2023 | 2022 | ||
Note | restated | ||
EUR 000 | EUR 000 | ||
Sales revenue | 6, 7 | ||
Other operating income | 8 | ||
Operating income | |||
Cost of material and services | 9 | ( | ( |
Staff costs | 10 | ( | ( |
Depreciation and amortisation | 11 | ( | ( |
Value adjustment | 12 | ( | ( |
Provisions | 13 | ( | ( |
Other operating expenses | 14 | ( | ( |
Operating expenses | ( | ( | |
NET OPERATING PROFIT | |||
Finance income | 15 | ||
Finance expenses | 16 | ( | ( |
NET FINANCE EXPENSES | ( | ( | |
PROFIT BEFORE TAX | |||
Tax expense | 17 | ( | ( |
PROFIT FOR THE YEAR | |||
Attributable to: | |||
owner of the Company | ( | ||
non-controlling interests | |||
Other comprehensive income | |||
Items that will never be reclassified to profit or loss | |||
Real estate revaluation gains (net) | 17, 37 | ||
Profit from valuation of available-for-sale financial | 17, 37 | ||
assets (net) | |||
Tax on other comprehensive income | ( | ( | |
Items that can be reclassified to profit or loss | |||
Loss based on effective cash flow hedges | ( | ||
Effect of changes in foreign exchange rates | ( | ||
Tax on other comprehensive income | |||
Total comprehensive income/(loss) for the year | ( | ||
Total comprehensive income attributable to: | ( | ||
owner of the Company | ( | ||
non-controlling interests |
31 Dec 2023 | 31 Dec 2022 | 1 Jan 2022 | ||
restated | restated | |||
EUR 000 | EUR 000 | EUR 000 | ||
NON-CURRENT ASSETS | ||||
Property, plant and equipment | 18 | |||
Investment property | 19 | |||
Right-of-use assets | 20 | |||
Intangible assets and goodwill | 21 | |||
Financial assets | 22 | |||
Non-current receivables | 23 | |||
Deferred tax assets | 17 | |||
Total non-current assets | ||||
CURRENT ASSETS | ||||
Inventories | 24 | |||
Receivables from related parties | 25 | |||
Trade receivables and other receivables | 26 | |||
Financial assets | 27 | |||
Cash and cash equivalents | 28 | |||
Total current assets | ||||
TOTAL ASSETS |
31 Dec 2023 | 31 Dec 2022 | 1 Jan 2022 | ||
restated | restated | |||
EUR 000 | EUR 000 | EUR 000 | ||
NON-CURRENT LIABILITIES | ||||
Loans and leases payable | 29 | |||
Liabilities for issued bonds | 30 | |||
Provisions | 31 | |||
Deferred income | 32 | |||
Deferred tax liability | 17 | |||
Other non-current liabilities | 33 | |||
Derivative financial liabilities | 34 | |||
Total non-current liabilities | ||||
CURRENT LIABILITIES | ||||
Trade payables and other liabilities | 35 | |||
Liabilities payable to related | 36 | |||
parties | ||||
Loans and leases payable | 29 | |||
Liabilities for issued bonds | 30 | |||
Current maturity of deferred | 32 | |||
income | ||||
Current corporate tax liability | ||||
Total current liabilities | ||||
TOTAL LIABILITIES | ||||
NET ASSETS | ||||
EQUITY | ||||
Share capital | ||||
Revaluation reserves | ||||
Fair value reserves | ||||
Other reserves | ||||
Accumulated loss | ( | ( | ( | |
Non-controlling interests | ||||
Total equity | 37 | |||
TOTAL EQUITY AND LIABILITIES |
Share | Revaluation | Fair value | Other | Accumulated | Parent’s | Non- | ||
capital | reserves | reserves | reserves | loss | ownership | controlling | Total | |
In EUR thousand | interest | interest | ||||||
Balance as at 31 Dec 2021 (restated) | ( | |||||||
Effects of restatement | ( | |||||||
Balance as at 1 Jan 2022 (restated) | ( | |||||||
Comprehensive income | ||||||||
Profit for the year | ( | ( | ||||||
Gains on valuation of financial assets (net) | ||||||||
Real estate revaluation gains (net) | ||||||||
Effect of changes in foreign exchange rates | ( | ( | ( | ( | ( | ( | ( | |
Other comprehensive income | ( | ( | ( | ( | ( | ( | ||
Total comprehensive income | ( | ( | ( | ( | ( | |||
Transactions with owners recognised directly in equity | ||||||||
Payment of profit to non-controlling (minority) | ( | ( | ||||||
interests | ||||||||
Total transactions with owners recognised | ( | ( | ||||||
directly in equity | ||||||||
Balance as at 31 Dec 2022 | ( | |||||||
Comprehensive income | ||||||||
Profit for the year | ||||||||
Gains on valuation of financial assets (net) | ||||||||
Real estate revaluation gains (net) | ||||||||
Other comprehensive income | ||||||||
Total comprehensive income | ||||||||
Transactions with owners recognised directly in equity | ||||||||
Payment of profit to non-controlling (minority) | ( | ( | ||||||
interests | ||||||||
Total transactions with owners recognised | ( | ( | ||||||
directly in equity | ||||||||
Balance as at 31 Dec 2023 | ( |
2023 | 2022 | |
restated | ||
EUR 000 | EUR 000 | |
Profit before tax | ||
Finance expenses recognised in profit or loss | ||
Finance income recognised in profit or loss | ( | ( |
Value adjustment of receivables from related parties | ||
Value adjustment of trade receivables | ||
Value adjustment of inventories | ||
Value adjustment of other current assets | ||
Value adjustment of other non-current assets | ||
Net change in the fair value of investment property | ( | ( |
Depreciation and amortisation | ||
Increase / (decrease) in long-term provisions | ( | |
Increase / (decrease) in deferred income | ( | |
Other adjustments | ||
Increase in inventories | ( | ( |
Increase in trade receivables | ( | ( |
Decrease / (increase) in receivables from related companies | ( | |
(Increase) / decrease in receivables from employees | ( | |
Increase in receivables from the state | ( | ( |
Decrease in other receivables | ||
Increase in trade payables and liabilities payable to related | ||
parties | ||
(Decrease) / increase in taxes and contributions payable | ( | |
Increase / (decrease) in liabilities payable to employees | ( | |
Decrease in other liabilities | ( | ( |
Net cash generated from operations | ( |
2023 | 2022 | |
restated | ||
EUR 000 | EUR 000 | |
Cash flow from operating activities (continued) | ||
Cash generated from operations | ( | |
Paid corporate tax | ( | |
Interest paid | ( | ( |
Net cash from operating activities | ( | |
Cash flow from investing activities | ||
Purchase of tangible and intangible assets and investment | ( | ( |
property | ||
Expenses for / gains on advance payments for current assets | ( | |
Expenses for advance payments for non-current assets | ( | |
Gains on sale of tangible assets | ||
Receipts from non-current receivables | ||
Expenses for current financial assets | ( | ( |
Expenses for / gains on non-current financial assets | ( | |
Interest charged | ||
Dividend received | ||
Payment of profit to non-controlling (minority) interests | ( | ( |
Net cash from investing activities | ( | |
Cash flow from financing activities | ||
Long-term loans and borrowings | ||
Repayment of long-term loans and borrowings | ( | ( |
Short-term loans and borrowings | ||
Repayment of short-term loans and borrowings | ( | |
Bonds issued | ||
Bond repayment | ( | |
Net cash from financing activities | ( | |
Net increase in cash | ||
Cash as at 1 Jan | ||
Cash as at 31 Dec |