78 | -239 |
| Provisions as at 31 December 2023 | 2,415 | 9,112 | 11,527 | 1,906 | 7,298 | 9,204 |
| Planned | Planned | ||||||
| payments | Telekom Slovenije Group | payments | Telekom Slovenije | ||||
| In EUR | In EUR | ||||||
| thousand | thousand | ||||||
| Period | Severance | Jubilee | Total | Period | Severance | Jubilee | Total |
| pay | bonuses | pay | bonuses | ||||
| Up to 1 year | 481 | 214 | 694 | Up to 1 year | 366 | 170 | 536 |
| > 1 - 2 years | 306 | 256 | 561 | > 1 - 2 years | 259 | 215 | 474 |
| > 2 - 3 years | 720 | 324 | 1,045 | > 2 - 3 years | 569 | 236 | 805 |
| > 3 - 4 years | 870 | 304 | 1,174 | > 3 - 4 years | 636 | 239 | 875 |
| > 4 - 5 years | 626 | 244 | 869 | > 4 - 5 years | 468 | 200 | 668 |
| > 5 - 10 years | 4,321 | 1,447 | 5,768 | > 5 - 10 years | 3,416 | 1,123 | 4,539 |
| > 10 years | 17,378 | 3,382 | 20,760 | > 10 years | 13,435 | 2,432 | 15,866 |
| Total | 24,701 | 6,171 | 30,872 | Total | 19,149 | 4,614 | 23,763 |
| Long-term salary growth in the company | from 2024 |
| Telekom Slovenije | 0.76% |
| GVO | 2.88% |
| Avtenta | 2.00% |
| TSmedia | 1.10% |
| Soline | 2.00% |
| TSinpo | 0.82% |
| Assumption | Deviation | Description | Total | Severance | Jubilee rewards |
| In EUR thousand | pays | ||||
| Central scenario | 0.00% | balance | 11,527 | 9,112 | 2,415 |
| -0.50% | balance | 12,072 | 9,571 | 2,501 | |
| Discount interest rate | (difference) | -545 | -459 | -86 | |
| 0.50% | balance | 11,022 | 8,687 | 2,334 | |
| (difference) | -506 | -425 | -81 | ||
| -0.50% | balance | 11,008 | 8,675 | 2,333 | |
| Salary growth | (difference) | -520 | -437 | -83 | |
| 0.50% | balance | 12,082 | 9,580 | 2,502 | |
| (difference) | -555 | -468 | -87 |
| Assumption | Deviation | Description | Total | Severance | Jubilee rewards |
| In EUR thousand | pays | ||||
| Central scenario | 0.00% | balance | 9,204 | 7,298 | 1,906 |
| -0.50% | balance | 9,638 | 7,666 | 1,973 | |
| Discount interest rate | (difference) | -435 | -368 | -67 | |
| 0.50% | balance | 8,799 | 6,956 | 1,843 | |
| (difference) | -404 | -341 | -63 | ||
| -0.50% | balance | 8,788 | 6,946 | 1,842 | |
| Salary growth | (difference) | -416 | -352 | -64 | |
| 0.50% | balance | 9,647 | 7,674 | 1,974 | |
| (difference) | -444 | -376 | -68 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Trade payables for program rights | 17,008 | 7,513 | 17,191 | 3,634 |
| Other | 6,328 | 664 | 125 | 213 |
| Total non-current trade payables | 23,336 | 8,177 | 17,316 | 3,847 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Long-term borrowings | ||||
| Bank loans | 336,618 | 369,023 | 336,618 | 369,023 |
| - short-term portion of long-term loans | -30,040 | -132,340 | -30,040 | -132,340 |
| - long-term portion of loans | 306,578 | 236,683 | 306,578 | 236,683 |
| Total non-current portion | 306,578 | 236,683 | 306,578 | 236,683 |
| Short-term borrowings | ||||
| Short-term portion of long-term bank loans | 30,040 | 132,340 | 30,040 | 132,340 |
| Interest and other expenses from loans | 558 | 417 | 558 | 417 |
| Total short-term portion | 30,598 | 132,757 | 30,598 | 132,757 |
| Telekom Slovenije | Telekom Slovenije | |||
| In EUR thousand | 2023 | 2022 | 2023 | 2022 |
| Balance as at 1 January | 369,440 | 349,038 | 369,440 | 350,438 |
| Drawing | 100,000 | 60,000 | 100,000 | 60,000 |
| Repayments | -132,527 | -40,220 | -132,527 | -41,620 |
| Other | 263 | 622 | 263 | 622 |
| Balance as at 31 Dec. | 337,176 | 369,440 | 337,176 | 369,440 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec | 31 Dec |
| 2023 | 2022 | |||
| Non-current liabilities arising from right-of-use assets | 65,216 | 59,342 | 70,267 | 60,871 |
| Current liabilities arising from right-of-use assets | 9,868 | 10,603 | 11,512 | 12,527 |
| Total liabilities arising from right-of-use assets | 75,084 | 69,945 | 81,779 | 73,398 |
| In EUR thousand | Telekom Slovenije Group | Telekom Slovenije |
| As at 1 January 2022 | 66,556 | 73,697 |
| Increases | 12,547 | 8,424 |
| Interest | 2,122 | 2,072 |
| Lease payments | -11,280 | -10,795 |
| As at 31 December 2022 | 69,945 | 73,398 |
| Increases | 14,625 | 18,646 |
| Interest | 2,829 | 2,049 |
| Lease payments | -12,315 | -12,314 |
| As at 31 December 2023 | 75,084 | 81,779 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec | 31 Dec |
| 2023 | 2022 | |||
| Other financial liabilities | 2 | 2 | 0 | 0 |
| Total other current financial liabilities | 2 | 2 | 0 | 0 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec | 31 Dec |
| 2023 | 2022 | |||
| Trade payables | 68,532 | 62,737 | 55,659 | 47,146 |
| Liabilities to domestic operators | 4,768 | 5,529 | 11,910 | 13,726 |
| Liabilities to foreign operators | 4,955 | 7,588 | 5,472 | 8,074 |
| VAT and other tax liabilities | 8,485 | 6,636 | 7,350 | 5,176 |
| Liabilities to employees | 8,843 | 8,120 | 6,866 | 6,504 |
| Liabilities for advances and warranties | 1,928 | 1,722 | 425 | 378 |
| Other liabilities | 26,235 | 31,583 | 20,540 | 18,296 |
| Total operating and other liabilities | 123,746 | 123,915 | 108,222 | 99,300 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Short-term deferred revenue-leases | 2,945 | 2,683 | 2,945 | 2,801 |
| Other short-term contract liabilities | 8,962 | 7,592 | 2,834 | 2,801 |
| Total current contract liabilities | 11,907 | 10,275 | 5,779 | 5,602 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec | 31 Dec | 31 Dec | |
| 31 Dec 2023 | 2022 | 2023 | 2022 | |
| Current portion of government grant for property, | 40 | 42 | 39 | 40 |
| plant and equipment | ||||
| Other current deferred revenue - co-funding of | 1,214 | 1,738 | 185 | 443 |
| European projects | ||||
| Total current deferred revenue | 1,254 | 1,780 | 224 | 483 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Accrued costs and expenses for services rendered and | 10,687 | 11,487 | 7,443 | 8,187 |
| goods supplied (invoices not issued yet) | ||||
| Accrued costs and deferred revenue - calculation of | 11,355 | 12,425 | 11,361 | 12,433 |
| international services | ||||
| Accrued salaries, bonuses and severance pays | 8,033 | 5,845 | 7,809 | 5,686 |
| Accrued costs for unused annual leave | 2,944 | 4,079 | 2,215 | 3,372 |
| Other | 36 | 75 | 0 | 0 |
| Total accrued costs and expenses | 33,055 | 33,911 | 28,828 | 29,678 |
| Total accrued liabilities | 34,309 | 35,691 | 29,052 | 30,161 |
| In EUR thousand | Book value | Fair value | Level 1 | Level 2 | Level 3 |
| Non-current financial assets | |||||
| Investments in shares and interests listed | |||||
| on the stock exchange, measured at fair | 2,170 | 2,170 | 2,170 | 0 | 0 |
| value through other comprehensive | |||||
| income | |||||
| Investments in shares and interests not | |||||
| listed on the stock exchange, measured at | 284 | 284 | 0 | 0 | 284 |
| fair value through other comprehensive | |||||
| income | |||||
| Loans granted | 2 | 2 | 0 | 2 | 0 |
| Other non-current financial assets | 16 | 16 | 0 | 16 | 0 |
| Trade receivables | 19,685 | 19,685 | 0 | 19,685 | 0 |
| Current financial assets | |||||
| Loans granted | 7 | 7 | 0 | 7 | 0 |
| Other current financial assets | 1,039 | 1,039 | 0 | 1,039 | 0 |
| Trade and other receivables | 171,055 | 171,055 | 0 | 171,055 | 0 |
| Cash and cash equivalents | 55,479 | 55,479 | 0 | 55,479 | 0 |
| Non-current financial liabilities | |||||
| Borrowings | 306,578 | 306,578 | 0 | 306,578 | 0 |
| Other liabilities | 23,336 | 23,336 | 0 | 23,336 | 0 |
| Current financial liabilities | |||||
| Borrowings | 30,598 | 30,598 | 0 | 30,598 | 0 |
| Other financial liabilities | 2 | 2 | 0 | 2 | 0 |
| Operating liabilities | 123,746 | 123,746 | 0 | 123,746 | 0 |
| In EUR thousand | Book value | Fair value | Level 1 | Level 2 | Level 3 |
| Non-current financial assets | |||||
| Investments in shares and interests listed | |||||
| on the stock exchange, measured at fair | 2,139 | 2,139 | 2,139 | 0 | 0 |
| value through other comprehensive | |||||
| income | |||||
| Investments in shares and interests not | |||||
| listed on the stock exchange, measured | 284 | 284 | 0 | 0 | 284 |
| at fair value through other comprehensive | |||||
| income | |||||
| Loans granted | 9 | 9 | 0 | 9 | 0 |
| Other non-current financial assets | 16 | 16 | 0 | 16 | 0 |
| Trade receivables | 19,251 | 19,251 | 0 | 19,251 | 0 |
| Current financial assets | |||||
| Loans granted | 16 | 16 | 0 | 16 | 0 |
| Other current financial assets | 802 | 802 | 0 | 802 | 0 |
| Fair value of interest rate swap | 19 | 19 | 0 | 19 | 0 |
| Trade and other receivables | 159,067 | 159,067 | 0 | 159,067 | 0 |
| Cash and cash equivalents | 37,382 | 37,382 | 0 | 37,382 | 0 |
| Non-current financial liabilities | |||||
| Borrowings | 236,683 | 236,683 | 0 | 236,683 | 0 |
| Other liabilities | 8,177 | 8,177 | 0 | 8,177 | 0 |
| Current financial liabilities | |||||
| Borrowings | 132,757 | 132,757 | 0 | 132,757 | 0 |
| Other financial liabilities | 2 | 2 | 0 | 2 | 0 |
| Operating liabilities | 123,915 | 123,915 | 0 | 123,915 | 0 |
| In EUR thousand | Book value | Fair value | Level 1 | Level 2 | Level 3 |
| Non-current financial assets | |||||
| Investments in shares and interests listed | |||||
| on the stock exchange, measured at fair | 2,170 | 2,170 | 2,170 | 0 | 0 |
| value through other comprehensive income | |||||
| Investments in shares and interests not | |||||
| listed on the stock exchange, measured at | 284 | 284 | 0 | 0 | 284 |
| fair value through other comprehensive | |||||
| income | |||||
| Loans granted | 19,560 | 19,560 | 0 | 19,560 | 0 |
| Trade receivables | 19,684 | 19,684 | 0 | 19,684 | 0 |
| Current financial assets | |||||
| Loans granted | 17,966 | 17,966 | 0 | 17,966 | 0 |
| Other current financial assets | 36 | 36 | 36 | ||
| Trade and other receivables | 161,533 | 161,533 | 0 | 161,533 | 0 |
| Cash and cash equivalents | 44,376 | 44,376 | 0 | 44,376 | 0 |
| Non-current financial liabilities | |||||
| Borrowings | 306,578 | 306,578 | 0 | 306,578 | 0 |
| Operating liabilities | 17,316 | 17,316 | 0 | 17,316 | 0 |
| Current financial liabilities | |||||
| Borrowings | 30,598 | 30,598 | 0 | 30,598 | 0 |
| Operating liabilities | 108,222 | 108,222 | 0 | 108,222 | 0 |
| In EUR thousand | Book value | Fair value | Level 1 | Level 2 | Level 3 |
| Non-current financial assets | |||||
| Investments in shares and interests listed | |||||
| on the stock exchange, measured at fair | 2,139 | 2,139 | 2,139 | 0 | 0 |
| value through other comprehensive income | |||||
| Investments in shares and interests not | |||||
| listed on the stock exchange, measured at | 284 | 284 | 0 | 0 | 284 |
| fair value through other comprehensive | |||||
| income | |||||
| Loans granted | 46,082 | 46,082 | 0 | 46,082 | 0 |
| Trade receivables | 19,246 | 19,246 | 0 | 19,246 | 0 |
| Current financial assets | |||||
| Loans granted | 11,496 | 11,496 | 0 | 11,496 | 0 |
| Fair value of interest rate swap | 20 | 20 | 0 | 20 | 0 |
| Trade and other receivables | 152,170 | 152,170 | 0 | 152,170 | 0 |
| Cash and cash equivalents | 19,573 | 19,573 | 0 | 19,573 | 0 |
| Non-current financial liabilities | |||||
| Borrowings | 236,683 | 236,683 | 0 | 236,683 | 0 |
| Operating liabilities | 3,847 | 3,847 | 0 | 3,847 | 0 |
| Current financial liabilities | |||||
| Borrowings | 132,757 | 132,757 | 0 | 132,757 | 0 |
| Operating liabilities | 99,300 | 99,300 | 0 | 99,300 | 0 |
| Telekom Slovenije Group | Book value | Fair value | Level 1 | Level 2 | Level 3 |
| in EUR thousand | |||||
| Investment property | 3,296 | 5,010 | 5,010 |
| Telekom Slovenije | Book value | Fair value | Level 1 | Level 2 | Level 3 |
| in EUR thousand | |||||
| Investment property | 3,296 | 5,010 | 5,010 |
| Telekom Slovenije Group | Book value | Fair value | Level 1 | Level 2 | Level 3 |
| in EUR thousand | |||||
| Investment property | 4,304 | 5,102 | 5,102 |
| Telekom Slovenije | Book value | Fair value | Level 1 | Level 2 | Level 3 |
| in EUR thousand | |||||
| Investment property | 7,457 | 9,190 | 9,190 |
| In EUR thousand | 2023 | 2022 |
| Amounts claimed in litigation | 250,542 | 188,105 |
| In EUR thousand | 2023 | 2022 |
| Amounts claimed in litigation | 247,802 | 185,365 |
| Telekom Slovenije | Telekom Slovenije | |||
| Group | ||||
| In EUR thousand | 31 Dec | 31 Dec | 31 Dec | 31 Dec |
| 2023 | 2022 | 2023 | 2022 | |
| Performance bonds and warranty bonds | 11,741 | 11,507 | 8,480 | 8,281 |
| Other guarantees | 1,020 | 218 | 28 | 170 |
| Total guarantees issued | 12,761 | 11,725 | 8,508 | 8,451 |
| Receipts as profit pay-outs | ||
| Total gross | based on the resolution of | |
| In EUR thousand | receipts | the General Meeting of |
| Shareholders | ||
| Members of the Management Board total | 920 | - |
| Members of the Supervisory Board | 245 | - |
| Members of the Supervisory Board committees | 24 | - |
| Other managerial staff employed under contracts not | 4,505 | - |
| subject to the tariff part of the Collective Agreement |
| Receipts as profit | Loans | |||
| Total | pay-outs based | |||
| gross | on the resolution | Unpaid | ||
| In EUR thousand | receipts | of the General | portion at 31 | Repayments |
| Meeting of | December | in 2022 | ||
| Shareholders | 2022 | |||
| Members of the Management Board total | 1,098 | - | - | - |
| Members of the Supervisory Board | 266 | - | - | - |
| Members of the Supervisory Board committees | 17 | - | - | - |
| Other managerial staff employed under | ||||
| contracts not subject to the tariff part of the | 4,282 | - | - | 1 |
| Collective Agreement | ||||
| Voluntary | ||||||||
| In EUR | Salary | Cost | Holiday | Insurance | Bonuses | supplementary | Total | Total |
| reimbursement | allowance | premiums | pension | gross** | net*** | |||
| insurance | ||||||||
| Boštjan Košak | ||||||||
| (1 Jan. - 31 | 172,531 | 1,818 | 2,159 | 288 | 5,906 | 2,904 | 185,606 | 86,638 |
| Dec.) | ||||||||
| Boštjan Škufca | ||||||||
| Zaveršek | 163,906 | 1,845 | 2,159 | 228 | 0 | 2,904 | 171,042 | 86,948 |
| (1 Jan. - 31 | ||||||||
| Dec.) | ||||||||
| Špela Fortin | ||||||||
| (1 Jan. - 31 | 154,683 | 1,755 | 2,159 | 776 | 6,510 | 2,904 | 168,787 | 76,141 |
| Dec.) | ||||||||
| Irma Gubanec | ||||||||
| (1 Jan. - 31 | 155,271 | 2,919 | 2,159 | 771 | 0 | 2,904 | 164,024 | 82,860 |
| Dec.) | ||||||||
| Vesna Prodnik | ||||||||
| (1 Jan. - 31 | 155,271 | 2,934 | 2,159 | 776 | 6,438 | 2,904 | 170,482 | 77,593 |
| Dec.) | ||||||||
| Mitja Štular | ||||||||
| (1 Jan. - 13 | 54,380 | 0 | 720 | 33 | 3,563 | 1,210 | 59,906 | 29,716 |
| May)* | ||||||||
| Total | 856,042 | 11,271 | 11,515 | 2,872 | 22,417 | 15,730 | 919,847 | 439,896 |
| Voluntary | ||||||||||
| Salary | Variable | Other | Cost | Holiday | Insurance | Bonuses | supplementary | Total | Total | |
| In EUR | pay* | personal | reimbursement | allowance | premiums | pension | gross** | net*** | ||
| earnings | insurance | |||||||||
| Boštjan Košak | ||||||||||
| (4 Oct. - 31 | 40,228 | 0 | 0 | 664 | 502 | 10 | 1,898 | 726 | 44,028 | 20,792 |
| Dec.) | ||||||||||
| Boštjan Škufca | ||||||||||
| Zaveršek (14 | 20,591 | 0 | 0 | 266 | 331 | 0 | 591 | 484 | 22,263 | 11,339 |
| Nov. - 31 Dec.) | ||||||||||
| Špela Fortin (1 |
145,686 | 18,321 | 0 | 1,541 | 1,924 | 1,013 | 6,387 | 2,904 | 177,776 | 81,135 |
| Jan. - 31 Dec.) | ||||||||||
| Irma Gubanec | ||||||||||
| (12 Oct. - 31 | 32,699 | 0 | 0 | 675 | 502 | 81 | 0 | 726 | 34,683 | 18,347 |
| Dec.) | ||||||||||
| Vesna Prodnik | ||||||||||
| (14 Nov. - 31 | 19,508 | 0 | 0 | 271 | 331 | 81 | 1,202 | 484 | 21,877 | 10,088 |
| Dec.) | ||||||||||
| Barbara Galičič | ||||||||||
| Drakslar (1 Jan. | 114,251 | 11,913 | 80,582 | 1,171 | 1,443 | 790 | 5,414 | 2,420 | 217,984 | 97,350 |
| - 11 Oct.) | ||||||||||
| Tomaž Jontes | ||||||||||
| (1 Jan. - 1 | 103,933 | 41,123 | 689 | 823 | 1,283 | 871 | 5,579 | 2,178 | 156,479 | 71,679 |
| Sept.) | ||||||||||
| Cvetko Sršen (1 |
123,058 | 14,107 | 83,048 | 1,303 | 1,443 | 465 | 5,695 | 2,420 | 231,539 | 103,000 |
| Jan. - 3 Oct.) | ||||||||||
| Mitja Štular (1 | 146,148 | 12,753 | 0 | 1,127 | 1,924 | 544 | 6,790 | 2,904 | 172,190 | 86,048 |
| Jan. - 13 Nov.) | ||||||||||
| Tomaž Seljak | ||||||||||
| (for 2020 | 0 | 10,264 | 0 | 0 | 0 | 0 | 0 | 0 | 10,264 | 4,723 |
| and 2021) | ||||||||||
| Matjaž Beričič | ||||||||||
| (for 2020 | 0 | 5,061 | 0 | 0 | 0 | 0 | 0 | 0 | 5,061 | 2,957 |
| and 2021) | ||||||||||
| Vida Žurga | 0 | 2,939 | 0 | 0 | 0 | 0 | 0 | 0 | 2,939 | 1,717 |
| (for 2020) | ||||||||||
| Ranko Jelača |
0 | 718 | 0 | 0 | 0 | 0 | 0 | 0 | 718 | 419 |
| (for 2020) | ||||||||||
| Total | 746,102 | 117,199 | 164,319 | 7,841 | 9,683 | 3,855 | 33,556 | 15,246 | 1,097,801 | 509,594 |
| In EUR | Meetings | Basic pay | Total gross* | Total net** |
| External members | ||||
| Vesna Prodnik (1 Jan–31 Dec) | 1,073 | 5,085 | 6,158 | 4,478 |
| Total | 1,073 | 5,085 | 6,158 | 4,478 |
| In EUR | Meetings | Basic pay | Total | Total net** |
| gross* | ||||
| External members | ||||
| Vesna Prodnik (9 Nov–31 Dec) | 138 | 563 | 701 | 509 |
| Mitja Štular (1 Jan–9 Nov) | 660 | 4,365 | 5,025 | 3,654 |
| Total | 798 | 4,928 | 5,726 | 4,163 |
| In EUR | Meetings | Basic | Committees | Travel | Liability | Total | Total |
| pay | expenses | insurance | gross* | net** | |||
| External members | |||||||
| Žiga Debeljak (1 Jan–31 Dec) | 3,861 | 28,000 | 1,980 | 0 | 228 | 34,069 | 24,550 |
| Karla Pinter (1 Jan–31 Dec) | 3,861 | 22,400 | 1,980 | 0 | 228 | 28,469 | 20,477 |
| Marko Boštjančič (1 Jan–31 Dec) | 3,861 | 21,000 | 1,980 | 4,616 | 228 | 31,685 | 22,817 |
| Alenka Čok Pangeršič (1 Jan–31 Dec) | 3,586 | 17,500 | 2,948 | 0 | 228 | 24,262 | 17,418 |
| Mateja Čuk Orel (1 Jan–31 Dec) | 3,861 | 19,250 | 1,540 | 0 | 228 | 24,879 | 17,866 |
| Aleksander Igličar (1 Jan–31 Dec) | 3,586 | 19,250 | 3,168 | 0 | 228 | 26,232 | 18,850 |
| Internal members | |||||||
| Drago Kijevčanin (1 Jan–31 Dec) | 3,861 | 22,400 | 4,488 | 0 | 228 | 30,977 | 22,255 |
| Dušan Pišek (1 Jan–31 Dec) | 3,861 | 17,500 | 660 | 0 | 228 | 22,249 | 15,907 |
| Rok Pleteršek (1 Jan–31 Dec) | 3,861 | 17,500 | 660 | 0 | 228 | 22,249 | 15,907 |
| Total | 34,199 | 184,800 | 19,404 | 4,616 | 2,052 | 245,071 | 176,047 |
| In EUR | Meetings | Basic | Committees | Travel | Liability | Total | Total |
| pay | expenses | insurance | gross* | net** | |||
| External members | |||||||
| Žiga Debeljak (9 Sept–31 Dec) | 2,860 | 7,865 | 1,100 | 0 | 0 | 11,825 | 8,601 |
| Iztok Černoša (1 Jan–9 Sept) | 2,915 | 16,878 | 1,540 | 0 | 620 | 21,953 | 15,515 |
| Karla Pinter (1 Jan–31 Dec) | 5,775 | 19,940 | 1,320 | 0 | 620 | 27,655 | 19,663 |
| Marko Boštjančič (9 Sept–31 Dec) | 2,860 | 5,833 | 1,100 | 1,731 | 0 | 11,524 | 8,382 |
| Alenka Čok Pangeršič (9 Sept–31 Dec) | 2,860 | 5,396 | 660 | 0 | 0 | 8,916 | 6,484 |
| Mateja Čuk Orel (9 Sept–31 Dec) | 2,860 | 5,916 | 1,100 | 0 | 0 | 9,876 | 7,183 |
| Aleksander Igličar (1 Jan–31 Dec) | 5,775 | 21,000 | 2,904 | 0 | 620 | 30,299 | 21,586 |
| Radovan Cerjak (1 Jan–9 Sept) | 2,915 | 15,672 | 1,540 | 0 | 620 | 20,747 | 14,639 |
| Marko Kerin (1 Jan–9 Sept) | 2,915 | 16,644 | 3,564 | 0 | 620 | 23,743 | 16,818 |
| Jurij Toplak (1 Jan–9 Sept) | 2,640 | 12,056 | 1,100 | 0 | 620 | 16,416 | 11,488 |
| Internal members | |||||||
| Drago Kijevčanin (1 Jan–31 Dec) | 5,396 | 22,400 | 5,104 | 0 | 620 | 33,520 | 23,928 |
| Dušan Pišek (1 Jan–31 Dec) | 5,775 | 19,104 | 220 | 0 | 620 | 25,719 | 18,255 |
| Rok Pleteršek (2 June–31 Dec) | 4,180 | 9,755 | 220 | 0 | 0 | 14,155 | 10,295 |
| Jana Žižek Kuhar (1 Jan–2 June) | 1,595 | 7,340 | 0 | 0 | 620 | 9,555 | 6,499 |
| Total | 51,321 | 185,799 | 21,472 | 1,731 | 5,580 | 265,903 | 189,336 |
| In EUR | Basic pay | Committees | Total gross* | Total net** |
| External committee members | ||||
| Janez Bešter (1 Jan–31 Dec) | 5,600 | 660 | 6,260 | 4,553 |
| Barbara Gorjup (1 Jan–31 Dec) | 5,600 | 3,168 | 8,768 | 6,377 |
| Marko Hočevar (1 Jan–31 Dec) | 5,600 | 2,948 | 8,548 | 6,217 |
| Total | 16,800 | 6,776 | 23,576 | 17,147 |
| In EUR | Basic pay | Committees | Total gross* | Total net** |
| External committee members | ||||
| Janez Bešter (28 Nov–31 Dec) | 467 | 0 | 467 | 339 |
| Barbara Gorjup (1 Jan–31 Dec.) | 5,600 | 2,684 | 8,284 | 6,025 |
| Marko Hočevar (1 Jan–31 Dec) | 5,600 | 2,464 | 8,064 | 5,865 |
| Total | 11,667 | 5,148 | 16,815 | 12,229 |
| In EUR | Committees | Total gross* | Total net** |
| External members | |||
| Marko Hočevar (1 Jan–31 Dec) | 2,860 | 2,860 | 2,080 |
| Barbara Gorjup (1 Jan–31 Dec) | 3,080 | 3,080 | 2,240 |
| Drago Kijevčanin (1 Jan–31 Dec) | 3,080 | 3,080 | 2,240 |
| Aleksander Igličar (1 Jan–31 Dec) | 3,080 | 3,080 | 2,240 |
| Alenka Čok Pangeršič (1 Jan–31 Dec) | 2,860 | 2,860 | 2,080 |
| Total | 14,960 | 14,960 | 10,880 |
| In EUR | Committees | Total gross* | Total net** |
| Marko Hočevar (1 Jan–31 Dec) | 1,320 | 1,320 | 960 |
| Barbara Gorjup (1 Jan–31 Dec) | 1,540 | 1,540 | 1,120 |
| Drago Kijevčanin (1 Jan–31 Dec) | 1,540 | 1,540 | 1,120 |
| Aleksander Igličar (1 Jan–31 Dec) | 1,540 | 1,540 | 1,120 |
| Marko Kerin (1 Jan–9 Sept) | 1,320 | 1,320 | 960 |
| Alenka Čok Pangeršič (14 Sept–31 Dec) | 220 | 220 | 160 |
| Total | 7,480 | 7,480 | 5,440 |
| In EUR | Committees | Total gross | Total net |
| External committee members | |||
| Barbara Gorjup (1 Jan–31 Dec) | 2,420 | 2,420 | 1,760 |
| Marko Hočevar (1 Jan–31 Dec) | 2,200 | 2,200 | 1,600 |
| Aleksander Igličar (1 Jan–31 Dec) | 2,420 | 2,420 | 1,760 |
| Drago Kijevčanin (1 Jan–31 Dec) | 2,420 | 2,420 | 1,760 |
| Alenka Čok Pangeršič (1 Jan–31 Dec) | 2,200 | 2,200 | 1,600 |
| Total | 11,660 | 11,660 | 8,480 |
| In EUR | Committees | Total gross* | Total net** |
| Marko Kerin (1 Jan–9 Sept) | 1,100 | 1,100 | 800 |
| Aleksander Igličar (1 Jan–31 Dec) | 1,540 | 1,540 | 1,120 |
| Drago Kijevčanin (1 Jan–31 Dec) | 1,540 | 1,540 | 1,120 |
| Marko Hočevar (1 Jan–31 Dec) | 1,320 | 1,320 | 960 |
| Barbara Gorjup (1 Jan–31 Dec) | 1,540 | 1,540 | 1,120 |
| Alenka Čok Pangeršič (14 Sept–31 Dec) | 440 | 440 | 320 |
| Total | 7,480 | 7,480 | 5,440 |
| Total amount of all | Total amount of all liabilities as | |
| In EUR thousand | liabilities as at 31 | at 31 December 2022 |
| December 2023 | ||
| Members of the Management Board total | 108 | 261 |
| Other | Voluntary | |||||||||||
| Company | in EUR | Salary | Christmas | personal | Cost | Holiday | Insurance | Bonuses | supplementary | Total | Total | |
| bonus |
Variable pay | earnings* | reimbursement | allowance | premiums | pension | gross** | net*** | ||||
| insurance | ||||||||||||
| Primož | ||||||||||||
| Avtenta | Kučič | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000 | 4,214 |
| (1.1.- | ||||||||||||
| 31.3.) | ||||||||||||
| Matija | ||||||||||||
| Avtenta | Nendl | 76,507 | 0 | 0 | 0 | 1,487 | 1.644 | 35 | 4,477 | 2,420 | 86,570 | 45,985 |
| (1.4.- | ||||||||||||
| 31.12.) | ||||||||||||
| Zef | ||||||||||||
| GVO | Vučaj | 99,474 | 0 | 0 | 0 | 1,610 | 2.159 | 177 | 3,987 | 2,904 | 110,311 | 56,371 |
| (1.1.- | ||||||||||||
| 31.12.) | ||||||||||||
| Klavdij | ||||||||||||
| Soline | Godnič | 90,541 | 0 | 0 | 0 | 1,703 | 1.203 | 0 | 6,936 | 2,904 | 103,287 | 48,306 |
| (1.1.- | ||||||||||||
| 31.12.) | ||||||||||||
| Vesna | ||||||||||||
| TSinpo | Lednik | 79,752 | 0 | 0 | 0 | 1,726 | 2.192 | 127 | 3,184 | 2,904 | 89,885 | 47,682 |
| (10.1.- | ||||||||||||
| 31.12.) | ||||||||||||
| Sandra | ||||||||||||
| TSinpo | Peršak | 1,855 | 0 | 0 | 40,800 | 50 | 153 | 15 | 243 | 242 | 43,358 | 18,859 |
| (1.1.- | ||||||||||||
| 9.1.) | ||||||||||||
| Igor | ||||||||||||
| TSmedia | Gajster | 89,029 | 0 | 0 | 886 | 1,758 | 2.159 | 113 | 6,057 | 2,904 | 102,906 | 51,513 |
| (1.1.- | ||||||||||||
| 31.12.) | ||||||||||||
| Rajko | ||||||||||||
| TSmedia | Gerič | 12,046 | 0 | 0 | 15,330 | 0 | 360 | 10 | 10 | 242 | 27,998 | 14,067 |
| (1.1.- | ||||||||||||
| 19.2.) | ||||||||||||
| Tomaž | ||||||||||||
| IPKO | Seljak | 57,132 | 0 | 0 | 17,365 | 1,202 | 2.159 | 419 | 4,652 | 2,453 | 85,382 | 49,773 |
| (1.1. - | ||||||||||||
| 3.11.) 1 | ||||||||||||
| Tomaž | ||||||||||||
| IPKO 3 | Seljak | 61,832 | 0 | 27,477 | 0 | 3,720 | 0 | 0 | 0 | 0 | 93,029 | - |
| (1.1. - | ||||||||||||
| 3.11.) 2 | ||||||||||||
| Andras | ||||||||||||
| IPKO 3 | Pali | 18,636 | 0 | 0 | 0 | 240 | 0 | 0 | 0 | 0 | 18,876 | - |
| (4.11. - | ||||||||||||
| 31.12.) 2 | ||||||||||||
| Simon | ||||||||||||
| SIOL | Furlan | 6,390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,390 | - |
| Podgorica 3 | (1.1.- | |||||||||||
| 31.12.) | ||||||||||||
| Simon | ||||||||||||
| SiOL | Furlan | 3,340 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,340 | . |
| Sarajevo 3 | (1.1.- | |||||||||||
| 31.12.) |
| Other | Voluntary | |||||||||||
| Company | in EUR | Salary | Christmas | Variable | personal | Cost | Holiday | Insurance | supplementary | Total | *Total | |
| bonus | pay | earnings* | reimbursement | allowance | premiums | Bonuses | pension | gross** | net*** | |||
| insurance | ||||||||||||
| Avtenta | Primož Kučič | 24,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,000 | 16,908 |
| (1.1.-31.12.) | ||||||||||||
| GVO | Zef Vučaj | 99,599 | 0 | 2,075 | 0 | 1,859 | 2,064 | 177 | 4,746 | 2,904 | 113,424 | 56,749 |
| (1.1.-31.12.) | ||||||||||||
| Klavdij | ||||||||||||
| Soline | Godnič | 89,983 | 0 | 0 | 0 | 1,368 | 1,074 | 0 | 7,318 | 2,890 | 102,633 | 47,423 |
| (1.1.-31.12.) | ||||||||||||
| Sandra | ||||||||||||
| TSinpo | Peršak | 81,467 | 0 | 2,125 | 0 | 1,394 | 1,924 | 179 | 3,290 | 2,904 | 93,283 | 48,735 |
| (1.1.-31.12.) | ||||||||||||
| Danilo | ||||||||||||
| TSinpo | Tomšič | 0 | 0 | 2,192 | 0 | 0 | 0 | 0 | 0 | 0 | 2.192 | 1,281 |
| (1.1.- | ||||||||||||
| 30.9.2021) | ||||||||||||
| TSmedia | Rajko Gerič | 87,600 | 0 | 2,281 | 460 | 1,180 | 2,008 | 61 | 4,989 | 2,904 | 101,483 | 53,148 |
| (1.1.-31.12.) | ||||||||||||
| Igor Gajster | ||||||||||||
| TSmedia | (15.12.- | 3,133 | 0 | 0 | 0 | 117 | 0 | 0 | 0 | 132 | 3,382 | 2,090 |
| 31.12.) | ||||||||||||
| Tomaž Seljak | ||||||||||||
| IPKO | (1.1. - | 67,414 | 1.391 | 0 | 21,735 | 1,273 | 1,924 | 229 | 6,276 | 2,904 | 103,146 | 47,682 |
| 31.12.) 1 | ||||||||||||
| Tomaž Seljak | ||||||||||||
| IPKO 3 | (1.1. - | 72,300 | 0 | 0 | 0 | 5,820 | 0 | 0 | 0 | 0 | 78,120 | - |
| 31.12.) 2 | ||||||||||||
| SIOL | Simon Furlan | 3,057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,057 | - |
| Podgorica 3 | (1.1.-31.12.) | |||||||||||
| SiOL | Simon Furlan | 3,340 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,340 | - |
| Sarajevo 3 | (1.1.-31.12.) |
| in EUR | Meetings | Basic pay | Commitees* | Travel | Total | Total net*** |
| expenses | gross** | |||||
| Capital representatives | ||||||
| Vesna Prodnik (1.1.-31.12.) | 1,073 | 5,085 | 0 | 0 | 6,158 | 4,478 |
| Peter Anžin (9.6.-31.12.) | 660 | 2,783 | 396 | 0 | 3,839 | 2,792 |
| Sabina Merhar (1.1.-31.3.) | 413 | 1,250 | 440 | 0 | 2,103 | 1,529 |
| Employee representatives | ||||||
| Helena Jakič (1.1.-31.12.) | 1,073 | 4,238 | 836 | 0 | 6,147 | 4,470 |
| Total | 3.219 | 13.356 | 1.672 | 0 | 18.247 | 13.269 |
| in EUR | Meetings | Basic pay | Commitees* | Travel | Total | Total net*** |
| expenses | gross** | |||||
| External members of commissions | ||||||
| Darinka Virant (1.1.-31.12.) | 0 | 1,695 | 836 | 61 | 2,592 | 1,885 |
| in EUR | Meetings | Basic pay | Commitees* | Travel | Total | Total net*** |
| expenses | gross** | |||||
| Capital representatives | ||||||
| Vesna Prodnik (14.11.-31.12.) | 138 | 563 | 0 | 0 | 701 | 509 |
| Mitja Štular (1.1.-13.11.) | 660 | 4,365 | 0 | 0 | 5,025 | 3,654 |
| Sabina Merhar (1.1.-31.12.) | 798 | 5,000 | 638 | 0 | 6,436 | 4,681 |
| Employee representatives | ||||||
| Helena Jakič (1.1.-31.12.) | 798 | 4,238 | 638 | 0 | 5,674 | 4,126 |
| Total | 2.394 | 14.166 | 1.276 | 0 | 17.836 | 12.970 |
| in EUR | Meetings | Basic pay | Commitees* | Travel | Total | Total net*** |
| expenses | gross** | |||||
| External members of commissions | ||||||
| Darinka Virant (1.1.-31.12.) | 0 | 1,695 | 638 | 0 | 2,333 | 1,697 |
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 |
| Receivables due from companies in the Group | ||
| Subsidiaries - gross amount | 3,330 | 4,015 |
| Subsidiaries - allowance | -15 | -17 |
| Subsidiaries - net amount | 3,316 | 3,998 |
| Loans to companies in the Group | ||
| Subsidiaries - gross amount | 37,516 | 57,553 |
| Subsidiaries - allowance | 0 | 0 |
| Subsidiaries - net amount | 37,516 | 57,553 |
| Liabilities to companies in the Group | ||
| Subsidiaries | 33,092 | 26,721 |
| In EUR thousand | I–XII 2023 | I–XII 2022 |
| Revenue from sales in the Group | 15,799 | 15,829 |
| Subsidiaries | 15,799 | 15,829 |
| Purchase of material and services in the Group | 23,171 | 21,247 |
| Subsidiaries | 23,171 | 21,247 |
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 |
| GVO, d.o.o. | 4,517 | 2,993 |
| TSmedia, d.o.o. | 492 | 290 |
| IPKO, d.o.o. | 20,000 | 42,649 |
| SOLINE d.o.o. | 1,789 | 1,275 |
| SIOL d.o.o., Zagreb | 313 | 458 |
| SiOL d.o.o. Sarajevo | 3,920 | 4,413 |
| SIOL BEOGRAD | 0 | 151 |
| INFRATEL, d.o.o. | 3,654 | 2,453 |
| SIOL Prishtina | 2,832 | 2,871 |
| Total granted to subsidiaries | 37,516 | 57,553 |
| Telekom Slovenije | Telekom Slovenije | |||
| Group | ||||
| In EUR thousand | 31 Dec | 31 Dec | 31 Dec 2023 | 31 Dec 2022 |
| 2023 | 2022 | |||
| Outstanding trade receivables | 4,659 | 4,726 | 3,898 | 4,247 |
| Outstanding trade payables | 4,214 | 4,871 | 4,055 | 4,830 |
| VAT liabilities | 5,655 | 3,706 | 5,490 | 3,695 |
| Income tax payables | -889 | 3,803 | -442 | 3,437 |
| In EUR thousand | I–IX 2023 | I–IX 2022 | I–IX 2023 | I–IX 2022 |
| Operating revenues | 24,579 | 12,241 | 18,058 | 10,934 |
| Purchase costs of material and services | 24,646 | 8,366 | 23,504 | 0 |
| In EUR thousand | I–IX 2023 | I–IX 2022 | I–IX 2023 | I–IX 2022 |
| VAT payment | 55,554 | 38,287 | 54,660 | 38,228 |
| CIT payment | 2,137 | 6,940 | 1,144 | 6,102 |
| Dividend payment | 0 | 19,687 | 0 | 19,687 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 2023 | 2022 | 2023 | 2022 |
| Audit services | 206 | 187 | 110 | 122 |
| Other assurance engagements | 16 | 8 | 16 | 8 |
| Tax advisory services | 0 | 0 | 0 | 0 |
| Other non-audit services | 16 | 11 | 12 | 0 |
| Total auditor’s fees | 238 | 206 | 138 | 130 |
| Telekom Slovenije | Telekom Slovenije | |||
| Group | ||||
| In EUR thousand | 31 Dec | 31 Dec | 31 Dec | 31 Dec |
| 2023 | 2021 | 2023 | 2021 | |
| Financial assets measured at amortised | ||||
| cost | ||||
| Cash and cash equivalents | 55,479 | 37,382 | 44,376 | 19,573 |
| Bank deposits | 1,037 | 800 | 36 | 0 |
| Loans granted | 9 | 25 | 37,526 | 57,578 |
| Trade and other receivables | 189,647 | 176,632 | 180,615 | 169,836 |
| Financial assets measured at fair value | ||||
| through other comprehensive income | ||||
| Investments in shares and interests of companies | 2,454 | 2,423 | 2,454 | 2,423 |
| Financial liabilities measured at amortised | ||||
| cost | ||||
| Operating liabilities | 147,082 | 132,092 | 125,538 | 103,147 |
| Borrowings | 337,177 | 369,440 | 337,176 | 369,440 |
| Other financial liabilities | 2 | 2 | 0 | 0 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Loans granted | 9 | 25 | 37,526 | 57,578 |
| Deposits | 1,039 | 802 | 36 | 0 |
| Trade and other receivables | 189,808 | 176,931 | 180,775 | 170,130 |
| - of which trade receivables | 179,731 | 170,406 | 171,583 | 164,768 |
| Cash and cash equivalents | 55,479 | 37,382 | 44,376 | 19,573 |
| TOTAL | 246,335 | 215,140 | 262,713 | 247,281 |
| 31 Dec 2023 | 31 Dec 2022 | |||||||
| Expected % | Expected | |||||||
| Gross | of credit | Allowance | Net | Gross | % of | Allowance | Net | |
| amount | losses | amount | amount | credit | amount | |||
| losses | ||||||||
| Total trade receivables | 200,927 | -21,196 | 179,731 | 188,380 | -17,974 | 170,406 | ||
| Trade receivables not past due | 165,270 | 0.5% | -784 | 164,486 | 155,985 | 0.5% | -714 | 155,271 |
| Overdue | ||||||||
| - up to and including 30 days | 8,799 | 5% | -412 | 8,387 | 8,565 | 4% | -316 | 8,249 |
| - from and including 31 days to and | 3,754 | 11% | -415 | 3,339 | 2,990 | 11% | -318 | 2,672 |
| including 60 days | ||||||||
| - from and including 61 days to and | 781 | 18% | -137 | 644 | 1,365 | 16% | -212 | 1,153 |
| including 90 days | ||||||||
| - from and including 91 days to and | 2,493 | 46% | -1,135 | 1,358 | 2,078 | 45% | -941 | 1,137 |
| including 180 days | ||||||||
| - from and including 181 days to | 2,735 | 87% | -2,371 | 364 | 2,297 | 55% | -1,265 | 1,032 |
| and including 365 days | ||||||||
| - from and including 366 days up to | 6,642 | 83% | -5,486 | 1,156 | 5,484 | 84% | -4,605 | 879 |
| two years | ||||||||
| - over two years | 7,650 | 100% | -7,653 | -3 | 6,484 | 100% | -6,472 | 12 |
| - trade receivables in insolvency | 2,803 | 100% | -2,803 | 0 | 3,132 | 100% | -3,131 | 1 |
| proceedings | ||||||||
| Total trade receivables past due | 35,657 | -20,412 | 15,245 | 32,395 | -17,260 | 15,135 | ||
| Other trade receivables | 10,077 | 0 | 10,077 | 6,525 | 0 | 6,525 | ||
| Total receivables | 211,004 | -21,196 | 189,808 | 194,905 | 0 | -17,974 | 176,931 | |
| 31 Dec 2023 | 31 Dec 2022 | |||||||
| Expected | Expected | |||||||
| In EUR thousand | Gross | % of | Allowance | Net | Gross | % of | Allowance | Net |
| amount | credit | amount | amount | credit | amount | |||
| losses | losses | |||||||
| Total trade receivables | 187,747 | -16,164 | 171,583 | 178,525 | -13,757 | 164,768 | ||
| Trade receivables not past due | 158,789 | 0% | -787 | 158,002 | 151,819 | 0.5% | -724 | 151,095 |
| Overdue | ||||||||
| - up to and including 30 days | 8,126 | 5% | -405 | 7,721 | 7,793 | 4% | -312 | 7,481 |
| - from and including 31 days to and including 60 days | 3,509 | 11% | -386 | 3,123 | 2,725 | 11% | -300 | 2,425 |
| - from and including 61 days to and including 90 days | 598 | 15% | -90 | 508 | 1,205 | 15% | -181 | 1,024 |
| - from and including 91 days to and including 180 days | 1,628 | 45% | -733 | 895 | 1,792 | 46% | -824 | 968 |
| - from and including 181 days to and including 365 days | 2,239 | 90% | -2,025 | 214 | 1,819 | 50% | -909 | 910 |
| - from and including 366 days up to two years | 3,108 | 64% | -1,988 | 1,120 | 2,404 | 64% | -1,538 | 866 |
| - over two years | 7,457 | 100% | -7,457 | 0 | 6,462 | 100% | -6,462 | 0 |
| - trade receivables in insolvency proceedings | 2,293 | 100% | -2,293 | 0 | 2,506 | 100% | -2,507 | -1 |
| Total trade receivables past due | 28,958 | -15,377 | 13,581 | 26,706 | -13,033 | 13,673 | ||
| Other trade receivables | 9,192 | 0 | 9,192 | 5,362 | 0 | 5,362 | ||
| Total receivables | 196,939 | -16,164 | 180,775 | 183,887 | -13,757 | 170,130 | ||
| Telekom Slovenije | Telekom Slovenije | |||
| Group | ||||
| In EUR thousand | 31 Dec | 31 Dec | 31 Dec | 31 Dec |
| 2023 | 2022 | 2023 | 2022 | |
| Past due loans granted | 0 | 0 | 0 | 0 |
| Outstanding loans granted | 9 | 25 | 37,526 | 57,578 |
| - in less than 3 months | 3 | 7 | 1,487 | 3,212 |
| - 3 to 12 months | 4 | 10 | 16,479 | 8,284 |
| - 1 to 2 years | 2 | 6 | 11,321 | 14,332 |
| - 2 to 5 years | 0 | 2 | 4,350 | 27,560 |
| - more than 5 years | 0 | 0 | 3,890 | 4,190 |
| Total | 9 | 25 | 37,526 | 57,578 |
| Not due | |||||||
| In EUR thousand | Up to 3 | 3 to 12 | 1 to 2 | 2 to 5 | Over 5 | Total | Book value of |
| months | months | years | years | years | liabilities | ||
| 31 Dec 2023 | |||||||
| Loans and | 887 | 43,849 | 45,556 | 181,391 | 122,681 | 394,364 | 337,700 |
| borrowings | |||||||
| Other financial | 0 | 2 | 0 | 0 | 0 | 2 | 2 |
| liabilities | |||||||
| Trade payables and | |||||||
| other operating | 93,881 | 29,866 | 11,839 | 5,476 | 6,021 | 147,083 | 147,083 |
| liabilities | |||||||
| Financial liabilities | 5,246 | 6,279 | 11,831 | 23,703 | 46,193 | 93,252 | 75,084 |
| from lease | |||||||
| Total | 100,014 | 79,996 | 69,226 | 210,570 | 174,895 | 634,701 | 559,869 |
| 31 Dec 2022 | |||||||
| Loans and | 8,505 | 137,413 | 37,817 | 96,473 | 132,639 | 412,847 | 370,087 |
| borrowings | |||||||
| Other financial | 2 | 0 | 0 | 0 | 0 | 2 | 2 |
| liabilities | |||||||
| Trade payables and | |||||||
| other operating | 89,528 | 34,387 | 3,669 | 443 | 4,065 | 132,092 | 132,092 |
| liabilities | |||||||
| Financial liabilities | 5,541 | 6,695 | 12,046 | 23,504 | 37,206 | 84,992 | 69,945 |
| from lease | |||||||
| Total | 103,576 | 178,495 | 53,532 | 120,420 | 173,910 | 629,933 | 572,126 |
| Not due | |||||||
| In EUR thousand | Up to 3 | 3 to 12 | 1 to 2 | 2 to 5 | Over 5 | Total | Book value of |
| months | months | years | years | years | liabilities | ||
| 31 Dec 2023 | |||||||
| Loans and | 887 | 43,849 | 45,556 | 181,391 | 122,681 | 394,364 | 337,700 |
| borrowings | |||||||
| Trade payables and | |||||||
| other operating | 91,945 | 16,278 | 11,716 | 5,476 | 125 | 125,540 | 125,540 |
| liabilities | |||||||
| Financial liabilities | 5,864 | 7,658 | 9,986 | 25,275 | 48,422 | 97,205 | 81,779 |
| from lease | |||||||
| Total | 98,696 | 67,785 | 67,258 | 212,142 | 171,228 | 617,109 | 545,019 |
| 31 Dec 2022 | |||||||
| Loans and | 8,505 | 137,413 | 37,817 | 96,473 | 132,639 | 412,847 | 370,087 |
| borrowings | |||||||
| Trade payables and | |||||||
| other operating | 87,396 | 11,905 | 3,278 | 443 | 125 | 103,147 | 103,147 |
| liabilities | |||||||
| Financial liabilities | 6,194 | 8,195 | 10,211 | 26,011 | 36,394 | 87,005 | 73,398 |
| from lease | |||||||
| Total | 102,095 | 157,513 | 51,306 | 122,927 | 169,158 | 602,999 | 546,632 |
| Not due | |||||||
| In EUR thousand | Up to 3 | 3 to 12 | 1 to 2 | 2 to 5 | Over 5 | Total | Book value of |
| months | months | years | years | years | liabilities | ||
| 31 Dec 2023 | |||||||
| Loans and | 887 | 43,849 | 45,556 | 181,391 | 122,681 | 394,364 | 337,700 |
| borrowings | |||||||
| Other financial | 0 | 2 | 0 | 0 | 0 | 2 | 2 |
| liabilities | |||||||
| Trade payables and | |||||||
| other operating | 93,881 | 29,866 | 11,839 | 5,476 | 6,021 | 147,083 | 147,083 |
| liabilities | |||||||
| Financial liabilities | 5,246 | 6,279 | 11,831 | 23,703 | 46,193 | 93,252 | 75,084 |
| from lease | |||||||
| Total | 100,014 | 79,996 | 69,226 | 210,570 | 174,895 | 634,701 | 559,869 |
| 31 Dec 2022 | |||||||
| Loans and | 8,505 | 137,413 | 37,817 | 96,473 | 132,639 | 412,847 | 370,087 |
| borrowings | |||||||
| Other financial | 2 | 0 | 0 | 0 | 0 | 2 | 2 |
| liabilities | |||||||
| Trade payables and | |||||||
| other operating | 89,528 | 34,387 | 3,669 | 443 | 4,065 | 132,092 | 132,092 |
| liabilities | |||||||
| Financial liabilities | 5,541 | 6,695 | 12,046 | 23,504 | 37,206 | 84,992 | 69,945 |
| from lease | |||||||
| Total | 103,576 | 178,495 | 53,532 | 120,420 | 173,910 | 629,933 | 572,126 |
| Not due | |||||||
| In EUR thousand | Up to 3 | 3 to 12 | 1 to 2 | 2 to 5 | Over 5 | Total | Book value of |
| months | months | years | years | years | liabilities | ||
| 31 Dec 2023 | |||||||
| Loans and | 887 | 43,849 | 45,556 | 181,391 | 122,681 | 394,364 | 337,700 |
| borrowings | |||||||
| Trade payables and | |||||||
| other operating | 91,945 | 16,278 | 11,716 | 5,476 | 125 | 125,540 | 125,540 |
| liabilities | |||||||
| Financial liabilities | 5,864 | 7,658 | 9,986 | 25,275 | 48,422 | 97,205 | 81,779 |
| from lease | |||||||
| Total | 98,696 | 67,785 | 67,258 | 212,142 | 171,228 | 617,109 | 545,019 |
| 31 Dec 2022 | |||||||
| Loans and | 8,505 | 137,413 | 37,817 | 96,473 | 132,639 | 412,847 | 370,087 |
| borrowings | |||||||
| Trade payables and | |||||||
| other operating | 87,396 | 11,905 | 3,278 | 443 | 125 | 103,147 | 103,147 |
| liabilities | |||||||
| Financial liabilities | 6,194 | 8,195 | 10,211 | 26,011 | 36,394 | 87,005 | 73,398 |
| from lease | |||||||
| Total | 102,095 | 157,513 | 51,306 | 122,927 | 169,158 | 602,999 | 546,632 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Financial instruments with variable | ||||
| interest rate | ||||
| Financial liabilities | 237,143 | 265,824 | 237,143 | 265,824 |
| Net financial liabilities | 237,143 | 265,824 | 237,143 | 265,824 |
| 2023 | Interest rate increase/decrease | Effect on profit or loss before tax in EUR thousand | |
| Telekom Slovenije Group | Telekom Slovenije, d.d. | ||
| EURO | +100 bps | -2,371* | -2,371* |
| EURO | -100 bps | 2,371* | 2,371* |
| 2022 | Interest rate increase/decrease | Effect on profit or loss before tax in EUR thousand | |
| Telekom Slovenije Group | Telekom Slovenije, d.d. | ||
| EURO | +100 bps | -2,526* | -2,526* |
| EURO | -100 bps | 2,658* | 2,658* |
| EURIBOR | Value at 31 Dec 2023 | Value at 31 Dec 2022 | Change |
| (in percentage points) | |||
| 3-month | 3.909 | 2.132 | 1.777 |
| 6-month | 3.861 | 2.693 | 1.168 |
| Telekom Slovenije Group | Telekom Slovenije | |||
| In EUR thousand | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
| Borrowings and other financial liabilities | 412,262 | 439,387 | 418,955 | 442,838 |
| Current investments and cash assets with | -56,525 | -38,219 | -62,378 | -31,089 |
| short-term deposits | ||||
| Net financial liabilities | 355,737 | 401,168 | 356,577 | 411,749 |
| Equity | 658,638 | 611,677 | 630,189 | 606,233 |
| Total assets | 1,317,866 | 1,275,338 | 1,250,315 | 1,223,290 |
| Debt-to-equity ratio | 54.0% | 65.6% | 56.6% | 67.9% |
| Equity-to-total assets ratio | 50.0% | 48.0% | 50.4% | 49.6% |