No- | Group | Company | |||
ASSETS | tes | As at 31 December 2023 | As at 31 December 2022 | As at 31 December 2023 | As at 31 December 2022 |
Non-current assets | |||||
Intangible assets | 6 | 77 | 57 | ||
Property, plant and equipment | 7 | 83 | 3 | ||
Right-of-use assets | 8 | 694 | 235 | ||
Investments in subsidiaries | 9 | 351,526 | 324,120 | ||
Investments in associates | 9 | 13,830 | 13,830 | ||
Deferred tax assets | 30 | 45 | 30 | ||
Long-term loans granted | 2,700 | ||||
Receivables after one year | - | - | |||
Other non-current financial assets | 10 | ||||
Total non-current assets | 366,255 | 340,975 | |||
Current assets | |||||
Inventories | 11 | - | 5 | ||
Prepayments and contract assets | 12 | 69 | 40 | ||
Trade receivables | 13 | 383 | 197 | ||
Other receivables | 14 | 46,225 | 21,059 | ||
Prepaid income tax | 30 | 0 | - | ||
Other financial assets | 15 | 0 | - | ||
Cash and cash equivalents | 16 | 120,015 | 244,310 | ||
Total current assets | 166,692 | 265,611 | |||
Assets of the disposal group classified as held for sale | - | - | |||
TOTAL ASSETS | 532,947 | 606,586 | |||
EQUITY AND LIABILITIES | |||||
Issued capital | 17 | 189,631 | 189,631 | ||
Revaluation reserve | 18 | - | - | ||
Legal reserve | 19 | 2,524 | 2,248 | ||
Other reserves | 19 | 50 | 50 | ||
Retained earnings (loss) | ( | 30,001 | 5,514 | ||
Equity attributable to shareholders of the parent company | 222,206 | 197,443 | |||
Non-controlling interest | - | - | |||
Total equity | 222,206 | 197,443 | |||
Non-current liabilities | |||||
Non-current borrowings and issued bonds | 22 | 74,849 | 74,805 | ||
Lease liabilities | 23 | 552 | 142 | ||
Congestion management revenue | 27 | - | - | ||
Provisions | 28 | - | - | ||
Other non-current payables and liabilities | 29 | - | - | ||
Total non-current liabilities | 75,401 | 74,947 | |||
Current liabilities | |||||
Current portion of non-current borrowings | 22 | - | - | ||
Current borrowings | 22 | 234,114 | 332,888 | ||
Current portion of lease liabilities | 23 | 149 | 94 | ||
Trade payables | 25 | 153 | 222 | ||
Prepayments received | 26 | - | - | ||
Current portion of congestion management funds | 27 | - | - | ||
Provisions | 28 | - | - | ||
Other current payables and liabilities | 31 | 924 | 992 | ||
Total current liabilities | 235,340 | 334,196 | |||
Liabilities of the disposal group classified as held for sale | - | - | |||
Total liabilities | 310,741 | 409,143 | |||
TOTAL EQUITY AND LIABILITIES | 532,947 | 606,586 |
GROUP | |||
Notes | 2023 | 2022 | |
(Restated) | |||
Revenue | 32 | ||
Other income | 32 | ||
Total revenue and other income | |||
Purchase of electricity and natural gas services | 33 | ( | ( |
Purchase of contracting services | 33 | ( | ( |
Wages and salaries and related expenses | ( | ( | |
Purchases of repair and maintenance services | ( | ( | |
Other expenses | 33 | ( | ( |
Total expenses | ( | ( | |
EBITDA | ( | ||
Dividend income | 35 | ||
Result on loss of control and revaluation of shares in associates | 10 | ||
Depreciation and amortisation | 6,7,8 | ( | ( |
Impairment of non-current assets | 7 | ( | |
Loss on write-off of non-current assets | ( | ( | |
Operating profit (loss) (EBIT) | ( | ||
Share of results of associates | 9 | ||
Total finance costs, net | 34 | ( | |
Profit (loss) before income tax | ( | ||
Income tax | |||
Current year income tax expenses | 30 | ||
Deferred tax benefit (expenses) | 30 | ( | ( |
Total income tax | |||
Net profit (loss) | ( | ||
Other comprehensive income | |||
Items that will not be reclassified to profit or loss s in subsequent | |||
periods | |||
Gain on revaluation of non-current assets | 7 | ||
Deferred tax (expenses) | 30 | ( | |
Total comprehensive income for the period | ( | ||
Net profit (loss) attributable to: | |||
Shareholders of the parent company | ( | ||
Non-controlling interest | ( | ||
( | |||
Comprehensive income attributable to: | |||
Shareholders of the parent company | ( | ||
Non-controlling interest | ( | ||
( |
Notes | Issued | Revaluation | Legal | Other | Retained | Non- | |||
Group | capital | reserve | reserve | reserves | earnings | Subtotal | controlling | Total | |
| interest | |||||||||
Balance as at 31 December 2021 | |||||||||
| Comprehensive income | |||||||||
| (expenses) | |||||||||
Net profit (loss) for the year | ( | ( | ( | ( | |||||
| Total comprehensive income | ( | ( | ( | ( | |||||
| (expenses) for the period | |||||||||
| Depreciation of revaluation | 18 | ( | |||||||
reserve and amounts written off Transfers to/from reserves | ( | ||||||||
Dividends | 20 | ( | ( | ( | ( | ||||
Increase in issued capital | 17 | ( | |||||||
Balance as at 31 December 2022 | ( | ||||||||
Balance as at 31 December 2022 | ( | ||||||||
Comprehensive income | |||||||||
Profit for the period | |||||||||
| Other comprehensive income | |||||||||
| (expenses) | |||||||||
Total comprehensive income for the period | |||||||||
| Depreciation of revaluation | 18 | ( | |||||||
reserve and amounts written off Transfers from reserves | ( | ( | |||||||
Dividends | ( | ( | ( | ( | |||||
Balance as at 31 December 2023 |
Group | Company | ||||
As at 31 | As at 31 | As at 31 | As at 31 | ||
December | December | December | December | ||
2023 | 2022 | 2023 | 2022 | ||
Cash flows from operating activities | |||||
Net profit (loss) | ( | 24,829 | 5,505 | ||
Adjustments for non-cash items: | |||||
Depreciation and amortisation expenses | 6,7,8 | 144 | 110 | ||
Impairment of property, plant and equipment | - | -- | |||
Loss on write-off of property, plant and equipment | - | - | |||
Loss on impairment and write-off of inventories, trade receivables and other assets | - | - | |||
Profit (loss) on disposal/write-off of property, plant and equipment | ( | - | - | ||
Income tax expenses | 30 | ( | ( | 250 | 9 |
Increase in provisions | 28 | - | - | ||
Grant income (amortisation) | 21 | ( | ( | - | - |
Elimination of results of financing and investing activities: | |||||
Dividend income | 35 | ( | (13,357) | (14,479) | |
Impairment (reversal of impairment) of investments in subsidiaries | 9 | (18,406) | 3,447 | ||
Total finance costs, net | ( | 1,508 | 1,232 | ||
Result on loss of control and revaluation of shares in associate | 10 | ( | - | - | |
Elimination of share of results of associates | ( | - | - | ||
Changes in working capital: | |||||
(Increase) decrease in trade and other receivables | ( | (186) | 94 | ||
(Increase) decrease in inventories, prepayments and other current assets | (29) | 165 | |||
Increase (decrease) in trade and other payables, grants, deferred income | ( | (75) | 136 | ||
and prepayments received | |||||
Increase in congestion management revenue | 27 | - | - | ||
Changes in other financial assets | ( | - | - | ||
Income tax received (paid) | ( | (270) | 440 | ||
Net cash flows from operating activities | (5,592) | (3,341) | |||
(Acquisition) of property, plant and equipment and intangible assets | ( | ( | (106) | (13) | |
Disposal of property, plant and equipment and intangible assets | - | - | |||
Loss of control in subsidiary/(acquisition) of associates and joint ventures | 9 | - | - | ||
(Acquisition) of associates and joint ventures | 9 | ( | (6,300) | (17,831) | |
Grants received | - | - | |||
Congestion management funds received | 27 | - | - | ||
Loans (granted)/recovered | (23,898) | (12,596) | |||
Dividends received | 13,357 | 14,479 | |||
Acquisition of short-term financial investments | ( | (180,366) | - | ||
Repayment of short-term financial investments | 180,366 | - | |||
Interest received | 6,709 | 430 | |||
Net cash flows used in investing activities | ( | (10,238) | (15,531) | ||
Issue of bonds | - | 74,804 | |||
Proceeds from borrowings | - | 242,884 | |||
Loans repaid | ( | ( | (117,420) | (5,973) | |
Repayment of lease liabilities | 23 | ( | ( | (109) | (91) |
Overdraft | 17,981 | - | |||
Interest paid | ( | ( | (8,842) | (337) | |
Dividends paid | ( | ( | (66) | (845) | |
Other cash flows from financing activities | ( | (9) | (84,128) | ||
Net cash flows from/used in financing activities | ( | ( | (108,465) | 226,314 | |
Change in cash and cash equivalents in disposal group | ( | - | - | ||
Increase/(decrease) in cash and cash equivalents | ( | (124,295) | (207,442) | ||
Cash and cash equivalents at the beginning of the period | 244,310 | 36,868 | |||
Cash and cash equivalents at the end of the period | 120,015 | 244,310 |
The Company’s shareholder | As at 31 December 2023 | As at 31 December 2022 | ||
| Republic of Lithuania represented by | Issued capital, EUR | % | Issued capital, EUR | % |
| the Ministry of Energy of the Republic | 189,631,000 | 100 | 189,631,000 | 100 |
| of Lithuania |
Company name | Registered office address | Ownership interest (%) | Profile of activities | ||
| As at 31 | As at 31 | ||||
| December | December | ||||
SUBSIDIARIES 2023 | 2022 | ||||
Litgrid AB | Karlo Gustavo Emilio | 97.5 | 97.5 | Electricity transmission system | |
| Manerheimo st. 8, Vilnius, | operator | ||||
| Lithuania | |||||
Amber Grid AB | Laisvės ave. 10, Vilnius, | 96.6 | 96.6 | Natural gas transmission system | |
| Lithuania | operator | ||||
| BALTPOOL UAB | Žalgirio st. 90, Vilnius, Lithuania | 67.0 | 67.0 | Operator of the exchange for | |
| trading in energy resources | |||||
| (biomass products), the | |||||
| administrator of PSO funds | |||||
| TETAS UAB | Senamiesčio st. 102B, | 100 | 100 | ||
| Panevėžys, Lithuania | Transformer substation, | ||||
| distribution station and | |||||
Company name | Registered office | Ownership interest (%) | Profile of activities | |
address | As at 31 | As at 31 | ||
| December 2023 | December 2022 | |||
Energy Cells UAB | Ozo st. 12A-1, Vilnius | 100 | 100 | Installation and management of electricity |
storage facilities | ||||
ASSOCIATES | ||||
GET Baltic UAB | Geležinio Vilko st. 18A, | Organisation of trading on the natural gas | ||
(controlled through Amber Grid AB) | Vilnius, Lithuania | 34.0 | 96.6 | exchange |
Holding company holding a minority | ||||
TSO Holding AS | Lilleakerveien 2A, 0283 | 39.6 | 39.6 | interest in equities of the electricity |
Oslo, Norway | exchange operator and the market | |||
coupling operator | ||||
JOINT VENTURES | ||||
| Provision of services ensuring safety and | ||||
Baltic RCC OÜ | Kadaka tee 42 12915 | 33.33 | 33.33 | reliability of the electricity system and |
Tallinn Eesti | coordination between the transmission | |||
| network operators of the Baltic region |
Trade payables | |
2022 | |||
Before restatement | Restatement effect | After restatement | |
Revenue | 587,757 | - | 587,757 |
Other income | 2,167 | - | 2,167 |
Dividend income | 43 | (43) | - |
Total revenue and other income: | 589,967 | (43) | 589,924 |
Expenses for purchase of balancing and regulating | (203,588) | 203,588 | - |
electricity | |||
Expenses for electricity system services | (111,633) | 111,633 | - |
Expenses for electricity technological needs | (99,576) | 99,576 | - |
Expenses for other electricity services | (5,309) | 5,309 | - |
Expenses for natural gas system balancing service | (26,827) | 28,627 | - |
Expenses for natural gas technological needs | (13,007) | 13,007 | - |
Subcontracting and raw materials acquisitions | (59,101) | 59,101 | - |
Purchase of electricity and natural gas services | - | - | (459,940) |
Purchase of contracting services | (59,101) | ||
Depreciation and amortisation | (35,056) | 35,056 | - |
Wages and salaries and related expenses | (45,072) | - | (45,072) |
Purchases of repair and maintenance services | (8,394) | - | (8,394) |
Taxes and charges | (7,897) | 7,897 | - |
Telecommunication and IT expenses | (4,695) | 4,695 | - |
Transport expenses | (5,614) | 5,614 | - |
Write-off expenses of property, plant and equipment | (211) | 211 | - |
Write-off expenses of other assets | (49) | 49 | - |
Write-downs of inventories, expected credit losses of receivables | (112) | 112 | - |
Other expenses | (10,484) | (18,206) | (28,851) |
Total expenses | (636,625) | 556,269 | (601,358) |
EBITDA | (11,434) | ||
Dividends | - | 43 | 43 |
Depreciation and amortisation | - | (35,056) | (35,056) |
Non-current assets write-offs | - | (112) | (211) |
Operating profit (loss) EBIT | (46,658) | - | (46,658) |
Interest income | 213 | (213) | - |
Interest expenses | (3,232) | 3,232 | - |
Total finance costs, net | (3,019) | - | (3,019) |
2022 | |||
Before restatement | Restatement effect | After restatement | |
Revenue | 725 | - | 725 |
Other income | - | - | - |
Dividend income | 14,479 | - | 14,479 |
Total revenue and other income: | 15,204 | - | 15,204 |
Wages and salaries and related expenses | (3,590) | - | (3,590) |
Taxes and charges | (31) | 31 | - |
Telecommunication and IT expenses | (149) | 149 | - |
Transport expenses | (41) | 41 | - |
Depreciation and amortisation | (110) | 110 | - |
Impairment of investments in subsidiaries | (3,447) | 3,447 | - |
Other expenses | (1,090) | (221) | (1,311) |
Total expenses | (8,458) | 3,557 | (4,901) |
EBITDA | - | - | 10,303 |
Depreciation and amortisation | - | (110) | (110) |
Impairment (reversal of impairment) of investments | - | (3,447) | (3,447) |
Operating profit (EBIT) | 6,746 | - | 6,746 |
Financing activities | |||
Interest income | 430 | (430) | - |
Interest expenses | (1,662) | 1662 | - |
Total finance costs, net | (1,232) | - | (1,232) |
Profit (loss) before income tax | 5,514 | - | 5,514 |
Deferred income tax benefit | (9) | - | (9) |
Net profit (loss) | 5,505 | - | 5,505 |
Transmission of | Transmission of | Elimination of | |||
electricity | natural gas | Other activities | intersegment | Total | |
transactions | |||||
Revenue and other income | 369,838 | 81,338 | 44,688 | (16,977) | 478,887 |
Operating expenses, excluding | |||||
electricity, gas and related expenses, depreciation, write-off and impairment | (40,294) | (30,248) | (36,951) | 17,000 | (90,493) |
EBITDA | 78,286 | 25,739 | 2,806 | (5,579) | 101,252 |
Adjusted EBITDA | 37,334 | 24,660 | 2,806 | (5,579) | 59,221 |
Temporary regulatory differences for previous periods | 18,942 | (2,883) | - | - | 16,059 |
Temporary regulatory differences for reporting period | (59,894) | 1,804 | - | - | (58,090) |
Overall effect of management’s | (40,952) | (1,079) | - | - | (42,031) |
adjustments on EBITDA | |||||
Reconciliation of EBITDA and net | (29,900) | (13,177) | 15,742 | (20,116) | (47,451) |
profit/loss | |||||
Depreciation and amortisation | (19,737) | (12,595) | (1,958) | - | (34,290) |
Loss on impairment and write-off of non-current assets | (21,905) | (8,169) | 18,397 | (18,406) | (30,083) |
Total finance costs, net | 4,434 | (1,758) | (1,942) | (508) | 226 |
Result of lost control in subsidiary | - | 9,076 | - | (660) | 8,416 |
and revaluation | |||||
Income tax | 7,308 | (567) | (235) | - | 6,506 |
Share of results of associates | 294 | 1,480 | - | 1,774 | |
Dividend income | - | 542 | - | (542) | - |
Net profit (loss) | 48,386 | 12,562 | 18,548 | (25,695) | 53,801 |
Total assets | 677,416 | 332,329 | 681,919 | (613,207) | 1,078,457 |
Net financial debt | (39,188) | (95,175) | (208,205) | 259,030 | (83,538) |
Investments (additions of property, plant and equipment and intangible assets) | (165,371) | (35,703) | (33,146) | (8,900) |
Transmission | Transmission of | Elimination of | |||
of electricity | natural gas | Other activities | intersegment | Total | |
transactions | |||||
Revenue and other income | 420,308 | 96,652 | 83,007 | (10,043) | 589,924 |
Operating expenses, excluding | |||||
electricity, gas and related expenses, depreciation, write-off and impairment | (36,720) | (25,711) | (90,652) | 11,665 | (141,418) |
EBITDA | (36,513) | 31,108 | 6,837 | (12,866) | (11,434) |
Adjusted EBITDA | 34,556 | 35,024 | (7,642) | 1,613 | 63,551 |
Temporary regulatory differences for previous periods | 26,964 | (4,860) | - | - | 22,104 |
Temporary regulatory differences for reporting period | 44,105 | 8,776 | - | - | 52,881 |
Overall effect of management’s | 71,069 | 3,916 | - | - | 74,985 |
adjustments on EBITDA | |||||
Reconciliation of EBITDA and net | (12,810) | (15,388) | 11,836 | (14,718) | (31,081) |
profit/loss | |||||
Depreciation and amortisation | (20,582) | (12,854) | (1,620) | - | (35,056) |
Asset write-offs, impairment | (250) | (143) | (99) | 280 | (211) |
Interest income | 63 | 20 | 460 | (330) | 213 |
Interest expenses | (947) | (641) | (2,052) | 408 | (3,232) |
Income tax | 8,863 | (2,368) | 667 | - | 7,162 |
Dividend income | 43 | 598 | 14,479 | (15,077) | 43 |
Net profit (loss) | (49,323) | 15,720 | 18,672 | (27,584) | (42,515) |
Total assets | 718,545 | 345,347 | 1,047,555 | (685,719) | 1,425,728 |
Net financial debt | (45,631) | (104,455) | (174,325) | 352,972 | 28,561 |
Investments (additions of property, plant and equipment and intangible assets) | (77,071) | (42,852) | (53,440) | (1,833) | (175,196) |
Company name | 2023 |
Energijos Skirstymo Operatorius AB | 103,582 |
Ignitis UAB | 42,846 |
Ignitis Gamyba AB | 9,033 |
Total revenue from major clients: | 155,461 |
Company name | 2022 |
Energijos Skirstymo Operatorius AB | 208,486 |
Ignitis UAB | 71,662 |
Ignitis Gamyba AB | 35,165 |
Total revenue from major clients: | 315,313 |
Statutory | ||||||
Group | Goodwill | Patents and | Computer | Other intangible | servitudes and | Total |
licences | software | assets | protection | |||
zones | ||||||
Net book amount as at 31 December 2021 | 61 | 120 | 4,425 | 483 | 4,665 | 9,754 |
Additions | - | 86 | 2,922 | 183 | - | 3,191 |
Write-offs | - | - | (18) | - | - | (18) |
Reclassification with PP&E | - | - | 89 | - | - | 89 |
Reclassification between categories | - | 239 | (239) | - | - | - |
Value adjustment due to a change in assumptions | - | - | - | - | (1,684) | (1,684) |
Amortisation charge | - | (87) | (2,133) | (216) | - | (2,436) |
Reclassification to disposal group | - | (36) | (301) | (137) | - | (474) |
Net book amount as at 31 December 2022 | 61 | 322 | 4,745 | 313 | 2,981 | 8,422 |
Acquisition cost | 61 | 1,001 | 14,926 | 792 | 2,981 | 19,761 |
Accumulated amortisation | - | (679) | (10,181) | (479) | - | (11,339) |
Net book amount as at 31 December 2022 | 61 | 322 | 4,745 | 313 | 2,981 | 8,422 |
Net book amount as at 31 December 2022 | 61 | 322 | 4,745 | 313 | 2,981 | 8,422 |
Additions | - | 11 | 3,176 | 60 | 176 | 3,423 |
Write-offs | - | - | (5) | - | - | (5) |
Value adjustment due to a change in assumptions | - | - | - | - | (62) | (62) |
Reclassification from PP&E | - | 70 | 280 | - | - | 350 |
Reclassification between categories | - | 816 | (816) | - | - | - |
Off-set of grants against non-current assets | - | - | (2,415) | - | - | (2,415) |
Amortisation charge | - | (335) | (1,078) | (125) | - | (1,538) |
Net book amount as at 31 December 2023 | 61 | 884 | 3,887 | 248 | 3,095 | 8,175 |
Acquisition cost | 61 | 1,840 | 12,992 | 580 | - | 18,568 |
Accumulated amortisation | - | (956) | (9,105) | (332) | - | (10,393) |
Net book amount as at 31 December 2023 | 61 | 884 | 3,887 | 248 | 3,095 | 8,175 |
Other property, Construct | |||||||
Group | Structures and | plant and | ion in | ||||
Land | Buildings | machinery | Vehicles | equipment | progress | Total | |
Net book amount as at 31 December 2021 | 682 | 26,079 | 520,816 | 1,049 | 14,217 | 40,260 | 603,103 |
Additions | - | - | 28,028 | 131 | 1,179 | 129,180 | 158,518 |
Prepayments for PP&E | - | - | - | - | - | 13,591 | 13,591 |
Sales | - | - | (27) | (5) | - | (32) | |
Write-offs | - | - | (1,325) | - | (27) | - | (1,352) |
Reclassification to/from inventories | - | - | (51) | - | (71) | - | (122) |
Put into operation (from construction work in progress) | - | 945 | 20,998 | - | 2,141 | (24,084) | - |
Reclassification from right-of-use assets | - | - | - | 785 | - | - | 785 |
Reclassification (from intangible assets) | - | - | - | - | - | (89) | (89) |
Reclassification between grant categories | - | - | (4,878) | - | (465) | 5,343 | - |
Off-set of grants against non-current assets | - | - | (914) | - | - | (86,705) | (87,619) |
Depreciation charge | - | (964) | (25,991) | (466) | (3,637) | - | (31,058) |
Reclassification to disposal group | - | - | - | - | (4) | - | (4) |
Net book amount as at 31 December 2022 | 682 | 26,060 | 536,683 | 1,472 | 13,328 | 77,496 | 655,721 |
Net book amount as at 31 December 2021 | 682 | 26,079 | 520,816 | 1,049 | 14,217 | 40,260 | 603,103 |
Acquisition/revaluation amount | 682 | 29,000 | 612,233 | 3,469 | 23,924 | 77,496 | 746,804 |
Accumulated depreciation | - | (2,940) | (75,550) | (1,997) | (10,596) | - | (91,083) |
Net book amount as at 31 December 2022 | 682 | 26,060 | 536,683 | 1,472 | 13,328 | 77,496 | 655,721 |
Net book amount as at 31 December 2022 | 682 | 26,060 | 536,683 | 1,472 | 13,328 | 77,496 | 655,721 |
Additions | - | 498 | 14,018 | 65 | 4,398 | 229,576 | 248,555 |
Change in prepayments for PP&E | - | - | - | - | - | (8,858) | (8,858) |
Sales | - | - | (110) | (43) | (17) | - | (170) |
Write-offs | - | (13) | (718) | - | 89 | - | (642) |
Revaluation | 9 | 889 | 584 | 498 | 143 | - | 2,123 |
Impairment loss | - | - | (57) | - | (108) | (17) | (182) |
Reversal of impairment | - | - | - | - | - | 29 | 29 |
Put into operation (from construction work in progress) | - | 2,152 | 54,135 | - | 3,632 | (59,919) | - |
Reclassification to/from inventories | - | - | (50) | - | (200) | - | (250) |
Reclassification to intangible assets | - | - | - | - | - | (350) | (350) |
Off-set of grants against non-current assets | - | (492) | (13,886) | - | (1,078) | (142,486) | (157,942) |
Depreciation charge | - | (941) | (25,748) | (405) | (3,711) | - | (30,805) |
Net book amount as at 31 December 2023 | 691 | 28,153 | 564,851 | 1,587 | 16,476 | 95,471 | 707,229 |
Net book amount as at 31 December 2022 | 682 | 26,060 | 536,683 | 1,472 | 13,328 | 77,496 | 655,721 |
Acquisition/revaluation amount | 691 | 28,156 | 565,090 | 1,615 | 16,584 | 95,471 | 707,607 |
Accumulated depreciation after revaluation | - | (3) | (239) | (28) | (108) | - | (378) |
Net book amount as at 31 December 2023 | 691 | 28,153 | 564,851 | 1,587 | 16,476 | 95,471 | 707,229 |
2023 | 2022 | |
Carrying amount at the beginning of the period | 26,304 | 12,713 |
Prepayments paid for PPE over the period | 15,386 | 23,056 |
Transfer to construction work in progress | (23,965) | (9,465) |
Carrying amount at the end of the period | 17,725 | 26,304 |
Segment | Recognised in other | Recognised through | Total revaluation result by |
comprehensive income | profit or loss | segments | |
EE TSO | 27,434 | (21,623) | 5,811 |
NG TSO | 3,255 | (7,940) | (4,685) |
Other segments | 1,006 | (9) | 997 |
Total | 31,695 | (29,572) | 2,123 |
Additional component for the financing of investments, % of forecast | Change in asset value, EUR million |
0% | -92.1 |
33% | -61.4 |
67% | -30.7 |
100% | 0 |
133% | 30.7 |
Change in rate of investment return from 2025, % | Change in asset value, EUR million |
-0.50% | -15.2 |
-0.25% | -7.6 |
0.00% | 0 |
0.25% | 7.6 |
0.50% | 15.3 |
Change in discount rate (return on investments is recalculated from 2025 accordingly), % | Change in asset value, EUR million |
-1.00% | 1.5 |
-0.50% | 0.7 |
0.00% | 0 |
0.50% | -0.6 |
WACC (pre-tax return on investments approved by the Council) | ||||
Change | 4.04% | 5.04% | 6.04% | |
-1.0% | 0.0% | 1.0% | ||
4.16% | -1.0% | 2,189 | 12,181 | 22,174 |
5.16% | 0.0% | -9,727 | - | 9,727 |
6.16% | 1.0% | -21,017 | -11,544 | -2,070 |
Structures | Other property, plant | Construction | |||||
Land | Buildings | and | Transport | and equipment | in progress | Total | |
machinery | |||||||
As at 31 December | 682 | 27,655 | 596,546 | 1,115 | 16,235 | 95,472 | 737,705 |
2023 | |||||||
As at 31 December | 682 | 26,319 | 695,984 | 1,523 | 12,985 | 55,141 | 792,634 |
2022 |
As at 31 | As at 31 | |
December 2023 | December 2022 | |
Carrying amount at the beginning of the period | 532,859 | 459,500 |
Additions | 157,942 | 87,619 |
Depreciation charge | (17,594) | (13,998) |
Write-off | (362) | (262) |
Carrying amount at the end of the period | 672,845 | 532,859 |
Group | Land | Buildings | Vehicles | Total |
Net book amount as at 31 December 2021 | 5,894 | 2,747 | 2,486 | 11,127 |
New contracts | - | 229 | 2,437 | 2,666 |
Indexation | - | 3 | - | 3 |
Write-offs | - | (35) | (661) | (696) |
Reclassification to property, plant and equipment | - | - | (785) | (785) |
Depreciation charge | (60) | (590) | (251) | (899) |
Reclassification to disposal group | - | (83) | (2) | (85) |
Net book amount as at 31 December 2022 | 5,834 | 2,271 | 3,224 | 11,329 |
Acquisition cost | 6,070 | 4,184 | 6,730 | 16,984 |
Accumulated depreciation | (236) | (1,913) | (3,506) | (5,655) |
Net book amount as at 31 December 2022 | 5,834 | 2,271 | 3,224 | 11,329 |
Net book amount as at 31 December 2022 | 5,834 | 2,271 | 3,224 | 11,329 |
Reclassifications between groups | - | 156 | (156) | - |
New contracts | 61 | 884 | 414 | 1,359 |
Indexation | - | 5 | 143 | 148 |
Write-offs | - | (120) | (59) | (179) |
Depreciation charge | (62) | (609) | (1,176) | (1,847) |
Net book amount as at 31 December 2023 | 5,833 | 2,587 | 2,390 | 10,810 |
Acquisition cost | 6,131 | 3,512 | 4,543 | 14,186 |
Accumulated depreciation | (298) | (925) | (2,153) | (3,376) |
Net book amount as at 31 December 2023 | 5,833 | 2,587 | 2,390 | 10,810 |
Company | ||||
Net book amount as at 31 December 2021 | 197 | 16 | 213 | |
New contracts | - | - | 107 | 107 |
Depreciation charge | - | (62) | (23) | (85) |
Net book amount as at 31 December 2022 | - | 135 | 100 | 235 |
Acquisition cost | - | 369 | 190 | 559 |
Accumulated depreciation | - | (234) | (90) | (324) |
Net book amount as at 31 December 2022 | - | 135 | 100 | 235 |
Net book amount as at 31 December 2022 | - | 135 | 100 | 235 |
New contracts | - | 629 | 18 | 647 |
Write-offs | - | (73) | - | (73) |
Depreciation charge | - | (83) | (32) | (115) |
Net book amount as at 31 December 2023 | - | 608 | 86 | 694 |
Acquisition cost | - | 629 | 125 | 754 |
Accumulated depreciation | - | (21) | (39) | (60) |
Net book amount as at 31 December 2023 | - | 608 | 86 | 694 |
Acquisition | Carrying | Ownership interest | |
Group companies | Impairment | ||
cost | amount | (%) | |
As at 31 December 2023 |
Company name | Current assets and liabilities | Non-current assets and liabilities | Net assets | ||||
Year | Total net current | Total net non- | |||||
Assets | Liabilities | Assets | Liabilities | ||||
| assets | current assets | ||||||
Litgrid | |||||||
As at 31 December 2023 | 264,797 | 138,673 | 126,124 | 412,619 | 300,057 | 112,562 | 238,686 |
Net assets attributable to minority interest as at 31 Dec 2023 | 5,942 | ||||||
| As at 31 December | 334,621 | 412,553 | (77,932) | 383,924 | 139,012 | 244,912 | 166,980 |
| 2022 | Net assets attributable to minority interest as at 31 Dec 2022 | 4,175 | |||||
Amber Grid | |||||||
| As at 31 December | 34,421 | 79,572 | (45,151) | 297,908 | 66,093 | 231,815 | 186,664 |
| 2023 | |||||||
| As at 31 December | Net assets attributable to minority interest as at 31 Dec 2023 | 6,387 | |||||
| 2022 | 53,168 | 83,178 | (30,010) | 292,179 | 78,777 | 213,402 | 183,392 |
Net assets attributable to minority interest as at 31 Dec 2022 | 6,272 |
Income tax | Total | Comprehensive income | Dividends paid to | |||
Company name Year | Revenue | Profit before | (expense) | comprehensive | attributable to non- | non-controlling |
income tax | benefit | income for the | controlling interest | interest | ||
| period | ||||||
Litgrid | ||||||
As at 31 December 2023 | 369,838 | 41,078 | 7,308 | 71,706 | 1,792 | - |
As at 31 December 2022 | 420,308 | (58,347) | 8,898 | (49,449) | (1,236) | (126) |
Amber Grid | ||||||
As at 31 December 2023 | 81,338 | 13,130 | (567) | 15,330 | 524 | (413) |
As at 31 December 2022 | 96,652 | 18,088 | (2,368) | 15,720 | 538 | (339) |
Net cash flows | Net cash flows | Net cash flows | Net increase | Cash and cash | Cash and cash | |
Company name Year | from operating | from investing | from financing | (decrease) in cash | equivalents at the | equivalents at the end of |
activities | activities | activities | flows | beginning of the | year | |
| year | ||||||
Litgrid | ||||||
As at 31 December 2023 | 58,388 | (51,168) | (7,085) | 135 | 499 | 634 |
As at 31 December 2022 | (52,482) | 82,711 | (31,549) | (1,320) | 1,819 | 499 |
Amber Grid | ||||||
As at 31 December 2023 | 39,437 | (15,567) | (23,770) | 100 | 21 | 121 |
As at 31 December 2022 | 18,992 | (4,267) | (14,716) | 9 | 12 | 21 |
2023 | |
Revenue | 16,535 |
Profit before income tax | 4,740 |
Income tax benefit (expenses) | (998) |
Net profit (loss) | 3,742 |
Other comprehensive income | - |
Total comprehensive income for the period | 3,742 |
Comprehensive income attributable to non-controlling interest | 1,482 |
Balance of comprehensive income attributable to the Group | 1,480 |
2023 | |
Revenue | 1,111 |
Profit before income tax | 1,027 |
Income tax benefit (expenses) | (159) |
Net profit (loss) | 868 |
Other comprehensive income | - |
Total comprehensive income for the period | 868 |
Comprehensive income attributable to non-controlling interest | 295 |
2023 | |
Gain on disposal of control in subsidiary, cash | 6,500 |
Revaluation of the remaining part (34%) of the investment | 3,348 |
Total effect of the loss of control and revaluation | 9,848 |
Net assets of subsidiary | (1,429) |
Gain on loss of control and revaluation of associates | 8,419 |
As at 31 May 2023 | |
Non-current assets | 498 |
Current assets | 41,791 |
Total assets: | 42,289 |
Non-current liabilities | 48 |
Current liabilities | 40,812 |
Total liabilities: | 40,860 |
Net assets | 1,429 |
As at 31 May 2023 | As at 31 December 2022 | |
Net cash flows from operating activities | 494 | 752 |
Net cash flows used in investing activities | 437 | (80) |
Net cash flows from/used in financing activities | (555) | (749) |
Net increase in cash generated by the subsidiary | 376 | (77) |
As at 31 May 2023 | ||
Share of the carrying amount of net assets attributable to associate | (EUR thousand) | 486 |
Perceived goodwill | 2,862 | |
Cost of investment in associate | 3,348 |
Non-current assets | As at 31 December 2023 |
Other non-current assets (put option of GET Baltic) | 166 |
Current liabilities | |
Other current payables | - |
Call option of GET Baltic | 166 |
Fair value of option | |||||
Share option | Subscription date | Maturity | Exercise price | As at 31 May 2023 | As at 31 December |
| 2023 | |||||
Put option | As at 31 May 2023 | As at 31 May 2025 | 3.22 | 202 | 166 |
Call option | As at 31 May 2023 | As at 31 May 2025 | 3.22 | 202 | 166 |
Group | ||
| As at 31 | As at 31 December | |
| December 2023 | 2022 | |
Materials, inventories and assets held for sale | 4,364 | 4,771 |
Natural gas | 4,339 | 12,250 |
Less: impairment | (1,147) | (810) |
Carrying amount | 7,556 | 16,211 |
Group | As at 31 December | |
As at 31 December 2023 | 2022 | |
Prepayments | 699 | 843 |
Deferred expenses | 2,842 | 2,710 |
Contract assets | 2,607 | 6,363 |
Accrued revenue from contract works | 930 | 3,468 |
Accrued revenue from natural gas transmission and related services | 1,677 | 2,780 |
Accrued other income | - | 115 |
Carrying amount | 6,148 | 9,916 |
Group | Company | |||
As at 31 | As at 31 | As at 31 | As at 31 December | |
I. Trade receivables under contracts with customers | December 2023 | December 2022 | December 2023 | 2022 |
I.1 Trade receivables after one year | 10 | 10 | - | - |
Less: expected credit losses of non-current receivables | - | - | ||
Net book amount of receivables after one year: | 10 | 10 | - | - |
I.2 Current trade receivables | ||||
Receivables for electricity transmission and related | ||||
services | 19,058 | 61,080 | - | - |
Receivables for transmission and transit of natural gas | 6,770 | 18,284 | - | - |
Receivables for contract works and other services | 5,195 | 4,420 | 383 | 197 |
Less: expected credit losses of trade receivables | (249) | (17) | - | - |
Net book amount of trade receivables under contracts | ||||
with customers | 30,774 | 83,767 | 383 | 197 |
- | - | - | - | |
II. Trade receivables under other contracts: | - | - | - | - |
Accrued receivables for the services related to electricity | ||||
transmission | 10,270 | 1,477 | - | - |
Congestion management revenue receivable | 770 | 649 | ||
Other trade receivables | 74 | 286 | ||
Less: expected credit losses of trade receivables | - | - | - | - |
Net book amount of trade receivables under other contracts: | 11,114 | 2,412 | - | - |
Total current trade receivables: | 41,888 | 86,179 | 383 | 197 |
Trade receivables | Not past due | Past due | Total | |||
1-30 days | 31-90 | 91-180 | 181 and more | |||
| days | days | days | ||||
As at 31 December 2023 | ||||||
Current portion of trade receivables, of which: | 40,121 | 1000 | 191 | 575 | 1 | 41,888 |
State-owned companies | 31,792 | - | - | - | - | 31,792 |
Expected credit losses, % | 0% | 0% | 0% | 0% | 0% | 0% |
Other customers | 8,255 | 1,000 | 191 | 575 | 1 | 10,021 |
Trade receivables assessed | 7,950 | 956 | 140 | 575 | 0 | 9,622 |
individually | ||||||
Impairment | - | 0 | 8 | 240 | - | 248 |
Trade receivables assessed | 379 | 44 | 51 | 0 | 0 | 474 |
collectively | ||||||
Expected credit losses, % | 0 | 1.4% | 2% | 15% | 100% | |
Impairment | - | 1 | 0 | 0 | 0 | 1 |
Total expected credit losses | - | 1 | 2 | 230 | 1 | 249 |
2023 | 2022 | |
Carrying amount as at 1 January | 17 | 112 |
Increase in impairment (reversal of impairment) | (232) | (95) |
Carrying amount as at 31 December | 249 | 17 |
Group | Company | |||
| As at 31 December | As at 31 December | As at 31 December | As at 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
Administered PSO funds receivable | 33,429 | 28,307 | - | - |
Administered LNG terminal funds receivable | 9,377 | 7,802 | - | - |
VAT receivable from the state budget | 1,050 | 2,061 | - | - |
Grants receivable | 52,199 | 32,726 | - | - |
Loans to subsidiaries | - | - | 44,889 | 20,991 |
Other receivables | 2,611 | 791 | 1,336 | 68 |
Less: expected credit losses of other receivables | (23) | (23) | - | - |
Carrying amount | 98,643 | 71,664 | 46,225 | 21,059 |
Group | Company | |||
As at 31 December | As at 31 December | As at 31 December | As at 31 December | |
2023 | 2022 | 2023 | 2022 | |
Cash at bank | 123,236 | 248,096 | 120,015 | 244,310 |
Carrying amount | 123,236 | 248,096 | 123,236 | 244,310 |
Group | Revaluation reserve | Deferred income tax | Less: deferred |
| income tax | |||
Balance as at 31 December 2021 | 363 | (53) | 310 |
Depreciation of revaluation reserve | (34) | 1 | (33) |
Balance as at 31 December 2022 | 329 | (52) | 277 |
Revaluation of property, plant and equipment | 30,070 | (4,510) | 25,560 |
Depreciation of revaluation reserve | (45) | 7 | (38) |
Balance as at 31 December 2023 | 30,354 | (4,555) | 25,799 |
Group | ||
Opening balance | 2023 | 2022 |
Grants receivable (Note 14) | 32,726 | 20,230 |
Grants received in advance (non-current liabilities) (Note 29) | (32,802) | (1,677) |
Grants received in advance (current liabilities) (Note 26) | (35,193) | (9,887) |
Recognised grants | (35,269) | 8,666 |
Transfer to property, plant and equipment (Note 7) | 157,942 | 87,619 |
Transfer to intangible assets (Note 6) | 2,415 | - |
Grants used for compensation of expenses (Note 32) | 315 | 197 |
Grants received | 160,672 | 87,816 |
Monetary grants (CFS) | (71,455) | (107,795) |
Congestion revenue transferred to grants (Note 27) | (13,457) | (22,992) |
(84,912) | (130,787) | |
Grants received in the form of assets | (16,875) | (964) |
Closing balance | ||
Grants receivable (Note 14) | 52,199 | 32,726 |
Grants received in advance (non-current liabilities) (Note 29) | - | (32,802) |
Grants received in advance (current liabilities) (Note 26) | (28,583) | (35,193) |
23,616 | (35,269) |
Group | Company | |||
| As at 31 December | As at 31 December | As at 31 December | As at 31 December | |
Non-current borrowings | 2023 | 2022 | 2023 | 2022 |
Bonds issued | 74,849 | 74,805 | 74,849 | 74,805 |
Bank borrowings | 89,105 | 107,781 | - | - |
Current borrowings | ||||
Current portion of non-current borrowings | 11,792 | 24,038 | - | - |
Accrued interest | 2,166 | 1,550 | 1,992 | 1,326 |
Current borrowing from the Group companies | - | - | 214,141 | 331,562 |
Overdraft | 17,981 | - | 17,981 | - |
Total borrowings | 195,893 | 208,174 | 308,963 | 407,693 |
Group | Company | |||
| As at 31 December | As at 31 December | As at 31 December | As at 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
Between 1 and 2 years | 11,792 | 12,251 | - | - |
Between 2 and 5 years | 103,900 | 107,272 | 74,849 | 74,805 |
More than 5 years | 48,262 | 63,063 | - | - |
Total | 163,954 | 182,586 | 74,849 | 74,805 |
Group | Company | |||
As at 31 | As at 31 | As at 31 | ||
December | December | December | As at 31 | |
2023 | 2022 | 2023 | December 2022 | |
Carrying amount at the beginning of the period | 11,361 | 10,423 | 236 | 219 |
Concluded lease contracts | 1,254 | 2,666 | 629 | 108 |
Terminated lease contracts | (120) | (28) | (74) | - |
Interest charged | 154 | 130 | 6 | 1 |
Lease payments (principal and interest) | (1,994) | (1,744) | (115) | (92) |
Indexation | 226 | - | 19 | - |
Reclassification to disposal group | - | (86) | - | - |
Carrying amount at the end of the period | 10,881 | 11,361 | 701 | 236 |
Non-current lease liabilities | 9,282 | 9,640 | 552 | 142 |
Current lease payments | 1,599 | 1,721 | 149 | 94 |
Group | Company | |||
As at 31 | As at 31 | As at 31 | As at 31 | |
December 2023 | December 2022 | December 2023 | December 2022 | |
Total lease liabilities: | 10,881 | 11,361 | 701 | 236 |
Current portion | 1,599 | 1,721 | 149 | 94 |
Repayment terms of non-current liabilities: | 9,282 | 9,640 | 552 | 142 |
Between 1 and 2 years | 1,211 | 1,302 | 154 | 95 |
Between 2 and 3 years | 961 | 899 | 150 | 27 |
Between 3 and 5 years | 743 | 952 | 248 | 20 |
Over 5 year | 6,367 | 6,487 | - | - |
Other non- | |||||
Cash | Borrowings | current | Lease liabilities | Total | |
financial | |||||
Group | liabilities | ||||
Net debt as at 31 December 2021 | 41,284 | (167,402) | (84,226) | (10,423) | (220,767) |
Bonds issued | - | (74,805) | - | - | (74,805) |
New Leases | - | - | - | (2,670) | (2,670) |
Increase/(decrease) in cash and cash | 207,629 | - | - | - | 207,629 |
equivalents | |||||
Repayment of borrowings | - | 35,423 | - | - | 35,423 |
Terminated lease contracts | - | - | - | 10 | 10 |
Settlement of other non-current financial | - | - | 84,226 | - | 84,226 |
liabilities | |||||
Lease payments | - | - | - | 1,636 | 1,636 |
Transfer to disposal group | (817) | - | - | 86 | (731) |
Other changes | |||||
Interest charged (included in expenses and capitalised) | - | (3,077) | (67) | (130) | (3,274) |
Interest payments | - | 1,687 | 67 | 130 | 1,884 |
Net debt as at 31 December 2022 | 248,096 | (208,174) | - | (11,361) | 28,561 |
Proceeds from borrowings | - | (17,981) | - | (17,981) | |
New Leases | (1,254) | (1,254) | |||
Lease indexation | - | - | - | (226) | (226) |
Increase/(decrease) in cash and cash | (124,484) | - | - | - | (124,484) |
equivalents | |||||
Repayment of borrowings | - | 30,878 | - | - | 30,878 |
Terminated lease contracts | - | - | - | 120 | 120 |
Lease payments | - | - | - | 1840 | 1,840 |
Change in cash and cash equivalents in disposal group | (376) | - | - | - | (376) |
Other changes | |||||
Interest charged | - | (6,094) | - | (154) | (6,248) |
Interest payments | - | 5,478 | - | 154 | 5,632 |
Net debt as at 31 December 2023 | 123,236 | (195,893) | - | (10,881) | (83,538) |
| Other non- | |||||
Cash | Borrowings | current | Lease liabilities | Total | |
| financial | |||||
Company | liabilities | ||||
Net debt as at 31 December 2021 | 36,868 | (94,652) | (84,226) | (219) | (142,229) |
Increase in cash and cash equivalents | 207,442 | - | - | - | 207,442 |
Bonds issued | - | (74,805) | - | - | (74,805) |
New Leases | - | - | - | (108) | (108) |
Lease payments | - | - | - | 91 | 91 |
Change in Group cash pool account | - | (236,910) | - | - | (236,910) |
| Settlement of other non-current financial | - | - | 84,226 | - | 84,226 |
| liabilities | |||||
Other changes | |||||
Interest charged (included in expenses and capitalisation) | - | (1,663) | (67) | (1) | (1,730) |
Interest payments | - | 337 | 67 | 1 | 405 |
Net debt as at 31 December 2022 | 244,310 | (407,693) | - | (236) | (163,619) |
Proceeds from borrowings/new leases | - | (17,981) | - | (629) | (18,610) |
(Decrease) in cash and cash equivalents | (124,295) | - | - | - | (124,295) |
Lease payments | - | - | - | 109 | 109 |
Indexation/Amortisation of bond liability | - | (43) | - | (19) | (62) |
Change in Group cash pool account | - | 117,420 | - | - | 117,420 |
Terminated lease contracts | - | - | - | 74 | 74 |
Other changes | |||||
Interest charged (included in expenses and capitalisation) | - | (9,502) | - | (6) | (9,508) |
Interest payments | - | 8,836 | - | 6 | 8,842 |
Net debt as at 31 December 2023 | 120,015 | (308,963) | - | (701) | (189,649) |
Group | Company | |||
| As at 31 December | As at 31 December | As at 31 December | As at 31 December | |
| 2023 | 2022 | 2023 | 2022 | |
Payables for electricity | 26,684 | 53,737 | - | - |
Payables for natural gas | - | 2,600 | - | - |
Payables in performing natural gas balancing | 2,416 | 5,622 | - | - |
Payables for property, plant and equipment | 29,530 | 44,917 | - | - |
Payables for repairs, services | 9,414 | 10,476 | - | - |
Other trade payables | 296 | 10 | 153 | 222 |
Carrying amount | 68,341 | 117,362 | 153 | 222 |
Group | ||
| As at 31 December | As at 31 December | |
| 2023 | 2022 | |
Security deposits received | 14,343 | 16,598 |
Grants received in advance | 28,583 | 35,193 |
Prepayments received from new consumers | 217 | 568 |
Other prepayments received | 1,269 | - |
Carrying amount | 44,412 | 52,359 |
2023 | 2022 | |
Congestion management funds liabilities as at 1 January | 351,495 | 109,087 |
Congestion management funds received during the period* | 108,527 | 267,296 |
Used to finance property, plant and equipment | (13,457) | (22,992) |
Congestion management funds recognised as income during the period | (145,491) | (1,896) |
Congestion management funds liabilities as at 31 December | 301,074 | 351,495 |
| Non-current portion of congestion management funds liabilities | 264,173 | 64,095 |
Current portion of congestion management funds liabilities | 36,901 | 287,400 |
Group | ||
| As at 31 December | As at 31 December | |
| 2023 | 2022 | |
Provisions for pension benefits to employees | 1,341 | 1,446 |
Provisions for servitude liabilities | 419 | 468 |
Provisions for registration of protection zones | 532 | 1,391 |
Provisions for litigations/claims | 11,054 | 100 |
Provisions for warranties | 1,392 | 1,452 |
Carrying amount | 14,738 | 4,857 |
Non-current provisions | 2,528 | 2,956 |
Current provisions | 12,210 | 1,901 |
| Provisions | Provisions for | Provisions for | Provision for | Provisions for | ||
| for pension | servitude | registration of | warranties | litigations/claims | Total | |
| benefits | compensations | protection zones | ||||
Carrying amount at 31 December 2021 | 924 | 277 | 3,803 | 7 | 661 | 5,672 |
Calculated | - | - | - | 1,445 | 100 | 1,545 |
Revised estimate | 522 | 260 | (1,944) | - | - | (1,162) |
Payments made | - | (69) | (468) | - | (661) | (1,198) |
Carrying amount at 31 December 2022 | 1,446 | 468 | 1,391 | 1,452 | 100 | 4,857 |
Calculated | - | - | 176 | 14 | 11,054 | 11,244 |
Revised estimate | (105) | 201 | (264) | - | - | (168) |
Payments made | - | (250) | (771) | (74) | (100) | (1,195) |
Carrying amount at 31 December 2022 | 1,341 | 419 | 532 | 1,392 | 11,054 | 14,738 |
Group | ||
As at 31 December | As at 31 December | |
Prepayments received from connection of new | 2023 | 2022 |
consumers | 1,595 | 1,115 |
Grants received in advance | - | 32,802 |
Contractual obligations under connection agreements | 1,531 | 1,271 |
Non-current trade payables | 285 | 475 |
Carrying amount | 3,411 | 35,663 |
Group | PP&E | Impairment | Congestio | Differences | Unused | |||
revaluation | for other | n | in | investment | Accumulat | Other | Total | |
(impairment) assets | managem | depreciation | relief | ed tax loss | ||||
Deferred tax assets: | ent funds | rates | ||||||
| As at 31 December | ||||||||
| 2021 | 3,950 | 217 | 18,611 | 214 | 4,608 | 1,754 | 29,354 | |
Recognised in profit or loss | (327) | (30) | (16,233) | 419 | (2,416) | 8,796 | 260 | (9,531) |
| Deferred tax assets | ||||||||
| offset against deferred | - | - | - | - | - | (489) | (489) | |
| tax liabilities (tax loss | ||||||||
| utilised) | ||||||||
| As at 31 December | 3,623 | 187 | 2,378 | 633 | 2,192 | 8,796 | 1,525 | 19,334 |
| 2022 | ||||||||
Recognised in profit or loss | 3,829 | 164 | (58) | -566 | 1,421 | (6,463) | 440 | (1,233) |
| As at 31 December | 7,452 | 351 | 2,320 | 67 | 3,613 | 2,333 | 1,965 | 18,101 |
| 2023 | Revaluation of | Tax relief on | ||||||
| PP&E (increase in | acquisition of | |||||||
Deferred tax liabilities | value) | PP&E | Other | Total | ||||
As at 31 December 2021 | (46) | (1,287) | (1,003) | (2,336) | ||||
Recognised in profit or loss | - | (87) | 126 | 39 | ||||
As at 31 December 2022 | (46) | (1,374) | (877) | (2,297) | ||||
Recognised in profit or loss | 9 | 247 | 799 | 1,055 | ||||
Recognised in the item of other comprehensive income | (4,754) | - | - | (4,754) | ||||
As at 31 December 2023 | (4,791) | (1,127) | (78) | (5,996) | ||||
Deferred tax assets, net, as at 31 December 2022 | 17,037 | |||||||
Deferred tax assets, net, as at 31 December 2023 | 12,105 | |||||||
Group | ||
| As at 31 December | As at 31 December | |
Deferred tax assets: | 2023 | 2022 |
Deferred tax assets to be realised after more than 12 months | 12,105 | 10,156 |
Deferred tax assets to be realised within 12 months | 5,996 | 9,178 |
Total: | 18,101 | 19,334 |
Deferred tax liabilities to be settled after more than 12 months | (5,791) | (1,923) |
Deferred tax liabilities to be settled within 12 months | (205) | (374) |
Total: | (5,996) | (2,297) |
Group | Company | |||
As at 31 | As at 31 December | As at 31 | As at 31 | |
December 2023 | 2022 | December 2023 | December 2022 | |
Profit (loss) before income tax | 53,801 | (49,677) | 25,079 | 5,514 |
Income tax calculated at a rate of 15% | 8,070 | (7,452) | 3,762 | 827 |
Effect of investment incentive | (2,796) | (266) | - | - |
Deferred income tax (unused investment incentive) | (3,165) | - | - | - |
Tax effect of non-taxable income and non-deductible | (1,459) | 933 | (3,762)* | (1,605)* |
expenses | ||||
Prior year adjustment due to recognition of investment | (7,156) | (377) | - | - |
incentive | ||||
Effect of unrecognised tax losses | - | - | 250 | 787 |
Income tax expenses/(benefit) through profit or loss | (6,506) | (7,162) | 250 | 9 |
Income tax expenses/(benefit) through other comprehensive income | 4,754 | - | - | - |
Group | Company | |||
As at 31 December | As at 31 December | As at 31 December | As at 31 December | |
2023 | 2022 | 2023 | 2022 | |
Administered PSO funds payable | 68,998 | 159,310 | - | - |
Administered LNG terminal funds payable | 8,906 | 7,635 | - | - |
Accrued administered LNG terminal funds* | 471 | 328 | - | - |
Accrued administered Emergency | 12,348 | - | - | - |
intervention funds* | ||||
Employment-related liabilities | 3,986 | 4,661 | 402 | 680 |
Accrued expenses relating to vacation | 4,755 | 3,676 | 297 | 198 |
reserve | ||||
VAT payable | 135 | 5,291 | 35 | 16 |
Real estate tax payable | 753 | 1,288 | - | - |
Dividends payable | 561 | 580 | - | - |
Accrued liabilities for non-current assets | 27,450 | 27,450 | - | - |
(CBCA contribution)** | ||||
Accrued other expenses | 1,667 | 2,137 | 190 | 98 |
Other payables | 2,514 | 1,730 | - | - |
Carrying amount | 132,544 | 214,086 | 924 | 992 |
Group | ||
2023 | 2022 | |
Group | ||
As at 31 December | As at 31 December | |
2023 | 2022 | |
Revenue grants | 315 | - |
Income from lease of assets | 786 | 741 |
Interest on late payment and default charges | 1,030 | 723 |
Other income | 2,332 | 703 |
Total other revenue: | 4,463 | 2,167 |
Other expenses | (4,812) | (1,854) |
Total other expenses: | (33,313) | (28,851) |
Group | Company | |||
2023 | 2022 | 2023 | 2022 | |
Finance income | ||||
Interest income | 6,474 | 213 | 8,001 | 430 |
Finance costs | 6,474 | 213 | 8,001 | 430 |
Interest on borrowings | (6,230) | (3,054) | (9,453) | (1,662) |
Other finance expenses | (18) | (178) | (55) | - |
(6,248) | (3,232) | (9,508) | (1,662) | |
Total finance costs, net | 226 | (3,019) | (1,507) | (1,232) |
Group | Company | ||||
2023 | 2022 | 2023 | 2022 | ||
Dividend income | 0 | 43 | 13,357 | 14,479 | |
Total dividends and income from investing activities | 0 | 43 | 13,357 | 14,479 |
Purchases of | Purchases of | Sales of | Sales of gas | Payables | Payables for gas, | Receivables for | ||
Related party | services | gas on | services | on exchange, | for | LNG terminal funds | services | Receivables for |
exchange, LNG | LNG terminal | services | and PSO funds* | gas, LNG funds | ||||
terminal funds | funds and | and PSO funds | ||||||
and PSO funds* | PSO funds* | |||||||
Ignitis group companies: | ||||||||
Ignitis Grupė AB | ||||||||
Energijos Skirstymo Operatorius AB | 2,301 | 79,520 | 103,582 | (13,398) | 1,170 | 8,710 | 16,280 | 14 |
Ignitis UAB | 14,926 | 11,235 | 42,846 | 2,796 | 1,618 | 4,932 | 2,440 | 528 |
Ignitis Gamyba AB | 133,126 | - | 9,033 | 3,172 | 12,886 | - | 1,102 | 640 |
Ignitis Grupės Paslaugų Centras UAB | 9 | - | 285 | - | - | - | 29 | - |
Ignitis Polska Sp.z.o.o. | - | - | 121 | - | - | - | - | - |
Vilniaus Kogeneracinė Jėgainė UAB | 616 | - | 592 | - | 100 | - | 123 | - |
Kauno Kogeneracinė Jėgainė UAB | 276 | - | 89 | - | 36 | - | 1 | - |
Transporto Valdymas UAB | 456 | - | - | - | 48 | - | - | - |
Other state-owned companies: | ||||||||
State Enterprise Ignalina Nuclear Power | - | - | 535 | (382) | - | 41 | 55 | - |
Plant | ||||||||
Klaipėdos Nafta AB | - | - | - | - | - | 3,975 | - | - |
LTG Infra AB | 1 | - | 296 | (160) | 75 | 23 | 37 | - |
Other state-owned companies | 653 | - | 1,378 | - | 60 | - | 69 | - |
Total | 152,364 | 90,755 | 158,757 | (7,972) | 15,993 | 17,681 | 20,136 | 1,182 |
Purchases of | Sales of gas on | Payables for gas, | ||||||||
Purchases | gas on | Sales of | exchange, LNG | Payables | LNG terminal | Receivabl | Receivables for | Finance | ||
Related party | of services | exchange, LNG | services | terminal funds | for | funds and PSO | es for | gas, LNG funds | costs | |
terminal funds | and PSO funds* | services | funds* | services | and PSO funds | |||||
and PSO funds* | ||||||||||
Ignitis group companies: | ||||||||||
Ignitis Grupė AB | - | - | - | - | - | - | - | - | 67 | |
Energijos Skirstymo Operatorius AB | 6,831 | (5,844) | 208,476 | 10,588 | 1,001 | - | 35,104 | 493 | - | |
Ignitis UAB | 133,667 | 18,996 | 71,662 | 33,572 | 2,384 | 3,660 | 15,867 | 402 | - | |
Ignitis Gamyba AB | 183,545 | (59,119) | 35,165 | 97,989 | 110,066 | - | 4,733 | 1,566 | - | |
Ignitis Grupės Paslaugų Centras UAB | 6 | - | 299 | - | - | - | 27 | - | - | |
Vilniaus Kogeneracinė Jėgainė UAB | 579 | - | 259 | 2 | 250 | - | 23 | - | - | |
Kauno Kogeneracinė Jėgainė UAB | 771 | - | 202 | 1 | 81 | - | 1 | - | - | |
Transporto Valdymas UAB | 688 | - | - | - | 62 | - | - | - | - | |
Other state-owned companies: | ||||||||||
State Enterprise Ignalina Nuclear | - | - | 1,156 | 98 | - | - | 159 | - | - | |
Power Plant | ||||||||||
Klaipėdos Nafta AB | - | 10,729 | 4 | - | - | 3,975 | 1 | - | - | |
State Enterprise Geoterma | - | - | - | - | - | - | - | - | - | |
LTG Infra AB | - | - | 652 | 37 | 15 | - | 127 | - | - | |
State Border Guard Service under the Ministry of Interior | - | - | 52,752 | - | - | - | - | - | - | |
Other state-owned companies | 1,603 | - | 207 | - | 61 | 205 | 52 | - | - | |
Total | 327,690 | (35,238) | 370,834 | 142,287 | 113,920 | 7,840 | 56,094 | 2,461 | 67 |
Receivables | Loans | Finance | |||||
Payables and | Purchase | income/divi | Finance | ||||
Related parties | and accrued | Sales | granted/(rec | ||||
accrued expenses | revenue | s | eived) | dend | costs | ||
income | |||||||
State-owned companies | |||||||
Group companies | |||||||
Litgrid AB | 482 | 150 | 505 | - | (166,600) | - | 4,849 |
Amber Grid AB | 227 | 349 | - | 25,009 | 12,329 | - | |
Tetas UAB | - | 295 | 172 | - | 4,842 | 537 | - |
Baltpool UAB | 146 | 26 | 101 | - | (47,541) | 305 | 2,069 |
GET Baltic UAB | - | - | 12 | - | - | - | - |
Energy Cells UAB | - | 172 | 209 | - | 15,038 | 815 | - |
Total: | 628 | 870 | 1,348 | (169,252) | 13,986 | 6,918 |
Receivables | Loans | Finance | |||||||
Related parties | Payables and | and accrued | Sales | Purchases | granted/(rec income/dividen | Finance | |||
accrued expenses | revenue | eived) | d income | costs | |||||
Ignitis Grupė AB | - | - | - | - | - | - | 67 | ||
State-owned companies | |||||||||
Transporto Valdymas UAB | - | - | - | 25 | - | - | - | ||
State Border Guard Service under the Ministry of Interior | - | - | 974 | - | - | - | - | ||
Group companies | |||||||||
Litgrid AB | 25 | 79 | 242 | 13,830 | (232,008) | 4,917 | 20 | ||
Amber Grid AB | - | 54 | 127 | - | 9,571 | 9,643 | - | ||
Tetas UAB | - | 77 | 134 | - | 8,793 | 172 | - | ||
Baltpool UAB | - | 9 | 72 | - | (99,554) | - | - | ||
GET Baltic UAB | - | 2 | 29 | - | - | - | - | ||
Energy Cells UAB | - | 39 | 123 | - | 5,327 | 41 | - | ||
Total: | 25 | 260 | 1,701 | 13,855 | (307,871) | 14,773 | 87 | ||
Group | Company | |||
As at 31 | As at 31 | As at 31 | As at 31 | |
Payments to key management personnel | December 2023 | December | December | December 2022 |
2022 | 2023 | |||
Employment-related payments | 3,629 | 3,401 | 870 | 744 |
Whereof: termination benefits | 35 | 227 | 30 | 114 |
Number of key management personnel (average) | 32 | 31 | 7 | 6 |
Group | Company | |||
Financial assets | As at 31 December | As at 31 December | As at 31 December | As at 31 |
2023 | 2022 | 2023 | December 2022 | |
Long-term loans granted | - | - | - | 2,700 |
Trade receivables (Note 13) | 41,888 | 86,179 | 383 | 197 |
Other receivables (Note 14) | 2,588 | 768 | 46,225 | 21,059 |
Other financial assets (Note 15) | 15,898 | 21,664 | - | - |
Cash and cash equivalents (Note 16) | 123,236 | 248,096 | 120,015 | 244,310 |
Financial assets at amortised cost | 183,610 | 356,707 | 166,623 | 268,266 |
Other financial assets | ||||
Financial assets measured at fair value through profit or loss | 166 | - | - | - |
Total financial assets: | 183,776 | 356,707 | 166,623 | 268,266 |
Group | Company | |||
Financial liabilities | As at 31 December | As at 31 December | As at 31 December | As at 31 |
2023 | 2022 | 2023 | December 2022 | |
Borrowings (Note 22) | 195,893 | 208,174 | 308,297 | 407,693 |
Lease liabilities (Note 23) | 10,881 | 11,361 | 701 | 236 |
Trade payables (Note 25) | 68,341 | 117,362 | 153 | 222 |
Other payables and liabilities (Note 31) | 32,192 | 31,897 | 190 | 98 |
Total | 307,307 | 368,794 | 309,341 | 408,249 |
Group | Company | |||
As at 31 December | As at 31 December | As at 31 December | As at 31 December | |
2023 | 2022 | 2023 | 2022 | |
Contract assets | 2,607 | 6,363 | - | - |
Financial assets at amortised cost* | 183,610 | 356,707 | 166,623 | 268,266 |
Maximum credit risk | 186,217 | 363,070 | 166,623 | 268,266 |
S&P | Moody’s | |
Less than 3 | Between 4 | Between 2 and | More than 5 | ||
Group | months | months and 1 | 5 years | years | Total liabilities |
As at 31 December 2023 | year | ||||
Trade and other payables | 70,991 | 29,500 | 42 | - | 100,533 |
Borrowings | 2,456 | 31,764 | 125,698 | 50,644 | 210,562 |
Lease liabilities | 445 | 1,248 | 3,614 | 10,864 | 16,171 |
As at 31 December 2022 | |||||
Trade and other payables | 120,777 | 28,401 | - | - | 149,178 |
Borrowings | 8,302 | 19,805 | 131,161 | 65,916 | 225,184 |
Lease liabilities | 410 | 1,427 | 3,587 | 10,935 | 16,359 |
Less than 3 | Between 4 | Between 2 and | More than 5 | |||
Company | months | months and 1 | 5 years | years | Total liabilities | |
year | ||||||
As at 31 December 2023 | ||||||
Trade and other payables | 153 | 190 | - | - | 343 | |
Borrowings | 238,711 | - | 80,688 | - | 319,399 | |
Lease liabilities | 43 | 130 | 593 | - | 766 | |
As at 31 December 2022 | ||||||
Trade and other payables | 222 | 992 | - | - | 1,214 | |
Borrowings | 580 | 333,525 | 82,786 | - | 416,821 | |
Lease liabilities | 30 | 65 | 143 | - | 238 |
Group | Company | |||
As at 31 December | As at 31 December | As at 31 December | As at 31 December | |
2023 | 2022 | 2023 | 2022 | |
Audit services, in Eur | ||||
Total audit services | 284,000 | 166,887 | 56,000 | 30,635 |
Non-audit services, in Eur | ||||
Assurance and other related services | 49,565 | 59,788 | 14,935 | 25,000 |
Other services | 16,125 | 16,992 | 4,335 | 4,903 |
Total non-audit services: | 65,690 | 76,780 | 19,285 | 29,903 |