The Group | The Company | |||||||||
Notes | 31 December | 31 December | 31 December | 31 December | As of 1 January | |||||
2023 | 2022 | 2023 | 2022 | 2022 | ||||||
ASSETS | ||||||||||
A. NON-CURRENT ASSETS | ||||||||||
I. PROPERTY, PLANT AND EQUIPMENT | - | - | - | |||||||
II. CONTRACT ASSETS | 4 | - | - | - | ||||||
III. INVESTMENTS IN SUBSIDIARIES | 5 | 4 000 000 | 2 500 | 2 500 | ||||||
IV. LOANS TO COMPANIES | 9 232 044 | 2 553 616 | 172 195 | |||||||
V. ASSETS OF DEFERRED INCOME TAX | 11 | - | - | - | ||||||
TOTAL NON-CURRENT ASSETS | 13 232 044 | 2 556 116 | 174 695 | |||||||
B. CURRENT ASSETS | ||||||||||
I. PREPAYMENTS | 6 | - | - | - | ||||||
II. DEFERRED EXPENSES | OTHER | RECEIVABLE | AMOUNTS | 7 | 2 670 | - | - | |||
III. | WITHIN ONE YEAR | 16 | 16 | 16 | ||||||
IV. CASH AND CASH EQUIVALENTS | 8 | 963 940 | 2 460 | 4 327 | ||||||
TOTAL CURRENT ASSETS | 966 626 | 2 476 | 4 343 | |||||||
TOTAL ASSETS | 14 198 670 | 2 558 592 | 179 038 | |||||||
EQUITY AND LIABILITIES | ||||||||||
C. EQUITY | ||||||||||
I. SHARE CAPITAL | 9 | 6 000 000 | 2 500 | 2 500 | ||||||
II. LEGAL RESERVE | 9 | - | - | - | ||||||
III. RETAINED EARNINGS | ( | ( | 26 156 | (27 831) | (63 035) | |||||
TOTAL EQUITY | ( | 6 026 156 | (25 331) | (60 535) | ||||||
D. | LIABILITIES | ACCOUNTS PAYABLE AND OTHER | ||||||||
I. NON-CURRENT LIABILITIES | LOANS | RECEIVED AND | INTEREST | |||||||
I.1. | PAYABLE | 8 000 000 | 2 575 143 | 239 452 | ||||||
I.2. | DEFERRED INCOME TAX | 10, 17 | - | - | - | |||||
II. CURRENT LIABILITIES | TOTAL NON-CURRENT LIABILITIES | 8 000 000 | 2 575 143 | 239 452 | ||||||
II.1. | TRADE PAYABLES | 9 344 | - | - | ||||||
II.2. | EMPLOYMENT-RELATED LIABILITIES | - | - | - | ||||||
II.3. | LOANS | RECEIVED AND | INTEREST | 10, 17 | 159 939 | 7 000 | - | |||
II.4. | PAYABLE | PAYABLE CORPORATE INCOME TAX | 11 | 3 170 | 1 659 | - | ||||
II.5. | OTHER | CURRENT | ACCOUNTS | 17 | 61 | 121 | 121 | |||
TOTAL CURRENT LIABILITIES | PAYABLES AND LIABILITIES | TOTAL ACCOUNTS PAYABLE AND | 172 514 | 8 780 | 121 | |||||
8 172 514 | 2 583 923 | 239 573 | ||||||||
LIABILITIES | ||||||||||
TOTAL EQUITY AND LIABILITIES | 14 198 670 | 2 558 592 | 179 038 | |||||||
The Group | The Company | ||||
Notes | 2023 | 2022 | 2023 | 2022 | |
I. REVENUE | 12 | - | - | ||
II. COST OF SALES | 13 | ( | ( | - | - |
III. GROSS PROFIT | - | - | |||
IV. GENERAL AND ADMINISTRATIVE EXPENSES | 14 | ( | ( | (29 645) | (1 868) |
VII. OPERATING PROFIT (LOSS) | ( | ( | (29 645) | (1 868) | |
VIII. FINANCE INCOME | 4 | 686 928 | 76 421 | ||
IX. FINANCE COSTS | 15 | ( | ( | (599 296) | (37 691) |
X. PROFIT (LOSS) BEFORE TAX | ( | ( | 57 987 | 36 862 | |
XI. INCOME TAX | 11 | ( | (4 000) | (1 659) | |
XII. NET PROFIT (LOSS) | ( | ( | 53 987 | 35 204 | |
XIV. TOTAL COMPREHENSIVE INCOME | ( | ( | 53 987 | 35 204 |
The Group | ||||
Share capital | Legal reserve | Retained earnings | Total | |
Balance on 31 December 2021 | ( | ( | ||
Net profit (loss) for the year | ( | ( | ||
Increase of authorized capital | ||||
Balance on 31 December 2022 | ( | ( | ||
Net profit for the year | ( | ( | ||
Increase of authorized capital | ||||
Balance on 31 December 2023 | ( |
The Group | The Company | |||||
Notes | 2023 | 2022 | 2023 | 2022 | ||
I. CASH FLOWS FROM OPERATING ACTIVITIES | ||||||
I.1. | Net profit (loss) before tax | ( | ( | 57 988 | 36 863 | |
Adjustments for non-monetary expenses (income) | ||||||
I.2. | Depreciation and amortisation expenses | - | - | |||
I.3. | Elimination of financing and investing activities result | 15 | (87 632) | (38 730) | ||
I.4. | Other non-monetary items | ( | (2 670) | - | ||
Changes in working capital | ||||||
I.5. | (Increase) decrease in contract assets | 4 | ( | ( | - | - |
I.6. | (Increase) decrease in prepayments | 6 | ( | - | - | |
I.7. | (Increase) decrease in other receivables | 7 | ( | - | - | |
I.8. | Increase (decrease) in trade payables and other | 6 794 | - | |||
payable amounts | ||||||
NET CASH FLOWS FROM OPERATING ACTIVITIES | ( | ( | (25 520) | (1 867) | ||
II. CASH FLOWS FROM INVESTING ACTIVITIES | ||||||
II.1. | Acquisitions of shares in subsidiaries | 5 | (3 997 500) | - | ||
II.2. | Loans granted | (9 989 000) | (2 305 000) | |||
II.3. | Recovery of loans granted | 3 853 402 | - | |||
II.4. | Interest received | 144 098 | - | |||
NET CASH FLOWS FROM INVESTING ACTIVITIES | (9 989 000) | (2 305 000) | ||||
III. CASH FLOWS FROM FINANCING ACTIVITIES | ||||||
III.1. | Issue of shares | 9 | 5 997 500 | - | ||
III.2. | Loans received | 10 | 12 960 000 | 2 305 000 | ||
III.3. | Loans returned | 10 | ( | (7 497 000) | - | |
III.4. | Interest paid, loan administration and commitment fees | 10,15 | ( | (484 500) | - | |
NET CASH FLOWS FROM FINANCING ACTIVITIES | 10 976 000 | 2 305 000 | ||||
IV. INCREASE (DECREASE) IN NET CASH FLOW | 961 480 | (1 867) | ||||
V. | CASH AND CASH EQUIVALENTS AT THE BEGINNING | 2 460 | 4 327 | |||
OF THE PERIOD | ||||||
VI. | CASH AND CASH EQUIVALENTS AT THE END OF THE | 963 940 | 2 460 | |||
PERIOD | ||||||
| Useful life period, | |
Group of assets | in years |
| Buildings | 30 |
| Structure | 15 |
| Machinery and equipment | 5 |
| Vehicles | 6 |
| Other fittings and fixtures | 4 |
| Other tangible assets | 4 |
The Group | The Company | ||||
31 December | 31 December | 31 December | 31 December | As of 1 | |
2023 | 2022 | 2023 | 2022 | January 2022 | |
Contract assets (non-current part) | 14 518 800 | 2 422 808 | - | - | - |
Contract assets (current part) | 11 485 694 | - | - | - | - |
Cash and cash equivalents | 1 826 754 | 10 173 | 963 940 | 2 460 | 4 327 |
Total | 27 831 248 | 2 432 981 | 963 940 | 2 460 | 4 327 |
The Group | Up to 3 | From 3 to | From 1 to 5 | After 5 | Total | Carrying | |
months | 12 months | years | years | amount | |||
Loans received | - | 2 335 960 | 23 289 729 | - | 25 625 689 | 20 940 844 | |
Trade payables | 1 978 748 | - | - | - | 1 978 748 | 1 978 748 | |
Balance as of 31 December 2023 | 1 978 748 | 2 335 960 | 23 289 729 | - | 27 604 437 | 22 919 592 | |
Loans received | - | 7 840 | 2 923 987 | - | 2 931 827 | 2 582 143 | |
Trade payables | 434 879 | - | - | - | 434 879 | 434 879 | |
Balance as of 31 December 2022 | 434 879 | 7840 | 2 923 987 | - | 3 366 706 | 3 017 022 |
The Company | Up to 3 | From 3 to | From 1 to 5 | After 5 | Total | Carrying | |
months | 12 months | years | years | amount | |||
Loans received | - | 753 939 | 9 082 000 | - | 9 835 939 | 8 159 939 | |
Trade payables | 9 344 | - | - | - | 9 344 | 9 344 | |
Balance as of 31 December 2023 | 9 344 | 753 939 | 9 082 000 | - | 9 845 283 | 8 169 283 | |
Loans received | - | 7 840 | 2 923 987 | - | 2 931 827 | 2 582 143 | |
Trade payables | - | - | - | - | - | - | |
Balance as of 31 December 2022 | - | 7 840 | 2 923 987 | - | 2 931 827 | 2 582 143 | |
Loans received | - | - | 239 452 | - | 239 452 | 239 452 | |
Trade payables | - | - | - | - | - | - | |
Balance as of 1 January 2022 | - | - | 239 452 | - | 239 452 | 239 452 |
The Group | ||
2023 | 2022 | |
1st of January | 2 422 808 | 143 443 |
Revenue recognized according to the extent of construction works completed | 23 391 769 | 2 268 122 |
during the period (Note 12) | ||
Unwind of discount | 189 917 | 11 243 |
31st of December (part of this is as a current asset, Note 7) | 26 004 494 | 2 422 808 |
Shareholding % | Acquisition cost | ||||
Name of the company | 2023 | 2022 | 2023 | 2022 | |
UAB Samogitia miestelis | 100 | 100 | 4 000 000 | 2 500 | |
Total | - | - | 4 000 000 | 2 500 |
The Group | ||
31 December | 31 December | |
2023 | 2022 | |
Prepayments paid to third parties, gross value | 59 649 | 321 175 |
Prepayments paid to related parties, gross value (Note 17) | - | - |
59 649 | 321 175 | |
Less: impairment allowance | - | - |
Total | 59 649 | 321 175 |
The Group | The Company | |||||||
31 December | 31 December | 31 December | 31 December | As of 1 | ||||
2023 | 2022 | 2023 | 2022 | January 2022 | ||||
VAT receivable | 45 261 | 142 636 | - | - | - | |||
Other (current part) | receivables, | contract | assets | 11 485 694 | - | - | - | - |
Other receivables, gross value | 16 | 16 | 16 | 16 | 16 | |||
11 530 971 | 142 652 | 16 | 16 | 16 | ||||
Less: impairment allowance | - | - | - | - | - | |||
Total | 11 530 971 | 142 652 | 16 | 16 | 16 |
The Group | The Company | ||||
31 December | 31 December | 31 December | 31 December | As of 1 January | |
2023 | 2022 | 2023 | 2022 | 2022 | |
NON-CURRENT | |||||
Bank loan | 12 163 791 | - | - | - | - |
Bonds | 8 000 000 | - | 8 000 000 | - | - |
Loans and interest to UAB "Eika" | - | 2 575 143 | - | 2 575 143 | 239 452 |
20 163 791 | 2 575 143 | 8 000 000 | 2 575 143 | 239 452 | |
CURRENT | |||||
Bank loan | 617 114 | - | - | - | - |
Bonds | 126 000 | - | 126 000 | - | - |
Loans and interest to UAB "Eika" | 33 939 | 7 000 | 33 939 | 7 000 | - |
777 053 | 7 000 | 159 939 | 7 000 | - | |
Total | 20 940 844 | 2 582 143 | 8 159 939 | 2 582 143 | 239 452 |
The Group | The Company | |||
2023 | 2022 | 2023 | 2022 | |
Balance of loans as of 1 January | 2 582 143 | 239 452 | 2 582 143 | 239 452 |
Received during the reporting period | 25 740 905 | 2 305 000 | 12 960 000 | 2 305 000 |
Returned during the reporting period | (7 497 000) | - | (7 497 000) | - |
Interest calculated | 763 506 | 37 691 | 549 296 | 37 691 |
Interest paid | (648 710) | - | (434 500) | - |
Balance of loans as of 31 December | 20 940 844 | 2 582 143 | 8 159 939 | 2 582 143 |
31 December | 31 December | As of 1 January | |
2023 | 2022 | 2022 | |
Loan: maturity date – 30 April 2025, annual interest rate – 5-6 percent | - | 2 470 000 | 165 000 |
Loan: maturity date – 10 September 2024, annual interest rate – 4 percent | - | 50 000 | 50 000 |
Loan: maturity date – 18 May 2024, annual interest rate – 4 percent | - | 10 000 | 10 000 |
Loan: maturity date – 30 September 2023, annual interest rate – 4 percent | - | 7 000 | 7 000 |
Interest payable | 33 939 | 45 143 | 7 452 |
Total | 33 939 | 2 582 143 | 239 452 |
Less: current part of loans | (33 939) | (7 000) | - |
Total non-current part of loans and interest payable | - | 2 575 143 | 239 452 |
The Group | The Company | |||
2023 | 2022 | 2023 | 2022 | |
Income tax expenses | (4 000) | (1 659) | (4 000) | (1 659) |
Deferred income tax asset (liabilities) change | 130 527 | (1 686) | - | - |
Total income tax expenses/income: | 126 527 | (3 345) | (4 000) | (1 659) |
2023 | 2022 | |
Deferred tax asset at the beginning of the year | - | - |
Accumulated inventory reserve | 101 | - |
Tax losses | 158 914 | - |
Total deferred tax assets: | 159 015 | - |
At the end of the financial year | 159 015 | - |
Deferred tax liabilities at the beginning of the year | (1 686) | - |
Receivables | (28 488) | (1 686) |
Total deferred tax liabilities: | (28 488) | (1 686) |
At the end of the financial year | (30 174) | (1 686) |
Total net deferred corporate income tax (liabilities) assets | 128 841 | (1 686) |
The Group | ||
2023 | 2022 | |
Revenue recognized according to the extent of construction works completed | 23 391 769 | 2 268 122 |
during the period (Note 4) | ||
Other revenue | 122 101 | - |
Total | 23 513 870 | 2 268 122 |
The Group | ||
2023 | 2022 | |
Construction subcontractors (works and materials) | 23 074 303 | 1 684 199 |
Projection expenses | 219 219 | 482 570 |
Other | 94 350 | 52 |
Total | 23 387 872 | 2 166 821 |
The Group | The Company | |||
2023 | 2022 | 2023 | 2022 | |
Notary, legal services | 59 186 | 40 853 | 8 055 | - |
Insurance | 36 059 | 29 405 | - | - |
Employee related expenses | 6 559 | 14 708 | 1 005 | 1 009 |
Representation expenses | - | 10 514 | - | - |
Other expenses | 26 761 | 7 688 | 20 585 | 859 |
Total | 128 565 | 103 168 | 29 645 | 1 868 |
The Group | The Company | |||
2023 | 2022 | 2023 | 2022 | |
Interest, loan administration and commitment fees | 1 070 764 | 37 691 | 599 296 | 37 691 |
expenses | ||||
Other | 2 000 | 1 | - | - |
Total | 1 072 764 | 37 692 | 599 296 | 37 691 |
Receivable amounts | Payable amounts (incl. | Revenue | Purchases | ||
(incl. VAT and loans | VAT and loans | (excl. VAT and incl. | (excl. VAT and incl. | ||
Related party | granted) | received) | interest income) | interest expenses) | |
UAB „Eika“ | - | 34 000 | - | 484 211 | |
Total | - | 34 000 | - | 484 211 |
Receivable amounts | Payable amounts (incl. | Revenue | Purchases | |
(incl. VAT and loans | VAT and loans | (excl. VAT and incl. | (excl. VAT and incl. | |
Related party | granted) | received) | interest income) | interest expenses) |
UAB „Samogitia miestelis” | 9 232 044 | - | 686 928 | - |
UAB „Eika“ | - | 34 000 | - | 64 087 |
Total | 9 232 044 | 34 000 | 686 928 | 64 087 |
Receivable amounts | Payable amounts (incl. | Revenue | Purchases | ||
(incl. VAT and loans | VAT and loans | (excl. VAT and incl. | (excl. VAT and incl. | ||
Related party | granted) | received) | interest income) | interest expenses) | |
UAB „Eika“ | - | 2 582 264 | - | 41 224 | |
Total | - | 2 582 264 | - | 41 224 |
Receivable amounts | Payable amounts (incl. | Revenue | Purchases | |
(incl. VAT and loans | VAT and loans | (excl. VAT and incl. | (excl. VAT and incl. | |
Related party | granted) | received) | interest income) | interest expenses) |
UAB „Samogitia miestelis” | 2 553 616 | - | 76 421 | - |
UAB „Eika“ | - | 2 582 264 | - | 38 341 |
Total | 2 553 616 | 2 582 264 | 76 421 | 38 341 |
Receivable amounts | Payable amounts (incl. | |
(incl. VAT and loans | VAT and loans | |
Related party | granted) | received) |
UAB „Eika“ | - | 239 573 |
Total | - | 239 573 |
Receivable amounts | Payable amounts (incl. | |
(incl. VAT and loans | VAT and loans | |
Related party | granted) | received) |
UAB „Samogitia miestelis” | 172 195 | - |
UAB „Eika“ | - | 239 573 |
Iš viso | 172 195 | 239 573 |