Content ↑ |
Group | Company | ||||||
Note | 31/12/2025 | 31/12/2024 | 01/01/2024 | 31/12/2025 | 31/12/2024 | 01/01/2024 | |
Reclassified | Reclassified | Reclassified | Reclassified | ||||
ASSETS | |||||||
Non-current assets | |||||||
Intangible assets | 6 | 68 | 56 | 77 | |||
Property, plant and equipment | 7 | 63 | 69 | 83 | |||
Right-of-use assets | 8 | 389 | 537 | 694 | |||
Investments in subsidiaries | 9 | 388,794 | 352,479 | 351,526 | |||
Investments in associates and joint ventures | 9 | 13,830 | 13,830 | 13,830 | |||
Deferred tax asset | 30 | 583 | 957 | 45 | |||
Other financial assets at amortised cost | 14 | 55,500 | - | - | |||
Derivative assets at FVTPL | - | - | - | ||||
Other non-financial assets | - | - | - | ||||
Total non-current assets | 459,227 | 367,928 | 366,255 | ||||
Current assets | |||||||
Inventories | 11 | - | - | - | |||
Contract assets | 12 | - | - | - | |||
Trade receivables | 13 | 618 | 549 | 383 | |||
Other financial assets at amortised cost | 14 | 81,418 | 168,176 | 46,225 | |||
Other non-financial assets | 15 | 78 | 44 | 69 | |||
Prepaid income tax | - | - | - | ||||
Cash and cash equivalents | 16 | 49,789 | 98,791 | 120,015 | |||
Total current assets | 131,903 | 267,560 | 166,692 | ||||
TOTAL ASSETS | 591,130 | 635,488 | 532,947 | ||||
EQUITY AND LIABILITIES | |||||||
Issued capital | 17 | 189,631 | 189,631 | 189,631 | |||
Revaluation reserve | 18 | - | - | - | |||
Legal reserve | 19 | 5,978 | 3,765 | 2,524 | |||
Other reserves | 19 | 70,267 | 28,614 | 50 | |||
Retained earnings | 31,654 | 44,259 | 30,001 | ||||
Equity attributable to shareholders of the parent company | 297,530 | 266,269 | 222,206 | ||||
Non-controlling interest | 9 | - | - | - | |||
Total equity | 297,530 | 266,269 | 222,206 | ||||
Non-current liabilities | |||||||
Financial borrowings and bonds issued | 22 | 111,706 | 74,893 | 74,849 | |||
Lease liabilities | 23 | 252 | 397 | 552 | |||
Congestion management funds | 27 | - | - | - | |||
Provisions | 28 | - | - | - | |||
Other financial liabilities at amortised cost | 26 | - | - | - | |||
Other non-financial liabilities | 29 | - | - | - | |||
Total non-current liabilities | 111,958 | 75,290 | 75,401 | ||||
Current liabilities | |||||||
Borrowings | 22 | 1,329 | 1,326 | 19,308 | |||
Financial borrowings from group companies | 22 | 178,579 | 291,157 | 214,806 | |||
Lease liabilities | 23 | 154 | 154 | 149 | |||
Trade payables | 25 | 246 | 203 | 153 | |||
Other financial liabilities at amortised cost | 26 | - | - | 190 | |||
Congestion management funds | 27 | - | - | - | |||
Provisions | 28 | - | - | - | |||
Income tax liability | - | - | - | ||||
Derivative liabilities at FVTPL | - | - | - | ||||
Other non-financial liabilities | 29 | 1,334 | 1,089 | 734 | |||
Total current liabilities | 181,642 | 293,929 | 235,340 | ||||
Total liabilities | 293,600 | 369,219 | 310,741 | ||||
TOTAL EQUITY AND LIABILITIES | 591,130 | 635,488 | 532,947 | ||||
Content↑ |
GROUP | |||
Notes | 2025 | 2024 | |
Revenue* | 31 | ||
Other income | 31 | ||
Purchase of electricity and natural gas** | 32 | ( | ( |
Impact of changes in gas inventory balances | ( | ( | |
Purchase for subcontracting services | ( | ( | |
Wages and salaries and related expenses | 32 | ( | ( |
Repair and maintenance services | ( | ( | |
Other expenses | 32 | ( | ( |
( | ( | ||
EBITDA | 5 | ||
Other gain (losses) | 10 | ||
Depreciation and amortisation | 6,7,8 | ( | ( |
Impairment of non-current assets | 7 | ( | |
Loss on write-off of non-current assets | ( | ( | |
Operating profit (EBIT) | 5 | ||
Share of results of associates | 9 | ||
Finance income | 33 | ||
Finance costs | 33 | ( | ( |
Total finance costs - net | 33 | ( | ( |
Profit before income tax | |||
Income tax | |||
Current tax (expense)/benefit | 30 | ( | |
Deferred tax benefit | 30 | ||
Total income tax | |||
Profit for the year | |||
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 expenses that will not be reclassified subsequently to profit or loss | ( | ( | |
Total comprehensive income for the period | |||
Profit for the year 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 | |||
Content ↑ |
COMPANY | |||
Notes | 2025 | 2024 | |
Revenue | 31 | 2,665 | 2,315 |
Dividend income | 34 | 37,573 | 50,632 |
40,238 | 52,947 | ||
Wages and salaries and related expenses | 32 | (5,803) | (5,103) |
Other expenses | (1,681) | (1,665) | |
(7,484) | (6,768) | ||
EBITDA | 32,754 | 46,179 | |
Depreciation and amortisation | (210) | (212) | |
Operating profit (EBIT) | 32,544 | 45,967 | |
Finance income | 33 | 6,132 | 7,105 |
Finance costs | 33 | (7,579) | (9,774) |
Total finance costs - net | 33 | (1,447) | (2,669) |
Profit before income tax | 31,097 | 43,298 | |
Income tax | |||
Current income tax expense | - | - | |
Deferred tax benefit (expense) | 30 | 557 | 961 |
Total income tax | 557 | 961 | |
Profit for the year | 31,654 | 44,259 | |
Total comprehensive income for the period | 31,654 | 44,259 | |
Content↑ |
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 2024 | |||||||||
Comprehensive income (expenses) | |||||||||
Net profit for the reporting period | |||||||||
Other comprehensive income | ( | ( | ( | ( | |||||
Total comprehensive income for the period | ( | ||||||||
Transfer of revaluation reserve relating to depreciation and derecognition of assets | 18 | ( | |||||||
Transactions with owners in their capacity as owners | |||||||||
Transfers to/from reserves | 19 | ( | |||||||
Dividends | 20 | ( | ( | ( | ( | ||||
Changes in non-controlling interest due to acquisitions of subsidiaries | |||||||||
Total transactions with owners in their capacity as owners | ( | ( | ( | ( | |||||
Balance as at 31 December 2024 | |||||||||
Balance as at 1 January 2025 | |||||||||
Comprehensive income | - | - | |||||||
Net profit for the period | |||||||||
Other comprehensive income (expenses) | ( | ( | ( | ( | |||||
Total comprehensive income for the period | ( | ||||||||
Transfer of revaluation reserve relating to depreciation and derecognition of assets | 18 | ( | |||||||
Transactions with owners in their capacity as owners | |||||||||
Transfers to/from reserves | 19 | ( | |||||||
Dividends | 20 | ( | ( | ( | ( | ||||
Transactions with non-controlling interests | 9 | ||||||||
Total transactions with owners in their capacity as owners | ( | ( | |||||||
Balance as at 31 December 2025 | |||||||||
Content↑ |
Company | Notes | Issued capital | Legal reserve | Other reserves | Retained earnings | Total |
Balance as at 1 January 2024 | 189,631 | 2,524 | 50 | 30,001 | 222,206 | |
Net 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 | 20 | - | - | - | (196) | (196) |
Transfers to reserves | 19 | - | 1,241 | 28,564 | (29,805) | - |
Total transactions with owners in 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 | |
Balance as at 1 January 2025 | 189,631 | 3,765 | 28,614 | 44,259 | 266,269 | |
Net profit for the period | - | - | - | 31,654 | 31,654 | |
Total comprehensive income for the period | - | - | - | 31,654 | 31,654 | |
Transactions with owners in their capacity as owners | ||||||
Dividends | 20 | - | - | - | (393) | (393) |
Transfers to reserves | 19 | - | 2,213 | 41,653 | (43,866) | - |
Total transactions with owners in their capacity as owners | - | 2,213 | 41,653 | (44,259) | (393) | |
Balance as at 31 December 2025 | 189,631 | 5,978 | 70,267 | 31,654 | 297,530 |
Content ↑ |
Group | Company | ||||
Notes | 2025 | 2024 | 2025 | 2024 | |
Cash flows from operating activities | |||||
Net profit | 31,654 | 44,259 | |||
Adjustments for non-cash items: | |||||
Depreciation and amortisation expenses | 6,7,8 | 210 | 212 | ||
Impairment of property, plant and equipment | 7 | ( | - | - | |
Impairment and write-off of property, plant and equipment and Intangible assets | - | - | |||
Loss on impairment and write-off of inventories, trade receivables and other assets | - | - | |||
Profit (loss) on disposal of property, plant and equipment | ( | ( | - | - | |
Income tax expense (benefit) | 30 | ( | ( | (557) | (961) |
Decrease (increase) in provisions | 28 | ( | - | - | |
Grant income (amortisation) | 21 | ( | - | - | |
Elimination of other non-cash items | - | - | |||
Other gain / losses | ( | ( | - | - | |
Elimination of results of financing and investing activities: | |||||
Dividend income | 34 | (37,573) | (50,632) | ||
Finance costs, net | 33 | 1,447 | 2,669 | ||
Elimination of share of results of associates | 9 | ( | ( | - | - |
Changes in working capital: | |||||
(Increase) decrease in trade receivables and other financial and non-financial assets | ( | ( | 318 | (246) | |
(Increase) decrease in inventories, prepayments and deferred expenses | ( | (34) | 27 | ||
Increase (decrease) in trade payables, grants and other financial and non-financial liabilities | ( | 102 | 131 | ||
Changes in other financial assets | ( | - | - | ||
Income tax received (paid) | ( | ( | 930 | 50 | |
Net cash flows from operating activities | (3,503) | (4,491) | |||
Acquisition of property, plant and equipment and intangible assets | 6,7,21,25,26 | ( | ( | (56) | (38) |
Disposal of property, plant and equipment and intangible assets | - | - | |||
Disposal of associate | 10 | - | - | ||
(Acquisition) of associates, joint ventures and subsidiaries | 9 | ( | (36,315) | (953) | |
Grants received | 21 | - | - | ||
Congestion management funds received | 27 | - | - | ||
(Intercompany) loans (granted) recovered | (43,671) | 12,305 | |||
Dividends received | 9,34 | 37,573 | 50,632 | ||
Acquisition of short-term financial investments | 24 | ( | ( | (130,000) | (674,987) |
Disposal of short-term financial investments | 24 | 205,000 | 539,987 | ||
Interest received | 5,857 | 7,927 | |||
Net cash flows used in investing activities | ( | ( | 38,388 | (65,127) | |
Loans received | 24 | 36,813 | - | ||
Repayment of borrowings | 24 | ( | ( | 3 | - |
Loans received (repaid) (intercompany) | 24 | (112,198) | 76,427 | ||
Repayment of lease liabilities | 24 | ( | ( | (157) | (149) |
Bank overdraft | ( | - | (17,981) | ||
Interest paid | 24 | ( | ( | (7,956) | (9,707) |
Dividends paid | ( | ( | (392) | (196) | |
Transactions with non-controlling interests | 9 | - | - | ||
Other cash flows from financing activities | - | - | |||
Cash flows from/used in financing activities | ( | (83,887) | 48,394 | ||
Increase (decrease) in cash and cash equivalents | ( | ( | (49,002) | (21,224) | |
Cash and cash equivalents at the beginning of the year | 98,791 | 120,015 | |||
Cash and cash equivalents at the end of the period | 49,789 | 98,791 | |||
Content ↑ |
The Company’s shareholder | 31/12/2025 | 31/12/2024 | ||
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 |
Content ↑ |
Company name | Registered office address | Ownership interest (%) | Profile of activities | |
31/12/2025 | 31/12/2024 | |||
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 | Management of the electricity storage system |
UAB EPSO-G Invest | Laisvės ave. 10, Vilnius | 51.0 | 51.0 | Management of the project for investments into artillery shell manufacturing |
ASSOCIATES | ||||
UAB „GET Baltic“(investment through AB „Amber Grid“) | Geležinio Vilko st. 18A, Vilnius, Lithuania | 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* | 24,5* | Artillery shell manufacturing and sale |
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 |
Content ↑ |
Content ↑ |
Content ↑ |
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 |
Content ↑ |
Land* | 99 years |
Buildings | 2- 10 years |
Vehicles | 2 - 4 years |
Other property, plant and equipment | 2 -3 years |
Content ↑ |
Content ↑ |
Content ↑ |
Content ↑ |
Content ↑ |
Content ↑ |
Content ↑ |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2024 | 01/01/2024 | ||||
Group | Before reclassification | Reclassification effect | After recassification | Before reclassification | Reclassification effect | After recassification |
ASSETS | ||||||
Non-current assets | ||||||
Receivables after one year | 10 | (10) | - | 10 | (10) | - |
Other non-current financial assets | 1,153 | (1 153) | - | 166 | (166) | - |
Other financial assets at amortised cost | - | 10 | 10 | - | 10 | 10 |
Derivative assets at FVTPL | - | 1,153 | 1,153 | 166 | 166 | |
Total non-current assets | 1,163 | - | 1,163 | 176 | - | 176 |
Current assets | ||||||
Prepayments and contract assets | 5,852 | (5 852) | - | 6,148 | (6,148) | - |
Other receivables | 70,087 | (70 087) | - | 98,643 | (98,643) | - |
Other financial assets | 155,559 | (155 559) | - | 15,898 | (15,898) | - |
Contract assets | - | 2,330 | 2,330 | - | 2,607 | 2,607 |
Other financial assets at amortised cost | - | 156,568 | 156,568 | - | 22,027 | 22,027 |
Other non-financial assets | - | 72,600 | 72,600 | - | 96,055 | 96,055 |
Total current assets | 231,498 | - | 231,498 | 120,689 | - | 120,689 |
TOTAL ASSETS | 232,661 | - | 232,661 | 120,865 | - | 120,865 |
Non-current liabilities | ||||||
Other non-current payables and liabilities | 16,315 | (16 315) | - | 3,411 | (3,411) | - |
Other non-financial liabilities | - | 16,315 | 16,315 | - | 3,126 | 3,126 |
Other financial liabilities at amortised cost | - | - | - | - | 285 | 285 |
Total non-current liabilities | 16,315 | - | 16,315 | 3,411 | - | 3,411 |
Current liabilities | ||||||
Prepayments received | 15,436 | (15 436) | - | 44,412 | (44,412) | - |
Other current payables and liabilities | 109,093 | (109 093) | - | 131,818 | (131,818) | - |
Other financial liabilities at amortised cost | - | 44,526 | 44,526 | - | 46,912 | 46,912 |
Other non-financial liabilities | - | 79,349 | 79,349 | - | 129,152 | 129,152 |
Derivative liabilities at FVTPL | - | 654 | 654 | - | 166 | 166 |
Total current liabilities | 124,529 | - | 124,529 | 176,230 | - | 176,230 |
TOTAL LIABILITIES | 140,844 | - | 140,844 | 179,641 | - | 179,641 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2024 | 01/01/2024 | ||||
Company | Before restatement | Reclassification effect | After reclassification | Before reclassification | Reclassification effect | After reclassification |
ASSETS | ||||||
Current assets | ||||||
Prepayments and contract assets | 42 | (42) | - | 69 | (69) | - |
Other receivables | 33,178 | (33,178) | - | 46,225 | (46,225) | - |
Other financial assets | 135,000 | (135,000) | - | - | - | - |
Other financial assets at amortised cost | - | 168,176 | 168,176 | - | 46,225 | 46,225 |
Other non-financial assets | - | 44 | 44 | - | 69 | 69 |
Total current assets | 168,220 | - | 168,220 | 46,294 | - | 46,294 |
Current liabilities | ||||||
Other current payables and liabilities | 1,089 | (1 089) | - | 924 | (924) | - |
Other non-financial liabilities | - | 1,089 | 1,089 | - | 734 | 734 |
Other financial liabilities at amortised cost | - | - | - | - | 190 | 190 |
Total current liabilities | 1,089 | - | 1,089 | 924 | - | 924 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Transmission of electricity | Transmission of natural gas | All other segments | Elimination of intersegment transactions | Total |
Revenue and other income | 431,082 | 69,716 | 68,138 | (36,413) | 532,523 |
Purchase of electricity and natural gas* | (328,957) | (15,052) | (927) | 5,950 | (338,986) |
Purchase of contracting services | - | - | (22,701) | 11,157 | (11,544) |
Wages and salaries, and related expenses | (24,187) | (17,290) | (24,356) | 4,017 | (61,816) |
Repair and maintenance services | (11,462) | (3,525) | (1,618) | 4,517 | (12,088) |
Other expenses | (17,558) | (16,530) | (9,918) | 6,083 | (37,923) |
EBITDA | 48,918 | 17,319 | 8,618 | (4,689) | 70,166 |
Adjusted EBITDA | 53,046 | 27,436 | 897 | (4,689) | 76,690 |
Temporary regulatory differences for previous periods | 8,444 | 4,621 | - | - | 13,065 |
Temporary regulatory differences for reporting period | (4,316) | 5,496 | (7,721) | - | (6,541) |
Overall effect of management’s adjustments on EBITDA | 4,128 | 10,117 | (7,721) | - | 6,524 |
Reconciliation of EBITDA, and Operating profit (EBIT) and net profit/loss | - | - | - | - | - |
Depreciation and amortisation | (23,341) | (14,669) | (3,125) | - | (41,135) |
Gain (loss) on derivatives | - | - | - | - | |
Other gain (losses) | - | 178 | - | 178 | |
Loss on impairment and write-off of non-current assets | (1,172) | (23) | (13) | - | (1,208) |
Operating profit (EBIT) | 24,405 | 2,805 | 5,480 | (4,689) | 28,001 |
Finance income/ costs, net | 3,394 | (2,064) | (1,978) | (3) | (651) |
Income tax | 6,391 | 195 | 363 | - | 6,949 |
Share of results of associates | 31 | 424 | 3,021 | - | 3,476 |
Net profit (loss) | 34,221 | 1,360 | 6,886 | (4,692) | 37,775 |
Total assets | 816,412 | 324,739 | 764,109 | (656,997) | 1,248,263 |
Net financial debt | (26,548) | (126,401) | (192,163) | 255,291 | (89,821) |
Investments (additions of property, plant and equipment and intangible assets) | (191,709) | (21,782) | (1,409) | 3,780 | (211,120) |
Content ↑ |
(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 net profit/loss | (23,215) | (15,339) | (2,030) | - | (40,387) |
Depreciation and amortisation | (22,562) | (14,932) | (2,893) | - | (40,387) |
Result 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 |
Finance expenses, 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 thousand unless otherwise stated) | 2025 | |
Company name | Negative revenue | Revenue |
Energijos Skirstymo Operatorius AB | (4) | 272,693 |
Ignitis UAB | - | 44,070 |
Ignitis Gamyba AB | (10,011) | 3,765 |
Total revenue from major customers: | (10 015) | 320,528 |
(All amounts are in EUR thousand unless otherwise stated) | 2024 | |
Company name | Negative revenue | Revenue |
Energijos Skirstymo Operatorius AB | - | 259,132 |
Ignitis UAB | (866) | 29,007 |
Ignitis Gamyba AB | (2,482) | 6,676 |
Total revenue from major customers: | (3,348) | 294,815 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | ||||||
Group | Goodwill | Patents and licences | Computer software | Other intangible assets | Statutory servitudes and protection zones | Total |
Net book amount as at 1 January 2024 | 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 with PP&E | - | 344 | (207) | - | - | 137 |
Reclassification between categories | - | - | - | - | - | - |
Off-set of grants against non-current assets (Note 21) | - | (344) | (1,567) | - | - | (1,911) |
Amortisation | - | (422) | (1,180) | (110) | - | (1,712) |
Net book amount as 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 |
Net book amount as at 1 January 2025 | 61 | 511 | 3,499 | 158 | 2,657 | 6,886 |
Additions | - | 131 | 1,610 | 1,913 | 232 | 3,886 |
Value adjustment | - | - | - | - | 77 | 77 |
Write-offs | - | - | (89) | - | - | (89) |
Reclassification from PP&E | - | - | - | (236) | - | (236) |
Reclassification between categories | - | 9 | (145) | 131 | - | (5) |
Grants offset with intangible assets (Note 21) | - | - | - | (1,171) | - | (1,171) |
Amortisation | - | (421) | (942) | (78) | - | (1,441) |
Net book amount as at 31 December 2025 | 61 | 230 | 3,934 | 717 | 2,965 | 7,907 |
Acquisition cost | 61 | 2,009 | 14,540 | 1,240 | 2,965 | 20,815 |
Accumulated amortisation | - | (1,779) | (10,606) | (523) | - | (12,908) |
Net book amount as at 31 December 2025 | 61 | 230 | 3,934 | 717 | 2,965 | 7,907 |
Content ↑ |
Group | Land | Buildings | Structures and equipment | Vehicles | Other property, plant and equipment | Construction in progress | Total |
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 |
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 to/from inventories | - | 35 | 70 | (62) | (100) | 845 | 788 |
Reclassification between categories | - | 7,062 | 55,216 | - | 4,515 | (66,683) | 110 |
Reclassification (from intangible assets) | - | - | - | - | 142 | (279) | (137) |
Off-set of grants against non-current assets (Note 21) | - | (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 depreciation | - | - | (480) | - | - | - | (480) |
Net book amount as at 31 December 2024 | 691 | 34,192 | 588,977 | 1,317 | 21,950 | 98,719 | 745,846 |
Additions | - | 1,672 | 23,488 | 1,175 | 15,924 | 155,577 | 197,836 |
Change in prepayments for PP&E | - | - | - | - | - | 9,398 | 9,398 |
Sales | - | - | - | (14) | (1) | - | (15) |
Write-offs | - | - | (713) | - | (452) | (37) | (1,202) |
Impairment loss | - | - | - | - | - | - | - |
Reversal of impairment | - | - | - | - | - | 17 | 17 |
Reclassification between categories | - | 4,521 | 76,145 | - | 3,306 | (83,972) | - |
Reclassified to/from assets held for sale | - | - | - | - | - | - | |
Reclassification to/from inventories | - | - | (260) | - | (104) | (2) | (366) |
Reclassification to intangible assets | - | 74 | (74) | - | - | 236 | 236 |
Reclassification from right-of-use assets | - | - | 127 | - | - | - | 127 |
Off-set of grants against non-current assets (Note 21) | - | (1,672) | (22,201) | - | (833) | (60,840) | (85,546) |
Depreciation | - | (1,293) | (30,303) | (389) | (5,050) | - | (37,035) |
Net book amount at 31 December 2025 | 691 | 37,493 | 635,186 | 2,089 | 34,741 | 119,096 | 829,296 |
Acquisition/revaluation amount | 691 | 39,850 | 697,042 | 2,759 | 43,581 | 119,096 | 903,019 |
Accumulated depreciation after revaluation | - | (2,357) | (61,376) | (670) | (8,840) | - | (73,243) |
Accumulated impairment | - | - | (480) | - | - | - | (480) |
Net book amount as at 31 December 2025 | 691 | 37,493 | 635,186 | 2,089 | 34,741 | 119,096 | 829,296 |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2025 | 31/12/2024 |
Opening carrying amount | 8,401 | 17,725 |
Prepayments paid for PPE over the period | 17,513 | 2,585 |
Transfer to construction work in progress | (8,115) | (11,909) |
Closing carrying amount | 17,799 | 8,401 |
Content ↑ |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Land | Buildings | Structures and equipment | Transport | Other property, plant and equipment | Construction in progress | Total |
31/12/2025 | 682 | 35,900 | 609,312 | 1,886 | 34,655 | 113,253 | 795,688 |
31/12/2024 | 682 | 32,549 | 562,227 | 1,012 | 21,818 | 81,782 | 700,070 |
All amounts are in EUR thousand unless otherwise stated | 31/12/2025 | 31/12/2024 |
Opening carrying amount | 802,140 | 672,846 |
Additions | 85,546 | 157,060 |
Depreciation | (28,138) | (27,749) |
Write-off | (13) | (17) |
Closing carrying amount | 859,535 | 802,140 |
Group | Land | Buildings | Vehicles | Total |
Net book amount as at 1 January 2024 | 5,832 | 2,577 | 2,401 | 10,810 |
New contracts | - | 222 | 2,469 | 2,691 |
Indexation | (25) | 530 | 87 | 592 |
Reclassification to /from PP&E | (110) | (110) | ||
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 |
New contracts | - | 429 | 993 | 1,422 |
Reclassification to /from PP&E | - | - | (127) | (127) |
Write-offs | (3) | (6) | (9) | |
Indexation/Modification | - | 55 | (56) | (1) |
Depreciation | (62) | (786) | (1,811) | (2,659) |
Net book amount as at 31 December 2025 | 5,683 | 2,279 | 2,268 | 10,230 |
Acquisition cost | 6,106 | 5,434 | 7,529 | 19,069 |
Accumulated depreciation | (423) | (3,156) | (5,261) | (8,839) |
Net book amount as at 31 December 2025 | 5,683 | 2,279 | 2,268 | 10,230 |
Company | Land | Buildings | Vehicles | Total |
Net book amount as at 1 January 2024 | 608 | 86 | 694 | |
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 | |
Indexation | 12 | - | 12 | |
Depreciation | (129) | (31) | (160) | |
Net book amount as at 31 December 2025 | 365 | 24 | 389 | |
Acquisition cost | 641 | 125 | 766 | |
Accumulated depreciation | (276) | (101) | (377) | |
Net book amount as at 31 December 2025 | 365 | 24 | 389 |
Content ↑ |
Group companies | Acquisition cost | Impairment | Carrying amount | Shareholding (%) |
2025-12-31 | ||||
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 | 37,268 | - | 37,268 | 51% |
Total: | 399,924 | (11 130) | 388,794 | |
Associates | ||||
TSO Holding AS* | 13,830 | - | 13,830 | 39.6% |
2024-12-31 | ||||
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% |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Current assets and liabilities | Non-current assets and liabilities | Net assets | Net assets attributable to non-controlling interest | ||||
Company name | Assets | Liabilities | Total net current assets | Assets | Liabilities | Total net non-current assets | ||
31/12/2025 | ||||||||
Litgrid AB | 262,794 | 202,239 | 60,555 | 553,618 | 346,696 | 206,922 | 267,477 | 6,681 |
AB Amber grid | 29,862 | 53,296 | (23,434) | 294,877 | 105,166 | 189,711 | 166,277 | 5,689 |
EPSO-G Invest UAB | 398 | 18 | 380 | 73,056 | - | 73,061 | 73,441 | 36,231 |
Other non-controlling interest | 37 | |||||||
Total | 48,638 | |||||||
31/12/2024 | ||||||||
Litgrid AB | 353,059 | 211,399 | 141,660 | 467,261 | 350,726 | 116,535 | 258,195 | 6,448 |
AB Amber grid | 35,307 | 90,126 | (54,819) | 291,889 | 61,441 | 230,448 | 175,629 | 6,009 |
EPSO-G Invest UAB | 1,354 | 17 | 1,337 | - | - | - | 1,337 | 422 |
Other non-controlling interest | 65 | |||||||
Total | 12,944 | |||||||
(All amounts are in EUR thousand unless otherwise stated) | ||||||
Company name | Revenue | Profit (loss) before income tax | Income tax (expense) benefit | Total comprehensive income | Comprehensive income attributable to non-controlling interest | Dividends paid to non-controlling interest |
31/12/2025 | ||||||
Litgrid AB | 431,082 | 27,830 | 6,391 | 34,221 | 855 | (617) |
AB Amber Grid | 69,716 | 1,165 | 195 | 1,360 | 45 | (366) |
EPSO-G Invest UAB | - | (75) | - | (75) | (37) | - |
- | ||||||
31/12/2024 | ||||||
Litgrid AB | 378,326 | 43,127 | 5,901 | 49,028 | 1,224 | (731) |
AB Amber Grid | 74,584 | 9,502 | (1,196) | 8,276 | 281 | (690) |
EPSO-G Invest UAB | - | (54) | - | (54) | (26) | - |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | ||||||
Company name | Net cash flows from operating activities | Net cash flows from investing activities | Cash flows from/used in 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 AB | ||||||
31/12/2025 | 36,275 | (4,642) | (31,598) | 35 | 113 | 148 |
31/12/2024 | 126,380 | (90,783) | (36,118) | (521) | 634 | 113 |
AB Amber Grid | ||||||
31/12/2025 | 13,932 | (38,085) | 24,886 | 733 | 31 | 764 |
31/12/2024 | 34,601 | (4,046) | (30,645) | (90) | 121 | 31 |
EPSO-G Invest UAB | ||||||
31/12/2025 | (124) | (72,976) | 72,144 | (956) | 1,354 | 398 |
31/12/2024 | (58) | - | 1,412 | 1,354 | - | 1,354 |
(All amounts are in EUR thousand unless otherwise stated) | ||||||||
Company name | Nature of investment | Shareholding (%) | Investment value at the beginning of the period | Additions | Dividends received | Share of results of associate | Disposal | Investment value at the end of the period |
31/12/2025 | ||||||||
TSO Holding AS | Associate | 40 | 15,472 | - | (2,808) | 3,021 | 15,685 | |
GET Baltic, UAB | Associate | 34 | 3,560 | - | (837) | 424 | (3,147) | - |
Baltic RCC OU | Joint venture | 33 | 99 | - | (53) | 31 | 77 | |
Rheinmetall Defence Lietuva UAB | Associate | 24 | - | 73,056 | - | - | 73,056 | |
Total investments in 2025: | 19,131 | 73,056 | (3,698) | 3,476 | (3,147) | 88,818 | ||
31/12/2024 | ||||||||
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 | ||
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2025 | 31/12/2024 | |
TSO Holding | RDL | TSO Holding | |
Operating results of associate | 9,805 | 0 | 11,760 |
Income tax benefit (expenses) | (2,177) | - | (2,101) |
Net profit (loss) | 7,628 | 0 | 9,659 |
Other comprehensive income | - | - | |
Total comprehensive income for the period | 7,628 | 0 | 9,659 |
Comprehensive income attributable to the Group | 3,021 | 0 | 3,825 |
Total comprehensive income attributable to the Group | 3,021 | 0 | 3,825 |
Dividends paid to the Group | 2,808 | - | 2,342 |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2025 | 31/12/2024 | ||
TSO Holding | RDL | TSO Holding | RDL | |
Non-current assets | 1,714 | 77,384 | 1,872 | - |
Current assets | 1 436 907 | 75,350 | 695,509 | 43 |
Total assets: | 1 438 621 | 152,734 | 698,380 | 43 |
Non-current liabilities | 396 | - | 701 | - |
Current liabilities | 1 421 576 | 511 | 683,437 | 49 |
Total liabilities: | 1 421 973 | 511 | 684,137 | 49 |
Net assets | 16,648 | 152,223 | 14,243 | ( 6) |
Group’s share, % | 39.6% | 48% | 39.6% | 48% |
Group’s share of net assets | 6,593 | 73,067 | 5,640 | 21 |
Group’s share of goodwill | 9,092 | - | 9,832 | - |
Carrying amount of investments in associate | 15,685 | 73,056 | 15,472 | - |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2025 | 31/12/2024 |
Gain (loss) on disposal of associate | 1 051 | - |
Changes in fair value of derivatives | ( 873) | 499 |
Total | 178 | 499 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | 10/10/2025 | 31/12/2024 |
Opening carrying amount | 3,560 | 3,644 |
Associate’s net profit (loss) | 424 | 480 |
Associate’s other comprehensive income | - | - |
Dividends received | (837) | (564) |
Write off on disposal | (3,147) | - |
Closing carrying amount | - | 3,560 |
(All amounts are in EUR thousand unless otherwise stated) | |
Consideration received for disposal of investments in associate | 3,824 |
Carrying amount of investments in associate | (3,147) |
Impact of options exercised | 374 |
Gain (loss) on disposal of associate | 1,051 |
(All amounts are in EUR thousands unless otherwise stated) | Subscription date | Maturity | Exercise price | Fair value of option | |
Share option | 30/09/2025 | ||||
Call option | 31/05/2023 | 10/10/2025 | 3.86 | 10 | |
Put option | 31/05/2023 | 10/10/2025 | 3.86 | ( 384) | |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2025 | 31/12/2024 |
Non-current assets | - | - |
Opening carrying amount of the call option | 1,153 | 166 |
Change in fair value | (1,143) | 987 |
Included in net gain (loss) on disposal | (10) | - |
Closing carrying amount | - | 1,153 |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2025 | 31/12/2024 |
Current liabilities | ||
Opening carrying amount of the put option | (654) | (166) |
Change in fair value | 270 | (488) |
Included in net gain (loss) on disposal | 384 | - |
Closing carrying amount | - | (654) |
Content ↑ |
Put option | Call option | |
Current share price (EUR) | 4.05 | 4.05 |
Transaction price (EUR) | 3.68 | 3.68 |
Maturity (years) | 0.03 | 0.03 |
Dividend yield (%) | 7.16 | 7.16 |
Share price volatility (%) | 38.40 | 38.40 |
Risk-free interest rate (%) | 2.71 | 2.71 |
Put option | Call option | |
Current share price (EUR) | 4.09 | 4.09 |
Transaction price (EUR) | 4.07 | 3.97 |
Maturity (years) | 2.40 | 2.0 |
Dividend yield (%) | 8.07 | 8.07 |
Share price volatility (%) | 38.40 | 38.40 |
Risk-free interest rate (%) | 2.30 | 2.30 |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2025 | 31/12/2024 |
Change in fair value of call option | (1,143) | 987 |
Change in fair value of put option | 270 | (488) |
Changes in fair value of derivatives, net | (873) | 499 |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
31/12/2025 | 31/12/2024 | |
Materials, inventories | 3,749 | 4,072 |
Natural gas | 3,456 | 3,908 |
Less: write-down to net realisable value | (1,285) | (1,038) |
Carrying amount | 5,920 | 6,942 |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
31/12/2025 | 31/12/2024 | |
Carrying amount as at 1 January | 1,038 | 1,147 |
Change in write-down allowance | 247 | (109) |
Carrying amount as at 31 December | 1,285 | 1,038 |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
31/12/2025 | 31/12/2024 | |
Contract assets | ||
Accrued revenue from contract works | 2,013 | 1,110 |
Accrued revenue from natural gas transmission and related services | 3,663 | 1,220 |
Carrying amount | 5,676 | 2,330 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
I. Trade receivables | ||||
Receivables for electricity transmission and related services | 53,699 | 48,901 | - | - |
Receivables for transmission and transit of natural gas | 10,204 | 9,783 | - | - |
Receivables for contract works and other services | 4,839 | 5,796 | 618 | 549 |
Less: expected credit losses of trade receivables | (855) | (573) | - | - |
Net book amount of trade receivables under contracts with customers | 67,887 | 63,907 | 618 | 549 |
II. Trade receivables under other contracts: | - | - | - | - |
Accrued receivables for the services related to electricity transmission | 0 | 81 | 0 | 0 |
Congestion management revenue receivable | 2,256 | 1,053 | - | - |
Other trade receivables | 290 | 65 | - | - |
Less: expected credit losses of other trade receivables | - | - | - | - |
Net book amount of trade receivables under other contracts | 2,546 | 1,199 | - | - |
Total current trade receivables: | 70,433 | 65,106 | 618 | 549 |
(All amounts are in EUR thousand unless otherwise stated) | Not past due | Past due | Total | |||
1-30 days | 31-90 days | 91-180 days | 181 and more days | |||
31/12/2025 | ||||||
Current portion of trade receivables, of which: | 68,396 | 748 | 818 | 655 | 671 | 71,288 |
State-owned companies | 45,599 | - | - | - | - | 45,599 |
Expected credit losses, % | 0% | 0% | 0% | 0% | 0% | 0% |
Other customers | 22,797 | 748 | 818 | 655 | 671 | 25,689 |
Trade receivables assessed individually | 18,867 | 556 | 817 | 653 | 671 | 21,564 |
Expected credit losses | 25 | 135 | - | - | 671 | 831 |
Trade receivables assessed collectively | 3,930 | 192 | 1 | 2 | 0 | 4,125 |
Expected credit losses, % | 0.08% | 10% | 100% | 0% | 100% | |
Impairment | 3 | 20 | 1 | - | - | 24 |
Total expected credit losses | 28 | 155 | 1 | - | 671 | 855 |
31/12/2024 | ||||||
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 |
Expected credit losses | 15 | - | - | - | 486 | 501 |
Trade receivables assessed collectively | 5,406 | 511 | 389 | 374 | 2 | 6,682 |
Expected credit losses, % | 0% | 4% | 6% | 7% | 100% | - |
Expected credit losses | - | 20 | 23 | 27 | 2 | 72 |
Total expected credit losses | - | 20 | 23 | 27 | 488 | 573 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2025 | 31/12/2024 |
Carrying amount as at 1 January | 573 | 249 |
Additional impairment | 318 | 363 |
Reversal of impairment | (36) | (39) |
Carrying amount as at 31 December | 855 | 573 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
NON-CURRENT ASSETS | ||||
Loans to Group companies | - | - | 55 500 | - |
Receivables after one year | 13 | 10 | - | - |
Carrying amount | 13 | 10 | 55 500 | - |
CURRENT ASSETS | ||||
Loans to Group companies (cash pooling and current portion of non-current loans agreements) | - | - | 20 756 | 32 584 |
Interest on loans | - | - | 457 | 131 |
Term deposits | 60 000 | 95 815 | 60 000 | 90 000 |
Short-term investments | - | 45 000 | - | 45 000 |
Receivable interests | 110 | 512 | 110 | 461 |
Funds deposited for guarantees and deposits | 15 728 | 14 741 | - | - |
Administered LNG terminal funds | - | 3 | - | - |
Other receivables | 1 108 | 497 | 95 | - |
Carrying amount | 76 946 | 156 568 | 81 418 | 168 176 |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Non-financial assets | ||||
Administered PSO funds receivable | 25,597 | 26,627 | - | - |
Administered LNG terminal funds receivable | 8,262 | 11,626 | - | - |
Administered Emergency intervention Measures (EIM) funds receivable | 894 | - | - | - |
VAT receivable from the state budget | 1,047 | 619 | - | 2 |
Prepayments | 726 | 435 | - | - |
Deferred expenses | 6,386 | 3,006 | 72 | 42 |
Grants receivable | 33,583 | 30,287 | - | - |
Other receivables | 88 | - | 6 | - |
Less: expected credit losses of other receivables | - | - | - | - |
Carrying amount | 76,583 | 72,600 | 78 | 44 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Cash at bank | 51,293 | 101,562 | 49,789 | 98,791 |
Carrying amount | 51,293 | 101,562 | 49,789 | 98,791 |
As at 31 December 2025 and 2024, cash and cash equivalents consisted of cash at bank. Information on banks’ credit ratings is disclosed in Note 36. |
As at 31 December 2025 and 2024, the fair value of cash and cash equivalents approximated their carrying amount. The Group and the Company have not pledged current and future cash flows. |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Revaluation reserve | Deferred tax | Less: deferred income tax |
Group | |||
Balance as at 1 January 2024 | 31,184 | (4,679) | 26,504 |
Depreciation of revaluation reserve | (3,020) | 453 | (2,566) |
Revaluation of property, plant and equipment | (22) | 3 | (19) |
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 |
Depreciation of revaluation reserve | (2,206) | 357 | (1,849) |
Revaluation reserve write-off | (106) | 17 | (89) |
Change in deferred tax tariff | - | (262) | (262) |
Balance as at 31 December 2025 | 25,806 | (4,388) | 21,418 |
Content ↑ |
All amounts are in EUR thousand unless otherwise stated | Group | |
31/12/2025 | 31/12/2024 | |
Opening balance | ||
Grants receivable (Note 15) | 30,287 | 52,199 |
Grants received in advance (non-current liabilities) (Note 29) | (3,469) | - |
Grants received in advance (current liabilities) (Note 29) | (635) | (28,583) |
26,183 | 23,616 | |
Recognised grants | ||
Transfer to property, plant and equipment (Note 7) | 85,546 | 157,665 |
Other transfers | - | (605) |
Transfer to intangible assets (Note 6) | 1,171 | 1,911 |
Grants used for compensation of expenses (Note 31) | 4 | 1,742 |
86,721 | 160,713 | |
Grants received | ||
Monetary grants (CFS investment activity) | (2,547) | (86,142) |
Congestion revenue transferred to grants (Note 27) | (53,142) | (43,498) |
Monetary grants for compensation of expenses (CFS main activity) | - | (1,546) |
(55,689) | (131,186) | |
Grants received in the form of assets | (26,143) | (26,960) |
Closing balance | ||
Grants receivable (Note 15) | 33,583 | 30,287 |
Grants received in advance (non-current liabilities) (Note 29) | - | (3,469) |
Grants received in advance (current liabilities) (Note 29) | (2,511) | (635) |
31,072 | 26,183 | |
All amounts are in EUR thousand unless otherwise stated | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Non-current borrowings | 129,706 | 152,205 | 111,706 | 74,893 |
Bonds issued | 74,937 | 74,893 | 74,937 | 74,893 |
Bank borrowings | 54,769 | 77,312 | 36,769 | - |
Current borrowings | 60,830 | 13,425 | 179,908 | 292,483 |
Current portion of non-current borrowings from financial institutions | 59,312 | 11,792 | - | - |
Interests accrued on loans from financial institutions | 192 | 307 | 3 | - |
Interests accrued on bonds | 1,326 | 1,326 | 1,326 | 1,326 |
Group’s current cash pool | - | - | 178,372 | 290,569 |
Accrued interest on Group’s cash pool | - | - | 207 | 588 |
Total borrowings | 190,536 | 165,630 | 291,614 | 367,376 |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
1-2 years | 78,937 | 9,649 | 74,937 | - |
2-5 years | 12,000 | 103,841 | - | 74,893 |
After 5 years | 38,769 | 38,715 | 36,769 | - |
Total | 129,706 | 152,205 | 111,706 | 74,893 |
Content ↑ |
Group | Company | |||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Opening carrying amount | 11,885 | 10,881 | 551 | 701 |
Concluded lease contracts | 1,422 | 2,669 | - | - |
Terminated lease contracts | (10) | - | - | - |
Interest charged | 294 | 284 | 19 | 19 |
Lease payments (principal) | (2,607) | (2,258) | (157) | (150) |
Interest paid | (294) | (284) | (19) | (19) |
Indexation | (2) | 593 | 12 | - |
Closing carrying amount | 10,688 | 11,885 | 406 | 551 |
Non-current lease liabilities | 8,342 | 9,579 | 252 | 397 |
Current lease payments | 2,346 | 2,306 | 154 | 154 |
Content ↑ |
Group | Company | |||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Total lease liabilities: | 10,688 | 11,885 | 406 | 551 |
Current portion | 2,346 | 2,306 | 154 | 154 |
Maturities of non-current liabilities: | 8,342 | 9,579 | 252 | 397 |
1-2 years | 1,056 | 1,919 | 135 | 150 |
2-3 years | 646 | 833 | 116 | 132 |
3-5 years | 753 | 692 | 1 | 115 |
After 5 years | 5,887 | 6,135 | - | - |
All amounts are in EUR thousand unless otherwise stated | Cash | Other liquid assets | Borrowings | Lease liabilities | Total |
Group | |||||
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 |
Acquisition (proceeds from borrowings, new leases) | (36,813) | (1,422) | (38,235) | ||
Lease indexation/modification | 2 | 2 | |||
Terminated lease contracts | 10 | 10 | |||
Increase (decrease) in cash and cash equivalents | (50,269) | - | - | - | (50,269) |
Acquisition of other liquid assets | - | 130,000 | - | - | 130,000 |
Disposal of other liquid assets | - | (210,815) | - | - | (210,815) |
Other changes | |||||
Interest received | - | (3,475) | - | - | (3,475) |
Interest charged | - | 3,585 | - | - | 3,585 |
Repayment of borrowings | - | - | 11,789 | - | 11,789 |
Lease payments | - | - | - | 2,607 | 2,607 |
Interest charged (expensed and capitalised) | - | - | (4,831) | (294) | (5,125) |
Interest paid | - | - | 4,949 | 294 | 5,243 |
Net debt at 31 December 2025 | 51,293 | 60,110 | (190,536) | (10,688) | (89,821) |
Content ↑ |
(All amounts are in EUR thousands unless otherwise stated) | Cash | Other liquid assets | Borrowings | Lease liabilities | Total | |
Company | Financial institutions | Group companies | ||||
Net debt at 31 December 2023 | 120 015 | - | (94,157) | (214,806) | (701) | (189,649) |
Collection of loans granted to 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) | - | - | (3,578) | (6,033) | (19) | (9,630) |
Interest paid | - | - | 3,579 | 6,109 | 19 | 9,707 |
Net debt at 31 December 2024 | 98,791 | 135,000 | (76,219) | (291,157) | (551) | (134,136) |
Loans received | - | - | (36,813) | - | - | (36,813) |
Lease indexation | - | - | - | - | (12) | (12) |
(Decrease) in cash and cash equivalents | (49,002) | - | - | - | - | (49,002) |
Acquisition of other liquid assets | - | 130,000 | - | - | - | 130,000 |
Disposal of other liquid assets | - | (205,000) | - | - | - | (205,000) |
Other changes | ||||||
Interest received | - | (3,475) | - | - | - | (3,475) |
Interest charged | - | 3,585 | - | - | - | 3,585 |
Repayment of borrowings | - | - | - | 112,198 | - | 112,198 |
Lease payments | - | - | - | - | 157 | 157 |
Change in overdraft | - | - | - | - | - | - |
Interest charged | - | - | (3,355) | (4,205) | (19) | (7,579) |
Interest paid | - | - | 3,352 | 4,585 | 19 | 7,956 |
Net debt at 31 December 2025 | 49,789 | 60,110 | (113,035) | (178,579) | (406) | (182,121) |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Payables for electricity | 30,260 | 45,522 | - | - |
Payables for natural gas | 4 | 1,513 | - | - |
Payables in performing natural gas balancing | 1,378 | 2,253 | - | - |
Payables for sub-contracting work, services | 3,590 | 2,073 | - | - |
Payables for property, plant and equipment | 36,716 | 50,757 | 12 | - |
Other trade payables | 9,789 | 17,359 | 234 | 203 |
Carrying amount | 81,737 | 119,477 | 246 | 203 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
31/12/2025 | 31/12/2024 | |
Non-current liabilities | ||
Non-current trade payables | 261 | - |
Carrying amount | 261 | - |
Current liabilities | ||
Security deposits received | 14 058 | 13 505 |
Dividends payable | 746 | 665 |
Payable CBCA contribution | - | 27 450 |
Accrued expenses | 1 524 | 1 031 |
Other payables and liabilities | 1 | 1 875 |
Carrying amount | 16 329 | 44 526 |
Totalcarrying amount of liabilities | 16 590 | 44 526 |
(All amounts are in EUR thousand unless otherwise stated) | 31/12/2025 | 31/12/2024 |
Liabilities for congestion management revenue as at 1 January | 390,118 | 301,074 |
Congestion management revenue received during the period | 99,676 | 134,856 |
Used to finance property, plant and equipment | (53,142) | (43,498) |
Proceeds from congestion management recognised as revenue during the period | (2,503) | (2,314) |
Congestion management revenue used for tariff reductions* | (34,471) | - |
Liabilities for congestion management revenue as at 31 December | 399,678 | 390,118 |
Non-current portion of liabilities for congestion management revenue | 312,406 | 308,802 |
Current portion of liabilities for congestion management revenue | 87,272 | 81,316 |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
31/12/2025 | 31/12/2024 | |
Provisions for pension benefits to employees | 1,874 | 1,655 |
Provisions for servitude liabilities | 132 | 45 |
Provisions for registration of protection zones | 524 | 369 |
Provisions for litigations/claims | 6,545 | 14,853 |
Provisions for warranties | 1,252 | 1,252 |
Other provisions | 155 | 250 |
Carrying amount | 10,482 | 18,424 |
Non-current provisions | 3,080 | 2,836 |
Current provisions | 7,402 | 15,588 |
Content ↑ |
All amounts are in EUR thousand 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 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 |
Calculated | 4 | - | 232 | - | - | - | 236 |
Revised estimate | 214 | 113 | (32) | - | - | - | 295 |
Reversed | - | - | - | - | (6,774) | - | (6,774) |
Payments made | - | (26) | (45) | - | (1,964) | (94) | (2,129) |
Reclassification of trade debts | - | - | - | - | 430 | - | 430 |
Carrying amount at 31 December 2025 | 1,873 | 132 | 524 | 1,252 | 6,545 | 156 | 10,482 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
31/12/2025 | 31/12/2024 | |
Non-current liabilities | ||
Prepayments received from connection of new consumers | 9,381 | 11,005 |
Grants received in advance | - | 3,469 |
Contractual obligations under connection agreements | 3,528 | 1,841 |
Total other (non-financial) non-current liabilities | 12,909 | 16,315 |
Current liabilities | ||
Administered PSO funds payable | 3,979 | 3,486 |
Difference between PSO funds received and paid | 27,892 | 35,907 |
Administered LNG terminal funds payable | 8,146 | 10,794 |
Accrued administered LNG terminal funds | 116 | 833 |
Accrued administered Emergency intervention funds | 13,847 | 12,714 |
Employment-related liabilities, including accrued financial incentive | 6,992 | 5,816 |
Accrued expenses relating to vacation reserve | 5,318 | 4,950 |
Taxes payable to the State budget, except for Corporate Income tax | 9,134 | 1,649 |
Fee payable to the regulator | 811 | 818 |
Grants received in advance | 2,511 | 635 |
Prepayments received from connection of new consumers | 10,361 | 874 |
Other prepayments received for services provided | 694 | 335 |
Contract liabilities (deferred income)* | 2,684 | 538 |
Total other (non-financial) current liabilities | 92,485 | 79,349 |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Income tax benefit (expenses) for the period | 184 | (213) | - | - |
Change in deferred tax expenses | 6,765 | 6,266 | 557 | 961 |
Income tax benefit for the reporting period | 6,949 | 6,053 | 557 | 961 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | ||||||||
Group | ||||||||
Deferred tax assets: | PP&E revaluation (impairment) | Impairment for other assets | Congestion management revenue | Differences in depreciation rates | Unused investment relief | Accumulated tax loss | Other | Total |
31/12/2023 | 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 |
31/12/2024 | 6,028 | 363 | 2,459 | 1,846 | 9,864 | 407 | 2,936 | 23,903 |
Recognised in profit or loss | (667) | 89 | 95 | 1,120 | 5,567 | (407) | 611 | 6,408 |
31/12/2025 | 5,361 | 452 | 2,554 | 2,966 | 15,431 | - | 3,547 | 30,311 |
Deferred tax liabilities | Revaluation of PP&E (increase in value) | Tax relief on acquisition of PP&E | Other | Total | ||||
31/12/2023 | (4,791) | (1,127) | (78) | (5,996) | ||||
Recognised in profit or loss | 450 | 29 | (60) | 419 | ||||
Recognised in other comprehensive income | (284) | - | - | (284) | ||||
31/12/2024 | (4,625) | (1,098) | (138) | (5,861) | ||||
Recognised in profit or loss | 371 | 44 | (58) | 357 | ||||
Recognised in other comprehensive income | (263) | - | - | (263) | ||||
31/12/2025 | (4,517) | (1,054) | (196) | (5,767) | ||||
Deferred tax assets, net, as at 31 December 2024 | 18,042 | |||||||
Deferred tax assets, net, as at 31 December 2025 | 24,544 | |||||||
(All amounts are in EUR thousand unless otherwise stated) | Group | |
31/12/2025 | 31/12/2024 | |
Deferred tax assets: | ||
Deferred tax asset to be realised after more than 12 months | 24,316 | 14,600 |
Deferred tax asset to be realised within 12 months | 5,986 | 9,303 |
Total: | 30,302 | 23,903 |
Deferred tax liability to be settled after more than 12 months | (5,571) | (5,722) |
Deferred tax liability to be settled within 12 months | (196) | (139) |
Total: | (5,767) | (5,861) |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Profit (loss) before taxation | 30,826 | 48,834 | 31,097 | 43,298 |
Income tax calculated at a rate of 16%/15% | 4,932 | 7,325 | 4,976 | 6,495 |
Effect of investment incentive** | (10,061) | (11,586) | - | - |
Effects of non-deductible expenses | 762 | (270) | 100 | 150* |
Effect of non-taxable income* | (1,057) | (6,012) | (7,658) | |
Adjustments to previous financial years | (331) | (131) | - | - |
Effect of unrecognised tax losses | 490 | - | 383 | 52 |
Effect of changes in income tax tariff | (1,684) | (1,391) | (4) | - |
Income tax expenses/(benefit) in profit or loss | (6,949) | (6,053) | (557) | (961) |
Income tax expenses/(benefit) in other comprehensive income | 263 | 284 | - | - |
* The Company’s income tax calculations for 2025 included non-taxable income representing dividends received from subsidiaries and associates in the amount of EUR 37,573 thousand (2024: EUR 48,286 thousand). | ||||
**The Group’s effect of investment incentive comprises benefits from the Lithuanian investment incentive, which allows a reduction of taxable profit by up to 100% of qualifying capital investments in fixed assets. | ||||
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
31/12/2025 | 31/12/2024 Restated | |
Group’s revenue from contracts with customers | ||
Revenue from electricity transmission and related services | ||
Electricity transmission services | 99,732 | 128,973 |
Trade in balancing/imbalance electricity | 168,993 | 128,376 |
Negative trade in balancing/imbalance electricity revenue * | (58,619) | (25,723) |
Ancillary electricity services | 180,128 | 139,069 |
Revenue from other sales of electricity and related services | 2,865 | 2,764 |
Total revenue from electricity transmission and related services: | 393,099 | 373,459 |
Revenue from natural gas transmission and related services | ||
Natural gas transmission services | 59,426 | 61,231 |
Revenue from transmission system balancing service | 9,933 | 12,879 |
Revenue from connection of new customers | 108 | 76 |
Total revenue from natural gas transmission and related services: | 69,467 | 74,186 |
Other revenue from contracts with customers | ||
Revenue from construction, repair and technical maintenance services | 21,195 | 24,346 |
Revenue from the biofuel exchange, thermal energy auctions, PSO funds administration and other revenue | 2,084 | 2,006 |
Total other revenue: | 23,279 | 26,352 |
Total Group’s revenue from contracts with customers: | 485,845 | 473,997 |
Group’s revenue not attributable to contracts with customers | ||
Congestion management revenue used for tariff reductions on decision of regulator | 34,471 | - |
Congestion revenue recognised compensating for the cost incurred | 2,503 | 2,314 |
Other services related to electricity | 661 | (322) |
Revenue from connection of producers and relocation of electrical installations | 35 | 14 |
Other income | 170 | 154 |
Total revenue not attributable to contracts with customers: | 37,840 | 2,160 |
Total Group revenue: | 523,685 | 476,157 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
31/12/2025 | 31/12/2024 | |
Revenue recognised over time | ||
Electricity transmission and related services | 489,388 | 401,188 |
Negative trade in balancing/imbalance electricity revenue | (58 619) | (25 723) |
Natural gas transmission and related services | 69,637 | 74,340 |
Revenue from performance of construction contracts | 659 | 6,187 |
Revenue from repair and maintenance services | 20,536 | 18,159 |
Total revenue recognised over time: | 521,601 | 474,151 |
Revenue recognised at a point in time upon provision of services | ||
Revenue from, trading thermal energy auctions, PSO funds administration and other revenue | 2,084 | 2,006 |
Total revenue recognised at a point in time upon provision of services: | 2,084 | 2,006 |
Total revenue: | 523,685 | 476,157 |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
31/12/2025 | 31/12/2024 | |
Revenue grants | 4 | 1,742 |
Income from lease of assets | 661 | 757 |
Interest on late payment and default charges | 6,983 | 1,115 |
Other income | 1,190 | 1,117 |
Total other revenue: | 8,838 | 4,731 |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
2025 | 2024 Restated | |
Expenses for purchase of electricity services | ||
Expenses for purchase of balancing and imbalance electricity | (153, 028) | (134, 525) |
Purchase of balancing and imbalance electricity at negative prices* | 51,550 | 27,096 |
Expenses for ancillary electricity services | (179, 293) | (114, 214) |
Expenses for electricity for technological needs | (37, 904) | (37, 869) |
Expenses for electricity and related services | (5, 259) | (5, 459) |
Total expenses for purchase of electricity services: | (323, 934) | (264, 971) |
Purchase of natural gas services | ||
Purchase of natural gas for system balancing | (9, 571) | (13, 079) |
Purchase of natural gas for technological needs* | (5, 029) | (3, 000) |
Total purchases of natural gas services: | (14, 600) | (16, 079) |
Total purchases of electricity, natural gas and other services: | (338, 534) | (281, 050) |
Impact of changes in gas inventory balances | (452) | (430) |
Expenses for subcontracting services | (11, 544) | (13, 223) |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
2025 | 2024 | 2025 | 2024 | |
Wages and salaries | 60,653 | 54,711 | 5,702 | 5,013 |
Social insurance expenses | 1,163 | 1,033 | ,101 | 90 |
Total wages and salaries and related expenses: | 61,816 | 55,744 | 5,803 | 5,103 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Group | |
2025 | 2024 | |
Other expenses | ||
Taxes and charges | (10, 700) | (9, 694) |
Telecommunication and IT expenses | (6, 705) | (5, 835) |
Other expenses | (3, 077) | (4, 206) |
Transport expenses | (2, 853) | (3, 244) |
Insurance expenses | (1, 689) | (1, 718) |
Premise expenses | (1, 566) | (1, 532) |
Business protection expenses | (1, 533) | (1, 563) |
Business trip expenses | (1, 284) | (1, 216) |
Public relations | (1, 159) | (532) |
Costs of variable payment | (1, 304) | - |
Costs of emission permits | (1, 289) | (533) |
Market coupling costs | (1, 089) | (805) |
Membership fee | (948) | (843) |
Personnel development expenses | (860) | (794) |
Consultation service expenses | (817) | (1,710) |
Expenses of governing bodies | (716) | (633) |
Audit expenses | ( 334) | (328) |
Total other expenses: | (37, 923) | (35, 186) |
All amounts are in EUR thousand unless otherwise stated | Group | Company | ||
2025 | 2024 | 2025 | 2024 | |
Finance income | ||||
Interest income | 4 387 | 5,334 | 6,132 | 7,105 |
4,387 | 5,334 | 6,132 | 7,105 | |
Finance costs | ||||
Interest on borrowings | (4,734) | (5,084) | (7,560) | (9,546) |
Other finance costs | (304) | (349) | (18) | (228) |
(5,038) | (5,433) | (7,579) | (9,774) | |
Total finance costs, net | (651) | (99) | (1,447) | (2,669) |
All amounts are in EUR thousand unless otherwise stated | Company | |
2025 | 2024 | |
Dividend income from subsidiaries | 34,765 | 48,290 |
Dividend income from associates | 2,808 | 2,342 |
Total dividends and income from investing activities | 37,573 | 50,632 |
(All amounts are in EUR thousand unless otherwise stated) | Purchases of services | Sales of services | Payables for services | Payables for LNG terminal funds and PSO funds* | Receivables for services | Receivables for LNG funds and PSO funds | ||||
Related parties | Purchases | Purchases at negative prices | PSO and LNG funds deducted* | Sales | Sales at negative prices | PSO and LNG funds credited* | ||||
Ignitis group companies: | ||||||||||
Ignitis Grupė AB | - | - | - | - | - | - | - | - | ||
Energijos Skirstymo Operatorius AB | 2 464 | 4 132 | 272 697 | ( 4) | (3 602) | 2 705 | 576 | 32 394 | 40 | |
Ignitis UAB | 6 863 | (4 117) | 436 | 44 070 | - | (1 029) | 735 | 3 676 | 2 125 | 254 |
Ignitis Gamyba AB** | 324 686 | (54 897) | - | 13 776 | (10 011) | (1 426) | 8 356 | 180 | 12 080 | - |
Ignitis Polska Sp.z.o.o. | - | 40 | - | - | - | - | - | - | ||
Ignitis Grupės Paslaugų Centras UAB | - | - | 327 | - | - | - | - | 33 | - | |
Vilniaus Kogeneracinė Jėgainė UAB | 1 507 | - | 455 | - | - | 121 | - | 69 | - | |
Kauno Kogeneracinė Jėgainė UAB | 507 | - | 88 | - | - | 47 | - | 2 | - | |
Vėjas LT UAB | - | - | - | - | - | - | ||||
Transporto Valdymas UAB | 44 | - | - | - | - | 23 | - | - | - | |
Other state-owned companies: | - | |||||||||
State Enterprise Ignalina Nuclear Power Plant | - | - | 1 140 | - | ( 17) | 18 | 2 | 114 | - | |
STATE ENTERPRISE LITHUANIAN INLAND WATERWAYS AUTHORITY | 570 | - | - | - | - | - | - | - | ||
KN Energies AB | - | 3 677 | - | - | - | - | 3 975 | - | 373 | |
Via Lietuva AB | 64 | - | - | - | - | |||||
LTG Infra AB | 1 | - | 240 | - | ( 7) | 11 529 | 1 | 85 | - | |
Other state-owned enterprises | 659 | - | 829 | - | - | 103 | - | 110 | - | |
Total | 337 365 | (59 014) | 8 245 | 333 662 | (10 015) | (6 081) | 23 637 | 8 410 | 47 012 | 667 |
(All amounts are in EUR thousand unless otherwise stated) | Purchases of services | PSO and LNG funds deducted* | Sales of services | PSO and LNG funds credited* | Payables for services | Payables for LNG terminal funds and PSO funds* | Receivables for services | Receivables for LNG funds and PSO funds |
Related parties | ||||||||
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 |
Content ↑ |
(All amounts are in EUR thousand 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 | |||||||
Ignitis UAB | 1 | ||||||
Group companies | |||||||
LITGRID AB | 204 | 253 | 1,071 | 24,095 | (156,067) | - | 3,728 |
Amber Grid AB | - | 595 | 760 | 10,320 | 67,845 | 1,483 | - |
TETAS UAB | - | 209 | 347 | 8,411 | 563 | - | |
BALTPOOL UAB | 29 | 49 | 170 | (19,226) | - | 449 | |
EPSO-G Invest UAB | - | 10 | 40 | ||||
Energy Cells UAB | 3 | 55 | 277 | 350 | (3,080) | 22 | 29 |
Total: | 237 | 1,171 | 2,665 | 34,765 | (102,117) | 2,068 | 4,206 |
(All amounts are in EUR thousand 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 |
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
Payments to key management personnel | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
Employment-related payments | 4,294 | 3,981 | 953 | 929 |
Whereof: termination benefits | 29 | 211 | 0 | 46 |
Number of key management personnel (average) | 35 | 32 | 7 | 7 |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
Financial assets | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
Long-term loans granted to the EPSO-G Group companies (Note 14) | - | - | 55,500 | - |
Trade receivables (Note 13) | 70,433 | 65,106 | 618 | 549 |
Other financial assets at amortised cost (Note 14) | 76,946 | 156,568 | 81,418 | 168,176 |
Cash and cash equivalents (Note 16) | 51,293 | 101,562 | 49,789 | 98,791 |
Financial assets at amortised cost | 198,672 | 323,236 | 187,325 | 267,518 |
Derivative assets at FVTPL | - | 1,153 | - | - |
Total financial assets: | 198,672 | 324,389 | 187,325 | 267,518 |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
Financial liabilities | 31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 |
Loans and bonds issued (Note 22) | 190,536 | 165,630 | 291,614 | 367,376 |
Lease liabilities (Note 23) | 10,688 | 11,885 | 406 | 551 |
Trade payables (Note 25) | 81,737 | 119,477 | 246 | 203 |
Other financial liabilities at amortised cost (Note 26) | 16,590 | 44,526 | - | - |
Total financial liabilities at amortised cost | 299,551 | 341,518 | 292,266 | 368,130 |
Derivative liability | - | 654 | - | - |
Total financial liabilities: | 299,551 | 342,172 | 292,266 | 368,130 |
(All amounts are in EUR thousand unless otherwise stated) | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Financial assets at amortised cost* | 198,672 | 323,236 | 187,325 | 267,518 |
Derivative assets | - | 1,153 | - | - |
Credit risk | 198,672 | 324,389 | 187,325 | 267,518 |
Content ↑ |
S&P | Moody’s | Balances at bank as at 31 Dec 2025 | Balances at bank as at 31 Dec 2024 | |||
Company | Group | Company | Group | |||
Swedbank | AA- | Aa2 | 40 | 829 | 27 | 178 |
SEB | AA- | Aa3 | 6 | 194 | 10 | 47 |
OP Corporate Bank | AA- | Aa3 | 29,122 | 29,571 | 68,608 | 71,114 |
Luminor | A3 | 20,621 | 20,699 | 30,146 | 30,223 | |
Total | 49,789 | 51,293 | 98,791 | 101,562 | ||
S&P | Moody’s | Term deposits as at 31 Dec 2025 | Term deposits as at 31 Dec 2024 | |||
Company | Group | Company | Group | |||
OP Corporate Bank | AA- | Aa3 | 20,000 | 20,000 | 40,000 | 45,815 |
Luminor | A3 | 40,000 | 40,000 | 50,000 | 50,000 | |
Total | 60,000 | 60,000 | 90,000 | 95,815 | ||
Content ↑ |
(All amounts are in EUR thousand unless otherwise stated) | Less than 3 months | Between 4 months to 1 year | Between 2 and 5 years | More than 5 years | Total liabilities |
Group | |||||
31/12/2025 | |||||
Loans and bonds issued | 54 ,922 | 11 ,134 | 100 ,491 | 40 ,944 | 207,491 |
Lease liabilities | 705 | 1,872 | 2,894 | 10,223 | 15,694 |
Trade payables | 75,435 | 6,302 | - | - | 81,737 |
Other financial liabilities at amortised cost | 6,598 | 9,650 | 342 | - | 16,590 |
31/12/2024 | |||||
Borrowings | 2,494 | 14,721 | 120,186 | 40,137 | 177,538 |
Lease liabilities | 651 | 1,802 | 3,868 | 10,461 | 16,782 |
Trade payables | 90,521 | 28,956 | - | - | 119,477 |
Other financial liabilities at amortised cost | 33,615 | 9,082 | 654 | - | 43,351 |
(All amounts are in EUR thousand unless otherwise stated) | Less than 3 months | Between 4 months to 1 year | Between 2 and 5 years | More than 5 years | Total liabilities |
Company | |||||
31/12/2025 | |||||
Borrowings | 178,832 | 4,164 | 77,744 | 37,434 | 298,174 |
Lease liabilities | 44 | 123 | 264 | - | 431 |
Trade payables | 246 | - | - | - | 246 |
31/12/2024 | |||||
Borrowings | 291,756 | 3,665 | 78,357 | - | 373,778 |
Lease liabilities | 39 | 118 | 410 | - | 567 |
Trade payables | 203 | - | - | - | 203 |
(All amounts are in EUR thousand unless otherwise stated) | Increase (decrease) ,pp | Increase (decrease) in profit |
2025 | 1.0 (1.0) | (545)/545 |
2024 | 1.0 (1.0) | (204)/204 |
Content ↑ |
Type of services | Group | Company | ||
31/12/2025 | 31/12/2024 | 31/12/2025 | 31/12/2024 | |
Audit services, in EUR | ||||
Audit of financial statements | 275,000 | 269,000 | 44,000 | 41,000 |
Other services, related to audit services | 59,000 | 59,000 | 59,000 | 59,000 |
Total audit services | 334,000 | 328,000 | 105,000 | 100,000 |
Non-audit services, in EUR | ||||
Assurance and other related services | 77,000 | 56,450 | 32,000 | 14,950 |
Other services | - | 8,500 | - | 2,500 |
Total non-audit services: | 77,000 | 64,950 | 32,000 | 17,450 |
Content ↑ |