GROUP | COMPANY | ||||
Note | As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
ASSETS | |||||
Non-current assets | |||||
Intangible assets | 5 | 56 | 77 | ||
Property, plant and equipment | 6 | 69 | 83 | ||
Right-of-use assets | 7 | 537 | 694 | ||
Investments in subsidiaries | 8 | 352,479 | 351,526 | ||
Investments in associates and joint ventures | 8 | 13,830 | 13,830 | ||
Deferred tax asset | 29 | 957 | 45 | ||
Receivables after one year | - | - | |||
Other non-current financial assets | 9 | - | - | ||
Total non-current assets | 367,928 | 366,255 | |||
Current assets | |||||
Inventories | 10 | - | - | ||
Prepayments and contract assets | 11 | 42 | 69 | ||
Trade receivables | 12 | 549 | 383 | ||
Other receivables | 13 | 33,178 | 46,225 | ||
Prepaid income tax | - | - | |||
Other financial assets | 14 | 135,000 | - | ||
Cash and cash equivalents | 15 | 98,791 | 120,015 | ||
Total current assets | 267,560 | 166,692 | |||
TOTAL ASSETS | 635,488 | 532,947 | |||
EQUITY AND LIABILITIES | |||||
Issued capital | 16 | 189,631 | 189,631 | ||
Revaluation reserve | 17 | - | - | ||
Legal reserve | 18 | 3,765 | 2,524 | ||
Other reserves | 18 | 28,614 | 50 | ||
Retained earnings | 44,259 | 30,001 | |||
Equity attributable to shareholders of the parent company | 266,269 | 222,206 | |||
Non-controlling interest | 8 | - | - | ||
Total equity | 266,269 | 222,206 | |||
Non-current liabilities | |||||
Borrowings and issued bonds | 21 | 74,893 | 74,849 | ||
Lease liabilities | 22 | 397 | 552 | ||
Congestion management funds | 26 | - | - | ||
Provisions | 27 | - | - | ||
Other non-current payables and liabilities | 28 | - | - | ||
Total non-current liabilities | 75,290 | 75,401 | |||
Current liabilities | |||||
Borrowings | 21 | 1,327 | 19,308 | ||
Borrowings from group companies | 21 | 291,156 | 214,806 | ||
Lease liabilities | 22 | 154 | 149 | ||
Trade payables | 24 | 203 | 153 | ||
Prepayments received | 25 | - | - | ||
Congestion management funds | 26 | - | - | ||
Provisions | 27 | - | - | ||
Income tax liability | 29 | - | - | ||
Other current payables and liabilities | 30 | 1,089 | 924 | ||
Total current liabilities | 293,929 | 235,340 | |||
Total liabilities | 369,219 | 310,741 | |||
TOTAL EQUITY AND LIABILITIES | 635,488 | 532,947 | |||
GROUP | |||
Notes | 2024 | 2023 | |
Revenue | 31 | ||
Other income | 31 | ||
Purchase of electricity and natural gas | 32 | ( | ( |
Impact of the change of gas balances | ( | ( | |
Purchase of contracting services | 32 | ( | ( |
Wages and salaries and related expenses | 32 | ( | ( |
Repair and maintenance services | ( | ( | |
Other expenses | 32 | ( | ( |
( | ( | ||
EBITDA | 4 | ||
Result on loss of control and revaluation of associates | 9 | ||
Depreciation and amortisation | 5,6,7 | ( | ( |
Impairment of non-current assets | 6 | ( | ( |
Loss on write-off of non-current assets | ( | ( | |
Gain (loss) on derivatives | 9 | ||
Operating profit (EBIT) | 4 | ||
Share of results of associates | 8 | ||
Finance income | 33 | ||
Finance costs | 33 | ( | ( |
Finance costs - net | ( | ||
Profit before income tax | |||
Income tax | |||
Current income tax (expenses) / benefit | 29 | ( | |
Deferred tax benefit / (expense) | 29 | ( | |
Total income tax | |||
Profit for the period | |||
Other comprehensive income | |||
Items that will not be reclassified to profit or loss s in subsequent periods | |||
Gain on revaluation of non-current assets | 6 | ( | |
Deferred tax (expenses) | 29 | ( | ( |
Total other comprehensive income (expenses) that will not be reclassified subsequently to profit or loss | ( | ||
Total comprehensive income for the period | |||
Profit for the period attributable to: | |||
Shareholders of the parent company | |||
Non-controlling interest | |||
Total comprehensive income for the period attributable to: | |||
Shareholders of the parent company | |||
Non-controlling interest | |||
COMPANY | |||
Notes | 2024 | 2023 | |
Revenue | 31 | 2,315 | 1,357 |
Other income | - | 14 | |
Dividend income | 34 | 50,632 | 13,357 |
52,947 | 14,728 | ||
Wages and salaries and related expenses | 32 | (5,103) | (4,420) |
Other expenses | (1,665) | (1,984) | |
(6,768) | (6,404) | ||
EBITDA | 46,179 | 8,324 | |
Depreciation and amortisation | (212) | (144) | |
Reversal of impairment / (impairment) of investments in subsidiaries | 8 | - | 18,406 |
Operating profit (EBIT) | 45,967 | 26,586 | |
Finance income | 33 | 7,105 | 8,001 |
Finance costs | 33 | (9,774) | (9,508) |
Finance costs - net | 33 | (2,669) | (1,507) |
Profit before income tax | 43,298 | 25,079 | |
Income tax | |||
Current income tax expenses | - | - | |
Deferred tax benefit/(expense) | 29 | 961 | (250) |
Total income tax | 961 | (250) | |
Profit for the period | 44,259 | 24,829 | |
Total comprehensive income for the period | 44,259 | 24,829 | |
Equity attributable to shareholders of the parent company | |||||||||
Group | Notes | Issued capital | Revaluation reserve | Legal reserve | Other reserves | Retained earnings | Subtotal | Non-controlling interest | Total |
Balance as at 1 January 2023 | ( | ||||||||
Comprehensive income (expenses) | |||||||||
Profit for the period | |||||||||
Other comprehensive income | |||||||||
Total comprehensive income for the period | |||||||||
Depreciation of revaluation reserve and amounts written off | 17 | ( | |||||||
Transactions with owners in their capacity as owners | |||||||||
Transfers to/from reserves | 18 | ( | ( | ||||||
Dividends | 19 | ( | ( | ( | ( | ||||
Total transactions with owners in their capacity as owners | ( | ( | ( | ( | ( | ||||
Balance as at 31 December 2023 | |||||||||
Comprehensive income | - | - | |||||||
Profit for the period | |||||||||
Other comprehensive income (expenses) | ( | ( | ( | ( | |||||
Total comprehensive income for the period | ( | ||||||||
Depreciation of revaluation reserve and amounts written off | 17 | ( | |||||||
Transactions with owners in their capacity as owners | |||||||||
Transfers to/from reserves | 18 | ( | |||||||
Dividends | 19 | ( | ( | ( | ( | ||||
Changed in non-controlling interest due to acquisitions of subsidiaries | 8 | ||||||||
Total transactions with owners in their capacity as owners | - | - | 3,699 | (9,957) | 6,062 | (196) | (1,081) | (1,277) | |
Balance as at 31 December 2024 | |||||||||
Notes | Issued capital | Legal reserve | Other reserves | Retained earnings | Total | |
Company | ||||||
Balance as at 1 January 2023 | 189,631 | 2,248 | 50 | 5,514 | 197,443 | |
Profit for the period | - | - | - | 24,829 | 24,829 | |
Total comprehensive income for the period | - | - | - | 24,829 | 24,829 | |
Transactions with owners in their capacity as owners | ||||||
Dividends | 19 | - | - | - | (66) | (66) |
Transfers to reserves | 18 | - | 276 | - | (276) | - |
Total transactions with ownersin their capacity as owners | - | 276 | - | (342) | (66) | |
Balance as at 31 December 2023 | 189,631 | 2,524 | 50 | 30,001 | 222,206 | |
Balance as at 1 January 2024 | 189,631 | 2,524 | 50 | 30,001 | 222,206 | |
Profit for the period | - | - | - | 44,259 | 44,259 | |
Total comprehensive income for the period | - | - | - | 44,259 | 44,259 | |
Transactions with owners in their capacity as owners | ||||||
Dividends | 19 | - | - | - | (196) | (196) |
Transfers to reserves | 18 | - | 1,241 | 28,564 | (29,805) | - |
Total transactions with ownersin their capacity as owners | - | 1,241 | 28,564 | (30,001) | (196) | |
Balance as at 31 December 2024 | 189,631 | 3,765 | 28,614 | 44,259 | 266,269 |
GROUP | COMPANY | ||||
Notes | For the year ended 31 December 2024 | For the year ended 31 December 2023 | For the year ended 31 December 2024 | For the year ended 31 December 2023 | |
Cash flows from operating activities | |||||
Profit for the period | 44,259 | 24,829 | |||
Adjustments for non-cash items: | |||||
Depreciation and amortisation expenses | 5,6,7 | 212 | 144 | ||
Impairment of property, plant and equipment | 6 | - | - | ||
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 of property, plant and equipment | ( | ( | - | - | |
Income tax expenses (benefits) | 29 | ( | ( | (961) | 250 |
Increase in provisions | 27 | - | - | ||
Grant income (amortisation) | 20 | ( | - | - | |
Gain on derivatives | 9 | ( | - | - | |
Elimination of results of financing and investing activities: | |||||
Dividend income | 34 | (50,632) | (13,357) | ||
Impairment (reversal of impairment) of investments in subsidiaries | 8 | - | (18,406) | ||
Total finance costs, net | 33 | ( | 2,669 | 1,508 | |
Result on loss of control and revaluation of shares in associate | 9 | ( | - | - | |
Elimination of share of results of associates | 8 | ( | ( | - | - |
Changes in working capital: | |||||
(Increase) decrease in trade and other receivables | ( | (246) | (186) | ||
(Increase) decrease in inventories, prepayments and other current assets | 27 | (29) | |||
Increase (decrease) in trade and other payables, grants, deferred income and prepayments received | ( | 131 | (75) | ||
Increase in congestion management funds | 26 | - | - | ||
Changes in other financial assets | - | - | |||
Income tax received (paid) | ( | 50 | (270) | ||
Net cash flows from operating activities | (4,491) | (5,592) | |||
Acquisition of property, plant and equipment and intangible assets | ( | ( | (38) | (106) | |
Disposal of property, plant and equipment and intangible assets | - | - | |||
Loss of control in subsidiary/(acquisition) of associates and joint ventures | 9 | - | - | ||
(Acquisition) of associates, joint ventures and subsidiaries | 8 | (953) | (6,300) | ||
Grants received | 20 | - | - | ||
Congestion management funds received | 26 | - | - | ||
Loans (granted)/recovered (intercompany) | 12,305 | (23,898) | |||
Dividends received | 8.34 | 50,632 | 13,357 | ||
Acquisition of short-term financial investments | ( | ( | (674,987) | (180,366) | |
Repayment of short-term financial investments | 539,987 | 180,366 | |||
Interest received | 7,927 | 6,709 | |||
Net cash flows used in investing activities | ( | ( | (65,127) | (10,238) | |
Repayments of borrowings | 23 | ( | ( | - | - |
Loans received (repaid) (intercompany) | 23 | 76,427 | (117,420) | ||
Repayment of lease liabilities | 22.23 | ( | ( | (149) | (109) |
Overdraft | ( | (17,981) | 17,981 | ||
Interest paid | 23 | ( | ( | (9,707) | (8,842) |
Dividends paid | ( | ( | (196) | (66) | |
Transaction with non-controlling interest | - | - | |||
Other cash flows from financing activities | - | (9) | |||
Net cash flows from financing activities | ( | ( | 48,394 | (108,465) | |
Increase (decrease) in cash and cash equivalents | ( | ( | (21,224) | (124,295) | |
Cash and cash equivalents at the beginning of the period | 120,015 | 244,310 | |||
Cash and cash equivalents at the end of the period | 98,791 | 120,015 | |||
The Company’s shareholder | As at 31 December 2024 | As at 31 December 2023 | |||
Issued capital (EUR) | % | Issued capital (EUR) | % | ||
Republic of Lithuania represented by the Ministry of Energy of the Republic of Lithuania | 189,631,000 | 100 | 189,631,000 | 100 | |
Company name | Registered office address | Ownership interest (%) | Profile of activities | |||
As at 31 December 2024 | As at 31 December 2023 | |||||
SUBSIDIARIES | ||||||
Litgrid AB | Karlo Gustavo Emilio Manerheimo st. 8, Vilnius, Lithuania | 97.5 | 97.5 | Electricity transmission system operator | ||
AB Amber Grid | Laisvės ave. 10, Vilnius, Lithuania | 96.6 | 96.6 | Natural gas transmission system 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, Panevėžys, Lithuania | 100 | 100 | Transformer substation, distribution station and electricity line design, construction, reconstruction and maintenance services | ||
Energy Cells, UAB | Ozo st. 12A-1, Vilnius | 100 | 100 | Installation and management of electricity storage facilities | ||
EPSO-G Invest, UAB | Laisvės ave. 10, Vilnius | 51,0 | - | Management of investment project in artillery ammunition production | ||
ASSOCIATES | ||||||
GET Baltic UAB (investment through Amber Grid AB) | Geležinio Vilko st. 18A, Vilnius, Lithuania | 34.0 | 34.0 | Organisation of trading on the natural gas exchange | ||
TSO Holding AS | Lilleakerveien 2A, 0283 Oslo, Norway | 39.6 | 39.6 | Holding company holding a minority interest in equities of the electricity exchange operator and the market coupling operator | ||
Rheinmetall Defence Lietuva, UAB | Jonavos dist. mun. Ruklos eld., Jonalaukis vlg.1 | 24.5* | - | Production ans sales of artillery ammunition | ||
JOINT VENTURES | ||||||
Baltic RCC OÜ | Kadaka tee 42 12915 Tallinn Eesti | 33.33 | 33.33 | Provision of services ensuring safety and reliability of the electricity system and coordination between the transmission network operators of the Baltic region | ||
Categories of property, plant and equipment and intangible assets | Useful lives (in years) |
Buildings | 20–75 |
Structures and equipment | 18–70 |
Plant and machinery | 5–35 |
Vehicles | 4–10 |
Other property, plant and equipment | 3–10 |
Intangible assets, whereof: | 3–4 |
Statutory servitudes and protection zones of the transmission network | Not subject to amortisation |
Land* | 99 years |
Buildings | 2- 10 years |
Vehicles | 2 - 4 years |
Other property, plant and equipment | 2 -3 years |
(All amounts are in EUR thousands unless otherwise stated) | Transmission of electricity | Transmission of natural gas | All other segments | Elimination of intersegment transactions | Total |
Revenue and other income | 378,326 | 74,584 | 59,873 | (31,895) | 480,888 |
Dividend income | - | - | 50,632 | (50,632) | - |
Purchase of electricity and natural gas* | (271,579) | (16,509) | (1,239) | 7,847 | (281,480) |
Purchase of contracting services | - | - | (26,916) | 13,693 | (13,223) |
Wages and salaries and related expenses | (20,579) | (15,501) | (22,861) | 3,197 | (55,744) |
Repair and maintenance services | (10,281) | (2,612) | (2,354) | 5,204 | (10,043) |
Other expenses | (15,303) | (13,435) | (5,225) | (1,223) | (35,186) |
EBITDA | 60,584 | 26,527 | 51,910 | (53,809) | 85,212 |
Adjusted EBITDA | 47,553 | 27,373 | 51,910 | (53,809) | 73,027 |
Temporary regulatory differences for previous periods | 13,100 | 2,006 | - | - | 15,106 |
Temporary regulatory differences for reporting period | (26,131) | (1,160) | - | - | (27,291) |
Overall effect of management’s adjustments on EBITDA | (13,031) | 846 | - | - | (12,185) |
Reconciliation of EBITDA and Operating profit (EBIT) and net profit/loss | (23,215) | (15,339) | (2,030) | - | (40,584) |
Depreciation and amortisation | (22,562) | (14,932) | (2,893) | - | (40,387) |
Gain (loss) on derivatives | - | (364) | 863 | 499 | |
Loss on impairment and write-off of non-current assets | (653) | (43) | - | - | (696) |
Operating profit (EBIT) | 37,369 | 11,188 | 49,880 | (53,809) | 44,628 |
Total finance costs, net | 5,758 | (2,166) | (3,691) | - | (99) |
Income tax | 5,901 | (1,196) | 1,348 | - | 6,053 |
Share of results of associates | - | 480 | 3,825 | - | 4,305 |
Net profit (loss) | 49,028 | 8,306 | 51,362 | (53,809) | 54,887 |
Total assets | 820,320 | 327,196 | 739,849 | (679,585) | 1,207,780 |
Net financial debt | (33,124) | (83,346) | (141,838) | 323,170 | 64,862 |
Investments (additions of property, plant and equipment and intangible assets) | (232,611) | (6,405) | (656) | 3,599 | (236,073) |
(All amounts are in EUR thousands unless otherwise stated) | Transmission of electricity | Transmission of natural gas | All other segments | Elimination of intersegment transactions | Total |
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 imparement* | (40,294) | (30,248) | (36,951) | 17,000 | (90,493) |
EBITDA | 78,286 | 25,739 | 2,806 | (5,579) | 101,252 |
Adjusted EBITDA | 37334 | 24660 | 2806 | (5,579) | 59221 |
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 adjustments on EBITDA | (40,952) | (1,079) | - | - | (42,031) |
Reconciliation of EBITDA and net profit/loss | (29,900) | (13,177) | 15,742 | (20,116) | (47,451) |
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 |
Loss of control and revaluation of subsidiary | - | 9,076 | - | (660) | 8,416 |
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) | (243,120) |
(All amounts are in EUR thousands unless otherwise stated) | |
Company name | 2024 |
Energijos Skirstymo Operatorius AB | 259,132 |
Ignitis UAB | 29,007 |
Ignitis Gamyba AB | 6,676 |
Total revenue from major clients | 294,815 |
(All amounts are in EUR thousands unless otherwise stated) | |
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 |
(All amounts are in EUR thousands unless otherwise stated) | ||||||
Group | Goodwill | Patents and licences | Computer software | Other intangible assets | Statutory servitudes and protection zones | Total |
Net book amount as at 31 December 2022 | 61 | 322 | 4,745 | 313 | 2,981 | 8,422 |
Additions | - | 11 | 3,177 | 59 | 176 | 3,423 |
Value adjustment | - | - | - | - | (62) | (62) |
Write-offs | - | - | (5) | - | - | (5) |
Reclassification with PP&E | - | 70 | 280 | - | - | 350 |
Reclassification between categories | - | 816 | (816) | - | - | - |
Off-set of grants against non-current assets (Note 20) | - | - | (2,415) | - | - | (2,415) |
Amortisation | - | (335) | (1,078) | (125) | - | (1,538) |
Net book amount as at 31 December 2023 | 61 | 884 | 3,888 | 247 | 3,095 | 8,175 |
Acquisition cost | 61 | 1,843 | 15,283 | 584 | 3,095 | 20,866 |
Accumulated amortisation | - | (959) | (11,395) | (337) | - | (12,691) |
Net book amount at 31 December 2023 | 61 | 884 | 3,888 | 247 | 3,095 | 8,175 |
Net book amount as at 31 December 2023 | 61 | 884 | 3,888 | 247 | 3,095 | 8,175 |
Additions | - | 49 | 2,577 | 21 | - | 2,647 |
Value adjustment | - | - | - | - | (438) | (438) |
Write-offs | - | - | (12) | - | - | (12) |
Reclassification from PP&E | - | 344 | (207) | - | - | 137 |
Reclassification between categories | - | - | - | - | - | - |
Grants offset with intangible assets (Note 20) | - | (344) | (1,567) | - | - | (1,911) |
Amortisation | - | (422) | (1,180) | (110) | - | (1,712) |
Net book amount at 31 December 2024 | 61 | 511 | 3,499 | 158 | 2,657 | 6,886 |
Acquisition cost | 61 | 1,889 | 13,784 | 603 | 2,657 | 18,994 |
Accumulated amortisation | - | (1,378) | (10,066) | (419) | - | (11,863) |
Accumulated impairment | - | - | (219) | (26) | - | (245) |
Net book amount as at 31 December 2024 | 61 | 511 | 3,499 | 158 | 2,657 | 6,886 |
Group | Land | Buildings | Structures and machinery | Vehicles | Other property, plant and equipment | Construction in progress | Total |
Net book amount as at 31 December 2022 | 682 | 26,062 | 536,679 | 1,473 | 13,327 | 77,497 | 655,720 |
Additions | - | 498 | 14,018 | 65 | 4,400 | 229,576 | 248,557 |
Prepayments for PP&E | - | - | - | - | - | (8,860) | (8,860) |
Sales | - | - | (110) | (43) | (16) | - | (169) |
Write-offs | - | (13) | (718) | - | 89 | - | (642) |
Revaluation | 9 | 889 | 584 | 498 | 143 | - | 2,123 |
Impairment loss | - | - | - | - | (108) | (17) | (125) |
Reversal of impairment | - | - | (57) | - | - | 29 | (28) |
Reclassification to/from inventories | - | - | (50) | - | (201) | - | (251) |
Reclassification between categories | - | 2,151 | 54,135 | - | 3,632 | (59,918) | - |
Reclassification (from intangible assets) | - | - | - | - | - | (350) | (350) |
Off-set of grants against non-current assets (Note 20) | - | (492) | (13,886) | - | (1,078) | (142,486) | (157,942) |
Depreciation | - | (940) | (25,748) | (405) | (3,711) | - | (30,804) |
Net book amount as at 31 December 2023 | 691 | 28,155 | 564,847 | 1,588 | 16,477 | 95,471 | 707,229 |
Acquisition/revaluation amount | 691 | 30,982 | 646,728 | 1,616 | 26,016 | 95,471 | 801,504 |
Accumulated depreciation | 0 | (2,827) | (81,881) | (28) | (9,539) | - | (94,275) |
Net book amount as at 31 December 2023 | 691 | 28,155 | 564,847 | 1,588 | 16,477 | 95,471 | 707,229 |
Additions | - | 556 | 25,053 | 226 | 6,317 | 210,598 | 242,750 |
Change in prepayments for PP&E | - | - | - | - | - | (9,324) | (9,324) |
Sales | - | - | - | - | (2) | - | (2) |
Write-offs | - | (2) | (1,611) | (2) | (3) | (92) | (1,710) |
Impairment loss | - | - | (480) | - | - | - | (480) |
Reversal of impairment | - | - | (22) | - | - | - | (22) |
Reclassification between categories | - | 7,062 | 55,216 | - | 4,515 | (66,683) | 110 |
Reclassification to/from inventories | - | 35 | 70 | (62) | (100) | 845 | 788 |
Reclassification to intangible assets | - | - | - | - | 142 | (279) | (137) |
Off-set of grants against non-current assets (Note 20) | - | (552) | (23,561) | - | (1,130) | (131,817) | (157,060) |
Depreciation | - | (1,062) | (30,535) | (433) | (4,266) | - | (36,296) |
Net book amount as at 31 December 2024 | 691 | 34,192 | 588,977 | 1,317 | 21,950 | 98,719 | 745,846 |
Acquisition/revaluation amount | 691 | 35,244 | 619,842 | 1,778 | 26,325 | 98,719 | 782,599 |
Accumulated depreciation after revaluation | - | (1,052) | (30,385) | (461) | (4,375) | - | (36,273) |
Accumulated impairment | - | - | (480) | - | - | - | (480) |
Net book amount at 31 December 2024 | 691 | 34,192 | 588,977 | 1,317 | 21,950 | 98,719 | 745,846 |
(All amounts are in EUR thousands unless otherwise stated) | 2024 | 2023 |
Carrying amount at the beginning of the period | 17,725 | 26,304 |
Prepayments paid for PPE over the period | 2,585 | 15,386 |
Transfer to construction work in progress | (11,909) | (23,965) |
Carrying amount at the end of the period | 8,401 | 17,725 |
All amounts are in EUR thousands unless otherwise stated | |||
Segment | Recognised in other comprehensive income | Recognised through profit or loss | Total revaluation result by 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 |
0.33 | -61.4 |
0.67 | -30.7 |
1 | 0 |
1.33 | 30.7 |
Change in rate of investment return from 2025, % | Change in asset value, EUR million |
-0.005 | -15.2 |
-0.0025 | -7.6 |
0 | 0 |
0.0025 | 7.6 |
0.005 | 15.3 |
Change in discount rate (return on investments is recalculated from 2027 accordingly), % | Change in asset value, EUR million |
-0.01 | 1.5 |
-0.005 | 0.7 |
0 | 0 |
0.005 | -0.6 |
WACC (pre-tax return on investments approved by NERC) | |||||
Discount rate (post-tax), % | Change | 4.04% | 5.04% | 6.04% | |
-1.00% | 0.00% | 1.00% | |||
4.16% | -1.00% | 2,189 | 12,181 | 22,174 | |
5.16% | 0.00% | -9,727 | - | 9,727 | |
6.16% | 1.00% | -21,017 | -11,544 | -2,070 | |
(All amounts are in EUR thousands unless otherwise stated) | Land | Buildings | Structures and machinery | Transport | Other property, plant and equipment | Construction in progress | Total |
As at 31 December 2024 | 682 | 32,549 | 562,227 | 1,012 | 21,818 | 81,782 | 700,070 |
As at 31 December 2023 | 682 | 26,464 | 535,273 | 1,115 | 16,293 | 61,811 | 641,638 |
All amounts are in EUR thousands unless otherwise stated | As at 31 December 2024 | As at 31 December 2023 |
Carrying amount at the beginning of the period | 672,846 | 532,859 |
Additions | 157,060 | 157,942 |
Depreciation | (27,749) | (17,594) |
Write-off | (17) | (362) |
Carrying amount at the end of the period | 802,140 | 672,845 |
Group | Land | Buildings | Vehicles | Total |
Net book amount as at 31 December 2022 | 5,833 | 2,427 | 3,069 | 11,329 |
New contracts | 61 | 836 | 357 | 1,254 |
Indexation | - | (5) | 153 | 148 |
Write-offs | - | (72) | (2) | (74) |
Depreciation | (62) | (609) | (1,176) | (1,847) |
Net book amount as at 31 December 2023 | 5,832 | 2,577 | 2,401 | 10,810 |
Acquisition cost | 6,131 | 4,291 | 5,779 | 16,201 |
Accumulated depreciation | (299) | (1,714) | (3,378) | (5,391) |
Net book amount as at 31 December 2023 | 5,832 | 2,577 | 2,401 | 10,810 |
New contracts | - | 222 | 2,469 | 2,691 |
Reclassification to (from) PP&E | - | - | (110) | (110) |
Indexation | (25) | 530 | 87 | 592 |
Depreciation | (62) | (746) | (1,571) | (2,379) |
Net book amount as at 31 December 2024 | 5,745 | 2,583 | 3,276 | 11,604 |
Acquisition cost | 6,106 | 5,053 | 7,006 | 18,165 |
Accumulated depreciation | (361) | (2,470) | (3,730) | (6,561) |
Net book amount as at 31 December 2024 | 5,745 | 2,583 | 3,276 | 11,604 |
Company | ||||
Net book amount as at 31 December 2022 | 135 | 100 | 235 | |
New contracts | 629 | - | 629 | |
Indexation | - | 18 | 18 | |
Write-offs | (73) | - | (73) | |
Depreciation | (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 | |
New contracts | - | - | - | |
Write-offs | - | - | - | |
Depreciation | (126) | (31) | (157) | |
Net book amount as at 31 December 2024 | 482 | 55 | 537 | |
Acquisition cost | 629 | 125 | 754 | |
Accumulated depreciation | (147) | (70) | (217) | |
Net book amount as at 31 December 2024 | 482 | 55 | 537 | |
Group companies | Acquisition cost | Impairment | Carrying amount | Shareholding (%) |
As at 31 December 2024 | ||||
Subsidiaries | ||||
LITGRID AB | 217,215 | - | 217,215 | 98% |
Amber Grid AB | 126,528 | - | 126,528 | 97% |
Baltpool UAB | 388 | - | 388 | 67% |
TETAS UAB | 16,150 | (11,130) | 5,020 | 100% |
Energy Cells UAB | 2,375 | - | 2,375 | 100% |
EPSO-G Invest UAB | 953 | - | 953 | 51% |
Total: | 363,609 | (11,130) | 352,479 | |
Associates | ||||
TSO Holding AS* | 13,830 | - | 13,830 | 39.6% |
As at 31 December 2023 | ||||
Subsidiaries | ||||
LITGRID AB | 217,215 | - | 217,215 | 98% |
Amber Grid AB | 126,528 | - | 126,528 | 97% |
Baltpool UAB | 388 | - | 388 | 67% |
TETAS UAB | 16,150 | (11,130) | 5,020 | 100% |
Energy Cells UAB | 2,375 | 0 | 2,375 | 100% |
Total: | 362,656 | (11,130) | 351,526 | |
Associates | ||||
TSO Holding AS | 13,830 | - | 13,830 | 39.6% |
(All amounts are in EUR thousands unless otherwise stated) | |||||||
Company name | Current assets and liabilities | Non-current assets and liabilities | Net assets | ||||
Year | Assets | Liabilities | Total net current assets | Assets | Liabilities | Total net non-current assets | |
Litgrid | |||||||
As at 31 December 2024 | 353,059 | 211,399 | 141,660 | 467,261 | 350,726 | 116,535 | 258,195 |
Net assets attributable to minority interest as at 31 Dec 2024 | 6,448 | ||||||
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 | ||||||
Amber Grid | |||||||
As at 31 December 2024 | 35,307 | 90,126 | (54,819) | 291,889 | 61,441 | 230,448 | 175,629 |
Net assets attributable to minority interest as at 31 Dec 2024 | 6,009 | ||||||
As at 31 December 2023 | 34,421 | 79,572 | (45,151) | 297,908 | 66,093 | 231,815 | 186,664 |
Net assets attributable to minority interest as at 31 Dec 2023 | 6,387 | ||||||
(All amounts are in EUR thousands unless otherwise stated) | ||||||
Company name Year | Revenue | Profit before income tax | Income tax (expense) benefit | Total comprehensive income | Comprehensive income attributable to non-controlling interest | Dividends paid to non-controlling interest |
Litgrid | ||||||
As at 31 December 2024 | 378,326 | 43,127 | 5,901 | 49,028 | 1,224 | (731) |
As at 31 December 2023 | 369,838 | 41,078 | 7,308 | 71,706 | 1,792 | - |
Amber Grid | ||||||
As at 31 December 2024 | 74,584 | 9,502 | (1,196) | 8,276 | 281 | (690) |
As at 31 December 2023 | 81,338 | 13,130 | (567) | 15,330 | 524 | (413) |
(All amounts are in EUR thousands unless otherwise stated) | ||||||
Company name Year | Net cash flows from operating activities | Net cash flows from investing activities | Net cash flows from financing activities | Net increase (decrease) in cash flows | Cash and cash equivalents at the beginning of the year | Cash and cash equivalents at the end of year |
Litgrid | ||||||
As at 31 December 2024 | 126,380 | (90,783) | (36,118) | (521) | 634 | 113 |
As at 31 December 2023 | 58,388 | (51,168) | (7,085) | 135 | 499 | 634 |
Amber Grid | ||||||
As at 31 December 2024 | 34,601 | (4,046) | (30,645) | (90) | 121 | 31 |
As at 31 December 2023 | 39,437 | (15,567) | (23,770) | 100 | 21 | 121 |
(All amounts are in EUR thousands unless otherwise stated) | |||||||
Company name | Nature of investment | Shareholding (%) | Investment value at the beginning of the period | Fair value of the investment after loss of control | Dividends received | Share of results of associate | Investment value 31/12/2024 |
As at 31 December 2024 | |||||||
TSO Holding AS | Associate | 40 | 13,989 | - | (2,342) | 3,825 | 15,472 |
GET Baltic, UAB | Associate | 34 | 3,643 | - | (563) | 480 | 3,560 |
Baltic RCC OU | Joint venture | 33 | 45 | - | - | 54 | 99 |
Rheinmetall Defence Lietuva UAB | Associate | 24 | - | - | - | - | - |
Total investments in 2024: | 17,677 | - | (2,905) | 4,359 | 19,131 | ||
As at 31 December 2023 | |||||||
TSO Holding AS | Associate | 40 | 13,915 | - | (1,406) | 1,480 | 13,989 |
GET Baltic, UAB | Associate | 34 | - | 3,348 | - | 295 | 3,643 |
Baltic RCC OU | Joint venture | 33 | 45 | - | - | 45 | |
Total investments in 2023: | 13,960 | 3,348 | (1,406) | 1,775 | 17,677 | ||
(All amounts are in EUR thousands unless otherwise stated) | 2024 | 2023 |
Operating results of associate | 11,760 | 4,740 |
Income tax benefit (expenses) | (2,101) | (998) |
Net profit (loss) | 9,659 | 3,742 |
Other comprehensive income | - | - |
Total comprehensive income for the period | 9,659 | 3,742 |
Comprehensive income attributable to non-controlling interest | 3,825 | 1,480 |
Balance of comprehensive income attributable to the Group | 3,825 | 1,480 |
(All amounts are in EUR thousands unless otherwise stated) | 2024 | 2023 |
Revenue | 1,918 | 1,111 |
Profit before income tax | 1,676 | 1,027 |
Income tax benefit (expenses) | (264) | (159) |
Net profit (loss) | 1,412 | 868 |
Other comprehensive income | - | - |
Total comprehensive income for the period | 1,412 | 868 |
Comprehensive income attributable to non-controlling interest | 480 | 295 |
(All amounts are in EUR thousands unless otherwise stated) | As at 31 December 2024 | As at 31 December 2023 |
Non-current assets | 1,872 | 1,037 |
Current assets | 695,509 | 3 740 910 |
Total assets: | 698,380 | 3 741 947 |
Non-current liabilities | 701 | 203 |
Current liabilities | 683,437 | 3 728 663 |
Total liabilities: | 684,137 | 3 728 866 |
Net assets | 14,243 | 13,081 |
Group’s share, % | 39.6% | 39.6% |
Group’s share of net assets | 5,640 | 5,180 |
Group’s share of goodwill | 9,832 | 8,809 |
Carrying amount of investments in associate | 15,472 | 13,989 |
(All amounts are in EUR thousands unless otherwise stated) | As at 31 December 2024 | As at 31 December 2023 |
Non-current assets | 165 | 353 |
Current assets | 53,343 | 74,900 |
Total assets: | 53,508 | 75,253 |
Non-current liabilities | 43 | 36 |
Current liabilities | 51,414 | 72,920 |
Total liabilities: | 51,457 | 72,956 |
Net assets | 2,051 | 2,297 |
Group’s share, % | 34% | 34% |
Group’s share of net assets | 697 | 781 |
Group’s share of goodwill | 2,863 | 2,862 |
Carrying amount of investments in associate | 3,560 | 3,643 |
(All amounts are in EUR thousands unless otherwise stated) | 2023 |
Consideration received on disposal of control in subsidiary, cash | 6,500 |
Recognition of the investment in associate at fair value (34%) of the investment | 3,345 |
Fair value of the loss of control transaction | 9,848 |
Net assets of subsidiary | (1,429) |
Gain on loss of control and revaluation of associates | 8,416 |
(All amounts are in EUR thousands unless otherwise stated) | 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 |
(All amounts are in EUR thousands unless otherwise stated) | As at 31 December 2024 | As at 31 December 2023 |
Other non-current financial assets (put option of GET Baltic) | 1,153 | 166 |
Other current payables (Call option of GET Baltic) | 654 | 166 |
(All amounts are in EUR thousands unless otherwise stated) | Subscription date | Maturity | Exercise price | Fair value of option | |
Share option | As at 31 May 2024 | As at 31 December 2023 | |||
Put option | As at 31 May 2023 | As at 31 May 2027 | 4.07 | 1,153 | 166 |
Call option | As at 31 May 2023 | As at 31 December 2026 | 3.97 | 654 | 166 |
All amounts are in EUR thousands unless otherwise stated | AS at 31 December 2024 | AS at 31 December 2023 |
Non-current assets | - | - |
Carrying amount at the beginning of the period | 166 | - |
Initial recognition | - | 166 |
Change in fair value | 987 | - |
Carrying amount at the end of the period | 1,153 | 166 |
AS at 31 December 2024 | AS at 31 December 2023 | |
Current liabilities | - | - |
Carrying amount at the beginning of the period | 166 | - |
Initial recognition | - | 166 |
Change in fair value | 488 | - |
Carrying amount at the end of the period | 654 | 166 |
Put option | Call option | |
Current share price (EUR) | 4.09 | 4.09 |
Transaction price (EUR) | 4.07 | 3.97 |
Maturity (years) | 2.417 | 2 |
Dividend yield (%) | 8.07 | 8.07 |
Share price volatility (%) | 38.4 | 38.4 |
Risk-free interest rate (%) | 2.3 | 2.3 |
Share price volatility (%) | 34.56% | 38.40% | 42.24% | ||
Current share value | Change | -10.00% | 0.00% | 10.00% | |
EUR 3.68 | -10.00% | 145 thousand EUR | 218 thousand EUR | 291 thousand EUR | |
EUR 4.09 | 0.00% | (83) thousand EUR | 0 thousand EUR | 83 thousand EUR | |
EUR 4.5 | 10.00% | (270) thousand EUR | (187) thousand EUR | (93) thousand EUR | |
Share price volatility (%) | 34.56% | 38.40% | 42.24% | ||
Current share value | Change | -10.00% | 0.00% | 10.00% | |
EUR 3.68 | -10.00% | (280) thousand EUR | (208) thousand EUR | (135) thousand EUR | |
EUR 4.09 | 0.00% | (73) thousand EUR | 0 thousand EUR | 83 thousand EUR | |
EUR 4.5 | 10.00% | 166 thousand EUR | 249 thousand EUR | 332 thousand EUR | |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
As at 31 December 2024 | As at 31 December 2023 | |
Materials, inventories | 4,072 | 4,364 |
Natural gas | 3,908 | 4,339 |
Less: write-down allowance | (1,038) | (1,147) |
Carrying amount | 6,942 | 7,556 |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
As at 31 December 2024 | As at 31 December 2023 | |
Carrying amount as at 1 January | 1,147 | 810 |
Change in write-down allowance | (109) | 337 |
Carrying amount as at 31 December | 1,038 | 1,147 |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
As at 31 December 2024 | As at 31 December 2023 | |
Prepayments | 542 | 758 |
Deferred expenses | 2,980 | 2,783 |
Contract assets | 2,330 | 2,607 |
Accrued revenue from contract works | 1,110 | 930 |
Accrued revenue from natural gas transmission and related services | 1,220 | 1,677 |
Carrying amount | 5,852 | 6,148 |
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
I. Trade receivables under contracts with customers | As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 |
I.1 Trade receivables after one year | 10 | 10 | - | - |
Less: expected credit losses of non-current receivables | - | - | - | - |
Net book amount of non-current receivables: | 10 | 10 | - | - |
I.2 Current trade receivables | ||||
Receivables for electricity transmission and related services | 48,901 | 19,058 | - | - |
Receivables for transmission and transit of natural gas | 9,783 | 9,038 | - | - |
Receivables for contract works and other services | 5,796 | 5,195 | 549 | 383 |
Less: expected credit losses of trade receivables | (573) | (249) | - | - |
Net book amount of trade receivables under contracts with customers | 63,907 | 33,042 | 549 | 383 |
II. Trade receivables under other contracts: | ||||
Accrued receivables for the services related to electricity transmission | 81 | 8,002 | - | - |
Congestion management revenue receivable | 1,053 | 770 | - | - |
Other trade receivables | 65 | 74 | - | - |
Less: expected credit losses of other trade receivables | - | - | - | - |
Net book amount of trade receivables under other contracts: | 1,199 | 8,846 | - | - |
Total current and non-current trade receivables: | 65,116 | 41,898 | 549 | 383 |
(All amounts are in EUR thousands unless otherwise stated) | Not past due | Past due | Total | |||
Trade receivables | 1-30 days | 31-90 days | 91-180 days | 181 and more days | ||
As at 31 December 2024 | ||||||
Current portion of trade receivables, of which: | 63,917 | 511 | 389 | 374 | 488 | 65,679 |
State-owned companies | 34,940 | - | - | - | - | 34,940 |
Expected credit losses, % | 0% | 0% | 0% | 0% | 0% | 0% |
Other customers | 28,977 | 511 | 389 | 374 | 488 | 30,739 |
Trade receivables assessed individually | 23,571 | - | - | - | 486 | 24,057 |
Loss allowance | 15 | - | - | - | 486 | 501 |
Trade receivables assessed collectively | 5,406 | 511 | 389 | 374 | 2 | 6,682 |
Expected credit losses, % | 0% | 4% | 6% | 7% | 100% | |
Impairment | - | 20 | 23 | 27 | 2 | 72 |
Total expected credit losses | - | 20 | 23 | 27 | 488 | 573 |
As at 31 December 2023 | ||||||
Current portion of trade receivables, of which: | 40,370 | 1,000 | 191 | 575 | 1 | 42,137 |
State-owned companies | 32,041 | - | - | - | - | 32,041 |
Expected credit losses, % | 0% | 0% | 0% | 0% | 0% | 0% |
Other customers | 8,255 | 1,000 | 191 | 575 | 1 | 10,021 |
Trade receivables assessed individually | 7,950 | 956 | 140 | 575 | - | 9,622 |
Loss allowance | - | - | 8 | 240 | - | 248 |
Trade receivables assessed collectively | 379 | 44 | 51 | - | - | 474 |
Expected credit losses, % | 0% | 14% | 2% | 15% | 100% | - |
Loss allowance | - | 1 | - | - | - | 1 |
Total expected credit losses | - | 1 | 8 | 240 | - | 249 |
(All amounts are in EUR thousands unless otherwise stated) | 2024 | 2023 |
Carrying amount as at 1 January | 249 | 17 |
Additional impairment | 363 | 232 |
Reversal of impairment | (39) | - |
Carrying amount as at 31 December | 573 | 249 |
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Non-financial assets | ||||
Administered PSO funds receivable | 26,627 | 33,429 | - | - |
Administered LNG terminal funds receivable | 11,626 | 9,377 | - | - |
VAT receivable from the state budget | 538 | 1,050 | - | - |
Grants receivable | 30,287 | 52,199 | - | - |
Other receivables | 842 | 23 | - | - |
Less: expected credit losses of other receivables | - | (23) | - | - |
Total non-financial assets | 69,920 | 96,055 | - | - |
Financial assets | ||||
Loans to subsidiaries | - | - | 32,584 | 44,889 |
Other receivables | 167 | 2,588 | 594 | 1,336 |
Total financial assets | 167 | 2,588 | 33,178 | 46,225 |
Carrying amount | 70,087 | 98,643 | 33,178 | 46,225 |
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Administered LNG terminal funds | 3 | - | - | - |
Funds deposited for guarantees and deposits | 14,741 | 15,898 | - | - |
Term deposits and short-term investments | 140,815 | - | 135,000 | - |
Carrying amount | 155,559 | 15,898 | 135,000 | - |
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Cash at bank | 101,562 | 123,236 | 98,791 | 120,015 |
Carrying amount | 101,562 | 123,236 | 98,791 | 120,015 |
(All amounts are in EUR thousands unless otherwise stated) | |||
Group | Revaluation reserve | Deferred tax | Less: deferred income tax |
Balance as at 31 December 2022 | 329 | (52) | 277 |
Depreciation of revaluation reserve | (45) | 7 | (38) |
Revaluation of property, plant and equipment | 30,900 | (4,634) | 26,265 |
Balance as at 31 December 2023 | 31,184 | (4,679) | 26,504 |
Revaluation of property, plant and equipment | (22) | 3 | (19) |
Depreciation of revaluation reserve | (3,020) | 453 | (2,566) |
Revaluation reserve write - off | (25) | 4 | (21) |
Change in deferred tax tariff | - | (280) | (280) |
Balance as at 31 December 2024 | 28,117 | (4,499) | 23,618 |
All amounts are in EUR thousands unless otherwise stated | Group | |
Opening balance | As at 31 December 2024 | As at 31 December 2023 |
Grants receivable (Note 13) | 52,199 | 32,726 |
Grants received in advance (non-current liabilities) (Note 28) | - | (32,802) |
Grants received in advance (current liabilities) (Note 25) | (28,583) | (35,193) |
23,616 | (35,269) | |
Recognised grants | ||
Transfer to property, plant and equipment (Note 6) | 157,665 | 157,942 |
Other movements | (605) | - |
Transfer to intangible assets (Note 5) | 1,911 | 2,415 |
Grants used for compensation of expenses (Note 31) | 1,742 | 315 |
160,713 | 160,672 | |
Grants received | ||
Monetary grants (CFS investment activity) | (86,142) | (71,455) |
Congestion revenue transferred to grants (Note 26) | (43,498) | (13,457) |
Monetary grants for compensation of expenses (CFS main activity) | (1,546) | |
(131,186) | (84,912) | |
Grants received in the form of assets | (26,960) | (16,875) |
Closing balance | ||
Grants receivable (Note 13) | 30,287 | 52,199 |
Grants received in advance (non-current liabilities) (Note 28) | (3,469) | - |
Grants received in advance (current liabilities) (Note 25) | (635) | (28,583) |
26,183 | 23,616 | |
All amounts are in EUR thousands unless otherwise stated | Group | Company | ||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Non-current borrowings | ||||
Bonds issued | 74,893 | 74,849 | 74,893 | 74,849 |
Bank borrowings | 77,312 | 89,105 | - | - |
Current borrowings | ||||
Current portion of non-current borrowings | 11,792 | 11,792 | - | - |
Interests accrued | 1,633 | 2,166 | 1,327 | 1,327 |
Current borrowing from the Group companies | - | - | 291,156 | 214,806 |
Overdraft | - | 17,981 | - | 17,981 |
Total borrowings | 165,630 | 195,893 | 367,376 | 308,963 |
All amounts are in EUR thousands unless otherwise stated | Group | Company | ||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Between 1 and 2 years | 9,649 | 11,792 | - | - |
Between 2 and 5 years | 103,841 | 103,797 | 74,893 | 74,849 |
More than 5 years | 38,715 | 48,365 | - | - |
Total | 152,205 | 163,954 | 74,893 | 74,849 |
Group | Company | |||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Carrying amount at the beginning of the period | 10,881 | 11,360 | 701 | 237 |
Concluded lease contracts | 2,669 | 1,254 | - | 629 |
Terminated lease contracts | - | (76) | - | (74) |
Interest charged | 284 | 154 | 19 | 6 |
Lease payments (principal amount) | (2,258) | (1,840) | (150) | (109) |
Interests paid | (284) | (154) | (19) | (6) |
Indexation | 593 | 183 | - | 18 |
Reclassification to disposal group | - | - | - | - |
Carrying amount at the end of the period | 11,885 | 10,881 | 551 | 701 |
Non-current lease liabilities | 9,579 | 9,282 | 397 | 552 |
Current lease payments | 2,306 | 1,599 | 154 | 149 |
Group | Company | |||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Total lease liabilities: | 11,885 | 10,880 | 551 | 701 |
Current portion | 2,306 | 1,599 | 154 | 149 |
Maturity terms of non-current liabilities: | 9,579 | 9,281 | 397 | 552 |
Between 1 and 2 years | 1919 | 1212 | 150 | 154 |
Between 2 and 3 years | 833 | 961 | 132 | 150 |
Between 3 and 5 years | 692 | 742 | 115 | 247 |
Over 5 year | 6,135 | 6,366 | 0 | 0 |
All amounts are in EUR thousands unless otherwise stated | Cash | Borrowings | Lease liabilities | Total | |
Group | Other liquid assets | ||||
Net debt at 31 December 2022 | 248,096 | - | (208,174) | (11,361) | 28,561 |
Acquisition (proceeds from borrowings, new leases) | - | - | - | (1 254) | (1 254) |
Lease indexation | - | - | - | (183) | (183) |
Increase (decrease) in cash and cash equivalents | (124,860) | - | - | - | (124,860) |
Change in overdraft | - | - | (17,981) | - | (17,981) |
Repayment of borrowings | - | - | 30,878 | - | 30,878 |
Terminated lease contracts | - | - | - | 76 | 76 |
Lease payments | - | - | - | 1,841 | 1,841 |
Other changes | |||||
Interest charged | - | - | (6 094) | (150) | (6,244) |
Interest paid | - | - | 5,478 | 150 | 5,628 |
Net debt at 31 December 2023 | 123,236 | - | (195 893) | (10,881) | (83,538) |
Acquisition (proceeds from borrowings, new leases) | - | - | (2,669) | (2,669) | |
Lease indexation | - | - | - | (593) | (593) |
Increase (decrease) in cash and cash equivalents | (21,674) | - | - | - | (21,674) |
Acquisition of other liquid assets | - | 680,802 | - | - | 680,802 |
Disposal of other liquid assets | - | (539,987) | - | - | (539,987) |
Other changes | - | ||||
Interest charged | - | 1,169 | - | - | 1,169 |
Interest received | - | (1,169) | - | - | (1,169) |
Change in overdraft | - | - | 17,981 | - | 17,981 |
Repayment of borrowings | - | - | 12,061 | - | 12,061 |
Lease payments | - | - | - | 2,258 | 2,258 |
Other changes | |||||
Interest charged | - | - | (4,844) | (284) | (5,128) |
Interest paid | - | - | 5,065 | 284 | 5,349 |
Net debt at 31 December 2024 | 101,562 | 140,815 | (165,630) | (11,885) | 64,862 |
(All amounts are in EUR thousands unless otherwise stated) | Cash | Borrowings | Lease liabilities | Total | |
Company | Other liquid assets | ||||
Net debt at 31 December 2022 | 244,310 | - | (407,693) | (236) | (163,619) |
Repaid borrowings from the Group companies | - | - | 117,420 | - | 117,420 |
Proceeds from new leases | - | - | - | (629) | (629) |
Increase in cash and cash equivalents | (124,295) | - | - | - | (124,295) |
Change in overdraft | - | - | (17,981) | - | (17,981) |
Lease payments | - | - | - | 109 | 109 |
Indexation | - | - | - | (19) | (19) |
Amortisation of bond liability | - | - | 43 | - | 43 |
Terminated lease contracts | - | - | - | 74 | 74 |
Interest charged (included in expenses and capitalisation) | - | - | (9 588) | (6) | (9,594) |
Interest paid | - | - | 8,836 | 6 | 8,842 |
Net debt at 31 December 2023 | 120,015 | - | (308,963) | (701) | (189,649) |
Acquisition proceeds from borrowings from the Group companies | - | - | (76,427) | - | (76,427) |
(Decrease) in cash and cash equivalents | (21,224) | - | - | - | (21,224) |
Acquisition of other liquid assets | 674,987 | - | - | 674,987 | |
Disposal of other liquid assets | (539,987) | - | - | (539,987) | |
Other changes | - | ||||
Interest charged | - | 1,059 | - | - | 1,059 |
Interest received | - | (1,059) | - | - | (1,059) |
Lease payments | - | - | - | 150 | 150 |
Amortisation of bond liability | - | - | 44 | - | 44 |
Change in overdraft | - | - | 17,981 | - | 17,981 |
Interest charged (included in expenses and capitalisation) | - | - | (9,699) | (19) | (9,718) |
Interest paid | - | - | 9,688 | 19 | 9,707 |
Net debt at 31 December 2024 | 98,791 | 135,000 | (367,376) | (551) | (134,136) |
Group | Company | |||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Payables for electricity | 45,522 | 26,684 | - | - |
Payables for natural gas | 1,513 | - | - | - |
Payables in performing natural gas balancing | 2,253 | 2,415 | ||
Payables for property, plant and equipment | 50,757 | 29,530 | ||
Payables for repairs, services | 17,359 | 9,416 | - | - |
Other trade payables | 2,073 | 296 | 203 | 153 |
Carrying amount | 119,477 | 68,341 | 203 | 153 |
All amounts are in EUR thousands unless otherwise stated | Group | |
As at 31 December 2024 | As at 31 December 2023 | |
Financial liabilities | ||
Security deposits received | 13,504 | 14,343 |
Other prepayments received | 423 | 1,269 |
Total financial liabilities: | 13,927 | 15,612 |
Non-financial liabilities | ||
Grants received in advance | 635 | 28,583 |
Prepayments received from new consumers | 874 | 217 |
Total non-financial liabilities: | 1,509 | 28,800 |
Total prepayments: | 15,436 | 44,412 |
(All amounts are in EUR thousands unless otherwise stated) | 2024 | 2023 |
Congestion management funds liabilities as at 1 January | 301,074 | 351,495 |
Congestion management funds received during the period* | 134,856 | 108,527 |
Used to finance property, plant and equipment | (43,498) | (13,457) |
Congestion management funds recognised as income during the period | (2,314) | (145,491) |
Congestion management funds liabilities as at 31 December | 390,118 | 301,074 |
Non-current portion of congestion management funds liabilities | 308,802 | 264,173 |
Current portion of congestion management funds liabilities | 81,316 | 36,901 |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
As at 31 December 2024 | As at 31 December 2023 | |
Provisions for pension benefits to employees | 1,655 | 1,341 |
Provisions for servitude liabilities | 45 | 419 |
Provisions for registration of protection zones | 369 | 532 |
Provisions for litigations/claims | 14,853 | 11,054 |
Provisions for warranties | 1,252 | 1,242 |
Other provisions | 250 | 150 |
Carrying amount | 18,424 | 14,738 |
Non-current provisions | 2,836 | 2,528 |
Current provisions | 15,588 | 12,210 |
All amounts are in EUR thousands unless otherwise stated | Provisions for pension benefits | Provisions for servitude compensations | Provisions for registration of protection zones | Provision for warranties | Provisions for litigations | Other provisions | Total |
Carrying amount at 31 December 2022 | 1,446 | 468 | 1,391 | 1,291 | 100 | 161 | 4,857 |
Calculated | 36 | - | 176 | - | 11,054 | 107 | 11,373 |
Revised estimate | (141) | 201 | (264) | 6 | - | - | (198) |
Payments made | - | (250) | (771) | (55) | (100) | (118) | (1,294) |
Carrying amount at 31 December 2023 | 1,341 | 419 | 532 | 1,242 | 11,054 | 150 | 14,738 |
Calculated | 19 | - | - | - | 5,815 | 110 | 5,944 |
Revised estimate | 295 | (287) | (152) | 10 | - | - | (134) |
Payments made | - | (87) | (11) | - | (1,358) | (10) | (1,466) |
Reclassification of trade debts | - | - | - | - | (658) | - | (658) |
Carrying amount at 31 December 2024 | 1,655 | 45 | 369 | 1,252 | 14,853 | 250 | 18,424 |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
As at 31 December 2024 | As at 31 December 2023 | |
Non-financial liabilities | ||
Prepayments received for connecting new consumers* | 11,005 | 1,595 |
Grants received in advance | 3,469 | - |
Contractual obligations under connection agreements | 1,841 | 1,531 |
Total non-financial liabilities: | 16,315 | 3,126 |
Financial liabilities | ||
Non-current trade payables | - | 285 |
Total financial liabilities: | - | 285 |
Total other non-current payables and liabilities: | 16,315 | 3,411 |
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
2024 | 2023 | 2024 | 2023 | |
Income tax benefit for the period | (213) | 6,948 | - | - |
Deferred tax expenses | 6,266 | (442) | 961 | (250) |
Income tax expenses/(benefit) for the reporting period | 6,053 | 6,506 | 961 | (250) |
(All amounts are in EUR thousands unless otherwise stated) | ||||||||
Group | ||||||||
Deferred tax assets: | PP&E revaluation (impairment) | Impairment for other assets | Congestion management funds | Differences in depreciation rates | Unused investment relief | Accumulated tax loss | Other | Total |
As at 31 December 2022 | 3,623 | 187 | 2,378 | 633 | 2,192 | 8,796 | 1,525 | 19,334 |
Recognised in profit or loss | 3,829 | 164 | (58) | (566) | 1,421 | (6,463) | 440 | (1,233) |
As at 31 December 2023 | 7,452 | 351 | 2,320 | 67 | 3,613 | 2,333 | 1,965 | 18,101 |
Recognised in profit or loss | (1,424) | 12 | 139 | 1,779 | 6,251 | (1,926) | 971 | 5,802 |
As at 31 December 2024 | 6,028 | 363 | 2,459 | 1,846 | 9,864 | 407 | 2,936 | 23,903 |
Deferred tax liabilities | Revaluation of PP&E (increase in value) | Tax relief on acquisition of PP&E | Other | Total | ||||
As at 31 December 2022 | (46) | (1,374) | (877) | (2,297) | ||||
Recognised in profit or loss | 9 | 247 | 799 | 1,055 | ||||
Recognised in other comprehensive income | (4,754) | - | - | (4,754) | ||||
As at 31 December 2023 | (4,791) | (1,127) | (78) | (5,996) | ||||
Recognised in profit or loss | 450 | 29 | (60) | 419 | ||||
Recognised in other comprehensive income | (284) | - | - | (284) | ||||
As at 31 December 2024 | (4,625) | (1,098) | (138) | (5,861) | ||||
Deferred tax assets, net, as at 31 December 2023 | 12,105 | |||||||
Deferred tax assets, net, as at 31 December 2024 | 18,042 |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
As at 31 December 2024 | As at 31 December 2023 | |
Deferred tax assets: | ||
Deferred tax assets to be realised after more than 12 months | 14,600 | 12,105 |
Deferred tax assets to be realised within 12 months | 9,303 | 5,996 |
Total: | 23,903 | 18,101 |
Deferred tax liabilities to be settled after more than 12 months | (5,722) | (5 791) |
Deferred tax liabilities to be settled within 12 months | (139) | (205) |
Total: | (5,861) | (5 996) |
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Profit (loss) before taxation | 48,834 | 47,295 | 43,298 | 25,079 |
Income tax calculated at a rate of 15% | 7,325 | 7,094 | 6,495 | 3,762 |
Effect of investment incentive | (11,586) | (5,961) | - | - |
Tax effect of non-taxable income and non-deductible expenses | (270) | (483) | (7,508)* | (3,762)* |
Prior year adjustments | (131) | (7,156) | - | - |
Effect of unrecognised tax losses | - | - | 52 | 250 |
Effect of changes in income tax rate | (1,391) | - | - | - |
Income tax expenses/(benefit) in profit or loss | (6,053) | (6,506) | (961) | 250 |
Income tax expenses/(benefit) through other comprehensive income | 284 | 4,754 | - | - |
* The income tax calculated by the Company in 2024 included income not subject to tax representing dividends received from subsidiaries and associates of EUR 48,286 thousand (2023: EUR 13,357 thousand). | ||||
During Year 2024 the prepaid income tax balance from Year 2023 for the amount of EUR 28,916 thousand was settled against other indirect payable taxes. | ||||
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Non-financial liabilities | ||||
Administered PSO funds payable | 39,393 | 68,998 | - | - |
Administered LNG terminal funds payable | 10,794 | 8,906 | - | - |
Accrued administered LNG terminal funds* | 833 | 471 | - | - |
Accrued administered Emergency intervention funds* | 12,714 | 12,348 | - | - |
Employment-related liabilities | 4,968 | 3,986 | 355 | 402 |
Accrued expenses relating to vacation reserve | 5,261 | 4,755 | 525 | 297 |
VAT payable | 145 | 135 | - | 35 |
Real estate tax payable | 1,489 | 753 | - | - |
Total non-financial liabilities: | 75,597 | 100,352 | 880 | 734 |
Financial liabilities | ||||
Dividends payable | 665 | 561 | - | - |
Accrued liabilities for non-current assets (CBCA contribution)* | 27,450 | 27,450 | - | - |
Accrued other expenses | 2,017 | 1,049 | 209 | 190 |
Other payables | 2,710 | 2,240 | - | - |
Total financial liabilities: | 32,842 | 31,300 | 209 | 190 |
Derivative liabilities at FVPL | 654 | 166 | - | - |
Total other current payables and liabilities: | 109,093 | 131,818 | 1,089 | 924 |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
As at 31 December 2024 | As at 31 December 2023 | |
Group’s revenue from contracts with customers | ||
Revenue from electricity transmission and related services | ||
Electricity transmission services | 128,973 | 64,171 |
Trade in balancing/imbalance electricity | 102,653 | 108,063 |
Electricity ancillary services | 139,069 | 27,979 |
Revenue from other sales of electricity and related services | 2,764 | 5,945 |
Total revenue from electricity transmission and related services: | 373,459 | 206,158 |
Revenue from natural gas transmission and related services | ||
Natural gas transmission services | 61,231 | 67,376 |
Revenue from transmission system balancing service | 12,879 | 12,543 |
Revenue from connection of new customers | 76 | 42 |
Total revenue from natural gas transmission and related services: | 74,186 | 79,961 |
Other revenue from contracts with customers | ||
Revenue from construction, repair and technical maintenance services | 24,346 | 25,110 |
Revenue from trading on the gas exchange and related services | - | 880 |
Revenue from the biofuel exchange, thermal energy auctions, PSO funds administration and other revenue | 2,006 | 1,805 |
Total other revenue: | 26,352 | 27,795 |
Total Group’s revenue from contracts with customers: | 473,997 | 313,914 |
Group’s revenue not attributable to contracts with customers | ||
Congestion revenue used to compensate the electricity transmission tariff* | 2,314 | 142,300 |
Congestion revenue recognised compensating for the cost incurred | - | 3,191 |
Other services related to electricity | (322) | 14,937 |
Revenue from connection of producers and relocation of electrical installations | 14 | 13 |
Other income | 154 | 69 |
Total revenue not attributable to contracts with customers: | 2,160 | 160,510 |
Total Group revenue: | 476,157 | 474,424 |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
2024 | 2023 | |
Revenue recognised over time | ||
Electricity transmission and related services | 375,465 | 366,599 |
Natural gas transmission and related services | 74,340 | 80,030 |
Revenue from performance of construction contracts | 6,187 | 13,623 |
Revenue from repair and maintenance services | 18,159 | 11,487 |
Total revenue recognised over time: | 474,151 | 471,739 |
Revenue recognised at a point in time upon provision of services | ||
Revenue from trading on the exchanges | 2,006 | 2,685 |
Total revenue recognised at a point in time upon provision of services: | 2,006 | 2,685 |
Total revenue: | 476,157 | 474,424 |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
As at 31 December 2024 | As at 31 December 2023 | |
Revenue grants | 1,742 | 315 |
Income from lease of assets | 757 | 786 |
Interest on late payment and default charges | 1,115 | 1,030 |
Other income | 1,117 | 2,332 |
Total other revenue: | 4,731 | 4,463 |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
2024 | 2023 | |
Expenses for purchase of electricity services | ||
Expenses for purchase of balancing and imbalance electricity | (107,429) | (108,391) |
Expenses for electricity ancillary (system) services | (114,214) | (95,792) |
Expenses for electricity technological needs | (37,869) | (38,536) |
Expenses for electricity and related services | (5,459) | (6,349) |
Total expenses for purchase of electricity services: | (264,971) | (249,068) |
Purchase of natural gas services | ||
Purchase for natural gas system balancing service | (13,079) | (12,193) |
Purchase for natural gas technological needs | (3,000) | (5,247) |
Total expenses for purchase of natural gas services: | (16,079) | (17,440) |
Total electricity, natural gas and other services purchases: | (281,050) | (266,508) |
Expenses for subcontracting services and raw materials acquisitions | (13,223) | (12,723) |
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
2024 | 2023 | 2024 | 2023 | |
Wages and salaries | 54,711 | 47,869 | 5,013 | 4,342 |
Social insurance contributions expenses | 1,033 | 875 | 90 | 78 |
Total wages and salaries and related expenses: | 55,744 | 48,744 | 5,103 | 4,420 |
(All amounts are in EUR thousands unless otherwise stated) | Group | |
2024 | 2023 | |
Other expenses | ||
Taxes and charges | (9,694) | (9,711) |
Telecommunications and IT maintenance expenses | (5,835) | (5,431) |
Transport expenses | (3,244) | (3,316) |
Premise expenses | (1,532) | (1,836) |
Business protection expenses | (1,563) | (1,412) |
Insurance expenses | (1,718) | (1,405) |
Consultation service expenses | (1,710) | (1 426) |
Business trip expenses | (1,216) | (1,068) |
Personnel development costs | (794) | (783) |
Membership fee | (843) | (776) |
Expenses of governing bodies | (633) | (561) |
Public relations | (532) | (492) |
Audit expenses | (328) | (284) |
Other expenses | (5,544) | (4,812) |
Total other expenses: | (35,186) | (33,313) |
All amounts are in EUR thousands unless otherwise stated | Group | Company | ||
2024 | 2023 | 2024 | 2023 | |
Finance income | ||||
Interest income | 5,334 | 6,474 | 7,105 | 8,001 |
5,334 | 6,474 | 7,105 | 8,001 | |
Finance costs | ||||
Interest on borrowings | (5,084) | (6,230) | (9,546) | (9,453) |
Other finance costs | (349) | (18) | (228) | (55) |
(5,433) | (6,248) | (9,774) | (9,508) | |
Total finance costs, net | (99) | 226 | (2,669) | (1,507) |
All amounts are in EUR thousands unless otherwise stated | Company | |
2024 | 2023 | |
Dividend income from subsidiaries | 48,290 | 11,951 |
Dividend income from associates | 2,342 | 1,406 |
Total dividends and income from investing activities | 50,632 | 13,357 |
(All amounts are in EUR thousands unless otherwise stated) | ||||||||
Related parties | Purchases of services | Purchase on gas exchange, PSO and LNG funds deducted* | Sales of services | Sale on gas exchange, PSO and LNG funds credited* | Payables for services | Payables for gas, LNG terminal funds and PSO funds* | Receivables for services | Receivables for gas, LNG funds and PSO funds |
Ignitis group companies: | ||||||||
Ignitis Grupė AB | - | - | - | - | - | - | - | - |
Energijos Skirstymo Operatorius AB | 4,057 | 25,179 | 259,132 | 150 | 29,236 | 291 | 3,465 | 15 |
Ignitis UAB | 11,988 | 31,797 | 29,007 | 7,047 | 1,337 | 6,817 | 3,268 | 733 |
Ignitis Gamyba AB | 151,979 | - | 6,676 | 8,568 | 1,068 | - | 28,040 | 864 |
Ignitis Grupės Paslaugų Centras UAB | 301 | - | - | - | 33 | - | - | - |
Ignitis Polska Sp.z.o.o. | - | - | - | - | - | - | - | - |
Vilniaus Kogeneracinė Jėgainė UAB | 418 | - | 2,015 | - | 26 | - | 148 | - |
Kauno Kogeneracinė Jėgainė UAB | 66 | - | 317 | - | 3 | 9 | - | |
Vėjas LT UAB | 97 | 1 | ||||||
Transporto Valdymas UAB | 91 | - | - | - | 8 | - | - | - |
Other state-owned companies: | ||||||||
State Enterprise Ignalina Nuclear Power Plant | 1,196 | - | 2 | - | 121 | 18 | - | |
KN Energies AB | - | - | - | - | - | 3,975 | - | - |
LTG Infra AB | 806 | - | 60 | - | 85 | 4,891 | - | |
Other state-owned enterprises | 106 | - | 321 | - | 64 | - | 29 | - |
Total | 171,105 | 56,976 | 297,530 | 15,765 | 31,982 | 11,092 | 39,859 | 1,612 |
(All amounts are in EUR thousands unless otherwise stated) | ||||||||
Related parties | Purchases of services | Purchase on gas exchange, PSO and LNG funds deducted* | Sales of services | Sale on gas exchange, PSO and LNG funds credited* | Payables for services | Payables for gas, LNG terminal funds and PSO funds* | Receivables for services | Receivables for gas, LNG funds and PSO funds |
Ignitis group companies: | ||||||||
Ignitis Grupė AB | - | - | - | - | - | - | - | - |
Energijos Skirstymo Operatorius AB | 2,301 | 79,250 | 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 Plant | - | - | 535 | (382) | - | 41 | 55 | - |
KN Energies AB | - | - | - | - | - | 3,975 | - | - |
LTG Infra AB | 1 | - | 296 | (160) | 75 | 23 | 37 | - |
Other state-owned enterprises | 653 | - | 1,378 | - | 60 | - | 69 | - |
Total | 152,364 | 90,755 | 158,757 | (7,972) | 15,993 | 17,681 | 20,136 | 1,182 |
(All amounts are in EUR thousands unless otherwise stated) | |||||||
Related parties | Payables and accrued expenses | Receivables and accrued revenue | Sales | Dividend income | Loans granted/(received) | Finance income | Finance costs |
State-owned companies | |||||||
Group companies | |||||||
Litgrid AB | 588 | 210 | 923 | 28,521 | (265,472) | - | 6,182 |
Amber Grid AB | - | 273 | 759 | 19,484 | 23,482 | 1,084 | - |
Tetas UAB | - | 96 | 284 | - | 7,723 | 447 | - |
Baltpool UAB | 62 | 36 | 168 | 169 | (25,096) | - | 977 |
Energy Cells UAB | - | 89 | 302 | 117 | 1,379 | 495 | - |
Total: | 650 | 704 | 2,436 | 48,291 | (257,984) | 2,026 | 7,159 |
(All amounts are in EUR thousands unless otherwise stated) | |||||||
Related parties | Payables and accrued expenses | Receivables and accrued revenue | Sales | Dividend income | Loans granted/(received) | Finance income | Finance costs |
State-owned companies | |||||||
Group companies | |||||||
Litgrid AB | 482 | 150 | 505 | - | (166,600) | - | 4,849 |
Amber Grid AB | 227 | 349 | 11,646 | 25,009 | 683 | - | |
Tetas UAB | - | 295 | 172 | - | 4,842 | 537 | - |
Baltpool UAB | 146 | 26 | 101 | 305 | (47,541) | 2,069 | |
GET Baltic UAB | - | - | 12 | - | - | - | - |
Energy Cells UAB | - | 172 | 209 | - | 15,038 | 815 | - |
Total: | 628 | 870 | 1,348 | 11,951 | (169,252) | 2,035 | 6,918 |
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
Payments to key management personnel | As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 |
Employment-related payments | 3,981 | 3,629 | 929 | 870 |
Whereof: termination benefits | 211 | 35 | 46 | 30 |
Number of key management personnel (average) | 35 | 32 | 7 | 7 |
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
Financial assets | As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 |
Trade receivables (Note 12) | 65,116 | 41,888 | 549 | 383 |
Other receivables (Note 13) | 167 | 2,588 | 33,178 | 46,225 |
Other financial assets (Note 14) | 155,556 | 15,898 | 135,000 | - |
Cash and cash equivalents (Note 15) | 101,562 | 123,236 | 98,791 | 120,015 |
Financial assets at amortised cost | 322,401 | 183,610 | 267,518 | 166,623 |
Derivative assets (Note 9) | 1,153 | 166 | - | - |
Total financial assets: | 323,554 | 183,776 | 267,518 | 166,623 |
Group | Company | |||
Financial liabilities | As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 |
Loans and bonds issued (Note 21) | 165,630 | 195,893 | 367,376 | 308,963 |
Lease liabilities (Note 22) | 11,885 | 10,881 | 551 | 701 |
Trade payables (Note 24) | 119,477 | 68,341 | 203 | 153 |
Other payables and liabilities (Note 30) | 32,842 | 32,026 | 209 | 190 |
Security deposits and other prepayments received (Note 25) | 13,927 | 15,612 | - | - |
Total financial liabilities: | 343,761 | 322,753 | 368,339 | 310,007 |
Derivative liabilities (Note 9, 30) | 654 | 166 | - | - |
Total financial liabilities: | 344,415 | 322,919 | 368,339 | 310,007 |
(All amounts are in EUR thousands unless otherwise stated) | Group | Company | ||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Financial assets at amortised cost* | 322,391 | 183,610 | 267,518 | 166,623 |
Derivative assets | 1,153 | 166 | - | - |
Credit risk | 323,544 | 183,776 | 267,518* | 166,623* |
Cash balance as at 31 December 2024 | Cash balance as at 31 December 2023 | |||||
S&P | Moody’s | Company | Group | Company | Group | |
Swedbank | AA- | 27 | 178 | 1 | 269 | |
SEB | AA- | 10 | 47 | 14 | 1126 | |
OP Corporate Bank | AA- | 68,608 | 71,114 | 5 | ||
Luminor | A3 | 30,146 | 30,223 | 1,836 | ||
Total | 98,791 | 101,562 | 15 | 3,236 | ||
(All amounts are in EUR thousands unless otherwise stated) | |||||
Group | Less than 3 months | Between 4 months and 1 year | Between 2 and 5 years | More than 5 years | Total liabilities |
As at 31 December 2024 | |||||
Trade and other payables | 139,898 | 12,421 | 654 | - | 152,973 |
Borrowings | 2,494 | 14,721 | 120,186 | 40,137 | 177,538 |
Lease liabilities | 651 | 1,802 | 3,868 | 10,461 | 16,782 |
As at 31 December 2023 | |||||
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 |
(All amounts are in EUR thousands unless otherwise stated) | Less than 3 months | Between 4 months and 1 year | Between 2 and 5 years | More than 5 years | Total liabilities |
Company | |||||
As at 31 December 2024 | |||||
Trade and other payables | 203 | 209 | - | - | 412 |
Borrowings | 291,756 | 3,665 | 78,357 | - | 373,778 |
Lease liabilities | 39 | 118 | 410 | - | 567 |
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 |
Type of services | Group | Company | ||
As at 31 December 2024 | As at 31 December 2023 | As at 31 December 2024 | As at 31 December 2023 | |
Audit services, in EUR | ||||
Financial statements audit services | 269,000 | 284,000 | 41,000 | 56,000 |
Other services, related to audit services | 59,000 | - | 59,000 | - |
Total audit services | 328,000 | 284,000 | 100,000 | 56,000 |
Non-audit services, in EUR | ||||
Assurance and other related services | 56,450 | 49,565 | 14,950 | 14,935 |
Other services | 8,500 | 16,125 | 2,500 | 4,335 |
Total non-audit services: | 64,950 | 65,690 | 17,450 | 19,270 |