2023 | 2022 | ||
Revenue from contracts with customers | 5, 6 | ||
Cost of sales | 7 | ( | ( |
Gross profit | |||
Change in fair value of investment property | 11 | ||
Other revenue | 11 | ||
Selling expenses | 8 | ( | ( |
Administrative expenses, total: | 9 | ( | ( |
Impairment loss on trade debts, contract assets and other receivables | |||
Other administrative expenses | ( | ( | |
Other expenses | 11 | ( | ( |
Operating profit (loss) | ( | ||
Finance income, total | 12 | ||
Other finance income | |||
Reverse of interest charged by the Competition Council | 12 | ||
Result of subsidiary liquidation | 12 | ||
Finance expense, total: | 12 | ( | ( |
Interest expenses | ( | ( | |
Reversal of impairment of contracts in progress | 12 | ||
Other finance expenses | ( | ( | |
Profit (loss) before tax | |||
Income tax expense | 13 | ||
Net profit (loss) | |||
Other comprehensive income | |||
Items that will never be transferred to profit/(loss) | |||
Non-current asset revaluation impact | |||
Deferred income tax on revaluation of non-current assets | ( | ||
Items that can or will be transferred to profit/(loss) | ( | ( | |
Currency translation effect | ( | ( | |
Other comprehensive income (loss), total | ( | ||
Total comprehensive income (loss) | ( | ||
Net profit/(loss) attributable to: | |||
To the equity holders of the Parent | |||
Non-controlling interest | ( | ||
Comprehensive income (loss) attributable to: | |||
To the equity holders of the Parent | ( | ||
Non-controlling interest | |||
( | |||
Basic and diluted earnings/(loss) per share (EUR) | 26 |
2023 | 2022 | ||
ASSETS | |||
Non-current assets | |||
Property, plant and equipment | 14 | ||
Intangible Assets | 15 | ||
Investment Property | 16 | ||
Right of use assets | |||
Non-current trade receivables | 18 | ||
Other non-current financial assets | |||
Deferred tax assets | 13 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 17 | ||
Trade receivables | 18 | ||
Contract assets | 18 | ||
Prepayments | |||
Other assets | 19 | ||
Prepaid income tax | 13 | ||
Cash and cash equivalents | 20 | ||
Total current assets | |||
TOTAL ASSETS |
2023 | 2022 | ||
EQUITY AND LIABILITIES | |||
Equity | |||
Issued capital | 21 | ||
Reserves | 21 | ||
Retained earnings | |||
Total equity attributable to equity holders of the Parent | |||
Non-controlling interest | ( | ||
Total equity | |||
Loans and borrowings | 23 | ||
Provisions | 24 | ||
Deferred tax liability | 13 | ||
Non-current lease liabilities | |||
Other liabilities | |||
Total non-current liabilities | |||
Current liabilities | |||
Loans and borrowings | 23 | ||
Current lease liabilities | |||
Trade payables | 22 | ||
Contract liabilities | 25 | ||
Provisions | 18, 25 | ||
Income tax payable | 13 | ||
Other liabilities | 25 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
Foreign | Attributable to | |||||||
currency | the equity | Non- | ||||||
Issued | Revaluation | translation | Retained | holders of the | controlling | |||
capital | Legal reserve | reserve | reserve | earnings | Parent | interest | Total equity | |
Equity as at 31 December 2022 | ||||||||
Total comprehensive income for the year | ||||||||
Net profit (loss) | ( | |||||||
Currency translation effect | ( | ( | ( | |||||
Total other comprehensive income | ( | ( | ( | |||||
Total comprehensive income for the year | ( | ( | ( | |||||
Transactions with owners of the Parent, recognised directly in equity | ||||||||
Dividends | ( | ( | ||||||
Repayment of issued capital | ( | ( | ||||||
Total transactions with owners of the Parent | ( | ( | ||||||
Depreciation transfer for buildings | ( | ( | ( | |||||
Equity as at 31 December 2023 | ( | ( | ||||||
Equity as at 31 December 2021 | ||||||||
Total comprehensive income for the year | ||||||||
Net profit (loss) | ||||||||
Revaluation reserve | ||||||||
Currency translation effect | ( | ( | ( | |||||
Total other comprehensive income | ( | |||||||
Total comprehensive income for the year | ( | |||||||
Increase in legal reserve | ( | |||||||
Depreciation transfer for buildings | ( | |||||||
Equity as at 31 December 2022 |
2023 | 2022 | ||
Cash flows from operating activities | |||
Net profit (loss) | |||
Adjustments to: | |||
Depreciation and amortisation (including impairment) | 14, 15 | ||
Proceeds from disposal of property, plant and equipment | ( | ( | |
Income tax expense | 13 | ( | ( |
Elimination of results from financing activities | ( | ( | |
Change in fair value of investment property | 11 | ( | ( |
Other non-cash items | ( | ( | |
Net cash flows from operating activities before changes in working capital | |||
Changes in working capital: | |||
Changes in inventories | 17 | ||
Changes in trade receivables and contract assets | 18 | ( | |
Changes in prepayments | ( | ||
Changes in other assets | 19 | ( | |
Changes in trade payables | 22 | ||
Changes in prepayments received | ( | ( | |
Changes in other liabilities | ( | ( | |
Income tax paid | ( | ( | |
Net cash flows from operating activities | ( | ||
Cash flows used in investing activities | |||
Acquisition of intangible assets and property, plant and equipment | 14, 15 | ( | ( |
Disposal of property, plant and equipment | |||
Acquisition of investments | ( | ||
Loans granted | |||
Collection of loans granted | |||
Interest and dividends received | |||
Net cash flows used in investing activities | ( | ( | |
Cash flows from/used in financing activities | |||
Dividends paid | 31 | ( | |
Repayment of borrowings | 31 | ( | |
Loans and borrowings received | 31 | ( | |
Payment of finance lease liabilities | 31 | ( | ( |
Interest paid | ( | ( | |
Net cash flows from/used in financing activities | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Effect of foreign exchange on cash | |||
Cash and cash equivalents at the beginning of the period | |||
Cash and cash equivalents at the end of the period |
(EUR thousand) | 2023 | 2022 |
Trade Receivables and Contract Assets | 19,528 | 21,158 |
Loans granted | 0 | 1 |
Cash and cash equivalents | 10,047 | 8,955 |
Total | 29,575 | 30,114 |
(EUR thousand) | 2023 | 2022 |
Municipalities and state institutions | 1,354 | 6,266 |
Legal persons | 18,174 | 14,892 |
Total trade receivables and contract assets | 19,528 | 21,158 |
(EUR thousand) | 2023 | % | 2022 | % |
Client 1 | 4,212 | 25.9 | 3,635 | 17.2 |
Customer No 2 | 3,122 | 19.2 | 2,028 | 9.6 |
Customer No 3 | 1,142 | 7.0 | 1,848 | 8.7 |
Customer No 4 | 1,116 | 6.8 | 1,685 | 8.0 |
Customer No 5 | 747 | 4.6 | 644 | 3.0 |
Customer No 6 | 718 | 4.4 | 620 | 2.9 |
Customer No 7 | 441 | 2.7 | 534 | 2.5 |
Other customers | 8,302 | 29.7 | 10,531 | 49.8 |
Impairment | (272) | (0.3) | (367) | (1.7) |
Total | 19,528 | 100 | 21,158 | 100 |
(EUR thousand) | 2023 | 2022 |
Local market (Lithuania) | 18,432 | 20,046 |
Euro zone countries | 772 | 782 |
Other countries | 324 | 330 |
Total | 19,528 | 21,158 |
(EUR thousand) | 2023 | Impairment | 2022 | Impairment |
Not overdue | 16,238 | 18,395 | ||
Overdue 0-30 days | 1,405 | 1,262 | ||
Overdue 30-90 days | 1,126 | 1,338 | ||
More than 90 days | 1,031 | 272 | 531 | 368 |
Total | 19,800 | 272 | 21,526 | 368 |
Contractual | ||||
undiscounted | Up to 6 | More than 6 | ||
(EUR thousand) | Carrying amount | cash flows | months | months |
Liabilities | ||||
Loans and lease liabilities | 22,982 | 25,939 | 5,082 | 20,857 |
Trade payables | 17,859 | 17,859 | 17,859 | |
Liabilities related to the fine imposed by the Competition Council | 4,409 | 4,671 | 772 | 3,899 |
Total |
Contractual | ||||
undiscounted | Up to 6 | More than 6 | ||
(EUR thousand) | Carrying amount | cash flows | months | months |
Liabilities | ||||
Loans and lease liabilities | 19,559 | 22,103 | 793 | 21,310 |
Trade payables | 17,083 | 17,083 | 17,083 | |
Liabilities related to the fine imposed by the Competition Council* | 5,775 | 5,775 | 5,775 | |
Total | 42,417 | 44,961 | 23,651 | 21,310 |
2023 | 2022 | |
Loans and lease liabilities | 6,349-6,561 | 3.135-3.625% |
As at 31 2023 | Average | 2022 | Average | |
December | 2023 | As at 31 December | 2022 | |
1 SEK = | 0.0901 | 0.0871 | 0.0899 | 0.0841 |
1 RUB = | 0.0087 | 0.0114 | 0.0087 | 0.0114 |
1 NOK = | 0.0817 | 0.0876 | 0.0951 | 0.0990 |
As at 31 December 2023 (EUR thousand) | EUR | NOK | PLN |
Deferred tax assets | 273 | ||
Trade Receivables and Contract Assets | 21,089 | 69 | |
Excess VAT, prepaid income tax | 827 | 40 | |
Cash and cash equivalents | 8,898 | 30 | 27 |
Deferred tax liability | (1,088) | ||
Loans and borrowings | (19,558) | ||
Trade payables | (16,998) | (2) | (83) |
Provisions | (973) | ||
Income tax | (24) | (98) | (10) |
Other liabilities | (71) | ||
Total exposure | (7,625) | (70) | 43 |
As at 31 December 2022 (EUR thousand) | EUR | NOK | PLN |
Deferred tax assets | 273 | 69 | |
Trade Receivables and Contract Assets | 21,089 | 40 | |
Excess VAT | 827 | 27 | |
Cash and cash equivalents | 8,898 | 30 | |
Deferred tax liability | (1,088) | ||
Loans and borrowings | (19,558) | (83) | |
Trade payables | (16,998) | (2) | |
Provisions | (973) | (10) | |
Income tax | (24) | (98) | |
Other liabilities | (71) | ||
43 | |||
Total exposure | (7,625) | (70) | 43 |
Increase/(decrease) in | ||
2023 | currency rate | Impact on profit before tax |
EUR | +15.00 % | 0 |
EUR | -15.00 % | 0 |
Increase/(decrease) in | ||
2022 | currency rate | Impact on profit before tax |
EUR | +15.00 % | (6) |
EUR | -15.00 % | 6 |
Other disclosures | |||||||
Capital expenditure | 673 | 191 | 159 | 80 | 1,103 | 0 | 1,103 |
Wooden | |||||||
(EUR thousand) | Steel | panel | Other | Total | Intersegment | Total | |
As at 31 December 2023 or during 2023 | Construction | structures | houses | activity | segments | eliminations | Group |
Revenue | |||||||
Third parties | 87,662 | 10,009 | 11,163 | 10,994 | 119,828 | 0 | 119,828 |
Intersegment | 4,033 | 1 | 0 | 1,845 | 5,879 | 5,879 | 0 |
Total revenue | 91,695 | 10,010 | 11,163 | 12,839 | 125,707 | 5,879 | 119,828 |
Other revenue | 964 | 3 | 120 | 704 | 1,791 | 0 | 1,791 |
Expenses | |||||||
Depreciation and amortisation | (964) | (85) | (135) | (14) | (1,198) | 0 | (1,198) |
Other administrative and selling expenses | (88,020) | (8,513) | (10,088) | (11,569) | (118,190) | 0 | (118,190) |
Interest expenses | (376) | (3) | 0 | (1,088) | (1,467) | 0 | (1,467) |
Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financial activity (other than interest), net | (1) | 0 | 1 | 3,983 | 3983 | 0 | 3983 |
Other expenses | (894) | (9) | (55) | (627) | (1,585) | 0 | (1,585) |
Income tax expense | 455 | (2) | (126) | (167) | 160 | 0 | 160 |
Segment result | 2,859 | 1,401 | 880 | 4,061 | 9,201 | 5,879 | 3,322 |
Segment assets | 57,636 | 4,589 | 4,492 | 41,286 | 108,003 | (21,632) | 86,371 |
Segment liabilities | 32,588 | 1,551 | 2,601 | 31,520 | 68,260 | (12,136) | 56,124 |
Other disclosures | |||||||
Capital expenditure | 294 | 33 | 122 | 36 | 485 | 0 | 485 |
Wooden | |||||||
(EUR thousand) | Steel | panel | Other | Total | Intersegment | Total | |
As at 31 December 2022 or during 2022 | Construction | structures | houses | activity | segments | eliminations | Group |
Revenue | |||||||
Third parties | 83,793 | 10,332 | 9,133 | 12,582 | 115,840 | 0 | 115,840 |
Intersegment | 5,679 | 1 | 0 | 1,525 | 7,205 | 7,205 | 0 |
Total revenue | 89,472 | 10,333 | 9,133 | 14,107 | 123,045 | 7,205 | 115,840 |
Other revenue | 855 | 3 | 105 | 1,493 | 2,456 | 0 | 2,456 |
Expenses | |||||||
Depreciation and amortisation | (940) | (89) | (137) | (167) | (1,333) | 0 | (1,333) |
Other administrative and selling expenses | (87,887) | (9,133) | (8,107) | (10,447) | (115,574) | 0 | (115,574) |
Interest expenses | 1,031 | (2) | 0 | (585) | 444 | 0 | 444 |
Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financial activity (other than interest), net | 298 | 1 | (22) | 99 | 376 | 0 | 376 |
Other expenses | (591) | (7) | (33) | (1,169) | (1,800) | 0 | (1,800) |
Income tax expense | 78 | 3 | (41) | (259) | (219) | 0 | (219) |
Segment result | 2,316 | 1,109 | 898 | 3,072 | 7,395 | 7,205 | 190 |
Segment assets | 62,015 | 3,540 | 2,940 | 45,157 | 113,652 | (25,311) | 88,341 |
Segment liabilities | 34,857 | 1,445 | 2,233 | 31,010 | 69,545 | (12,954) | 56,591 |
Reconciliation of assets | 2023 | 2022 |
Segment operating assets | 108,003 | 113,652 |
Intersegment assets | (21,632) | (25,311) |
Total assets | 86,371 | 88,341 |
Reconciliation of liabilities | 2023 | 2022 |
Segment operating liabilities | 68,260 | 69,545 |
Intersegment liabilities | (12,136) | (12,954) |
Total liabilities | 56,124 | 56,591 |
2023 | 2022 | |
Lithuania | 97,131 | 96,842 |
Scandinavian countries | 20,521 | 17,665 |
Other countries | 2,176 | 1,333 |
119,828 | 115,840 |
(EUR thousand) | 2023 | 2022 | ||||
Construction | 88,989 | 83,793 | ||||
Other customers | revenue | from | contracts | with | 30,839 | 32,047 |
Total sales income | 119,828 | 115,840 |
(EUR thousand) | 2023 | 2022 |
Construction sub-contractors | 43,867 | 40,888 |
Raw materials and consumables | 40,324 | 37,767 |
Wages and salaries (Note 10) | 16,276 | 14,104 |
Depreciation and amortisation | 418 | 566 |
Other | 6,703 | 12,985 |
Total cost of sales | 107,588 | 106,310 |
(EUR thousand) | 2023 | 2022 |
Advertising and similar expenses | 58 | 58 |
Wages and salaries (Note 10) | 475 | 420 |
Other expenses | 46 | 18 |
Total selling expenses | 579 | 496 |
(EUR thousand) | 2023 | 2022 |
Wages and salaries (Note 10) | 7,870 | 7,127 |
Purchased services for administrative use | 1,793 | 2,322 |
Operating taxes other than income tax | 298 | 262 |
Depreciation charge | 492 | 454 |
Total impairment loss of trade debts, contract assets and other receivables: | (96) | (4) |
Impairment (reversal of impairment) of receivables (Note 18) | (96) | (4) |
Amortisation charge | 38 | 33 |
Write-down (reversal) of inventories to net realizable value (Note 17) | 17 | 17 |
Rent expenses | 310 | 323 |
Subsidiary liquidation-related adjustments | 0 | (976) |
Other expenses | 499 | 543 |
Total administrative expenses | 11,221 | 10,101 |
(EUR thousand) | 2023 | 2022 |
Wages and salaries | 22,011 | 18,475 |
Social security contributions | 435 | 402 |
Daily allowances and incapacity benefits | 1,218 | 1,605 |
Change in accrued vacation reserve and bonuses | 1,016 | 1326 |
Total salary related expenses | 24,680 | 21,808 |
Recognised in: | ||
Cost of sales | 16,276 | 14,104 |
Administrative expenses | 7,870 | 7,127 |
Selling expenses | 475 | 420 |
Other operating expenses | 59 | 157 |
Total salary related expenses | 24,680 | 21,808 |
(EUR thousand) | 2023 | 2022 |
Change in fair value of investment property | 178 | 573 |
Rental and other income | 1,428 | 324 |
Gain from sale of property, plant and equipment and other | 147 | 1,559 |
Total other income | 1,753 | 2,456 |
Depreciation of rented premises | (251) | (277) |
Other expenses | (1,334) | (1,523) |
Total other expenses | (1,585) | (1,800) |
Total other income and expenses, net | 168 | 656 |
(EUR thousand) | 2023 | 2022 |
Interest expenses, related to penalty imposed by the Competition | ||
Council (Note 27) | 0 | 1,133 |
Foreign currency exchange gain | 1 | 65 |
Liquidation of subsidiary | 3,780 | 421 |
Other finance income | 7 | 3 |
Total finance income | 3,788 | 1,622 |
Loan interest expenses | (1,467) | (689) |
Reversal of impairment of contracts in progress | 341 | 0 |
Foreign currency exchange loss | (5) | (90) |
Other expenses | (141) | (23) |
Total finance expense | (1,272) | (802) |
Total finance income and expense, net | 2,516 | 820 |
(EUR thousand) | 2023 | 2022 |
Current income tax expense | 162 | 98 |
Change in deferred tax | (322) | (214) |
Total income tax expense | (160) | (116) |
(EUR thousand) | 2023 | 2022 | ||
Profit (loss) before tax | 3,162 | 409 | ||
Income tax expense (benefit) applying | ||||
the Group’s tax rate in Lithuania | 15.0 % | 474 | 15.0 % | 61 |
Impact of different tax rates in other countries | 38 | 31 | ||
Non-deductible expenses | (175) | 130 | ||
Non-taxable income | (118) | (422) | ||
Utilized tax losses | (57) | (38) | ||
Change in deferred tax asset’s realisation | ||||
allowance | (322) | 122 | ||
(5.06)% | (160) | (28.4)% | (116) |
(EUR thousand) | 2023 | 2022 | ||
Temporary | Temporary | |||
differences | Deferred tax | differences | Deferred tax | |
Impairment of receivables | 257 | 39 | 333 | 50 |
Write-down of inventories to net | ||||
realisable value | 91 | 13 | 76 | 11 |
Accrued vacation reserve | 610 | 91 | 525 | 79 |
Accrued bonuses | 295 | 44 | 244 | 37 |
Warranty provisions and other | 787 | 118 | 964 | 145 |
Tax losses carry forward | 12,189 | 1,828 | 8,333 | 1,250 |
Onerous contracts | 102 | 15 | 515 | 77 |
Total deferred tax assets | 2,148 | 1,649 | ||
Unrecognised deferred tax asset | (10) | (9) | ||
Deferred tax asset recognised | 2,138 | 1,640 | ||
Revaluation of land and buildings | (2,362) | (354) | (2,633) | (395) |
Difference in investment property | ||||
value | (12,937) | (1,941) | (11,496) | (1,724) |
Deferred tax liabilities | (2,295) | (2,119) | ||
Total deferred tax, net | (157) | (479) | ||
Reported in the statement of financial position as: | ||||
Deferred tax assets | 1,079 | 609 | ||
Deferred tax liability | (1,236) | (1,088) |
(EUR thousand) | 2023 | 2022 |
Net deferred tax as at 1 January | (479) | (485) |
Amounts recognised in other comprehensive income | 0 | (262) |
Recognised in profit or loss | 322 | 268 |
Net deferred tax as at 31 December | (157) | (479) |
(EUR thousand) | 2023 | 2022 |
Prepaid income tax as at 1 January | 24 | 60 |
Income tax payable as at 1 January | (132) | (120) |
Prepaid (payable) income tax as at 1 January | (108) | (60) |
Income tax calculated over the reporting period | (162) | (158) |
Paid/set off with overpayment of other taxes | 151 | 242 |
Prepaid income tax as at 31 December | 28 | 24 |
Income tax payable as at 31 December | (147) | (132) |
Prepaid (payable) income tax as at 31 December | (119) | (108) |
Machinery | Construction- | |||||
Land and | and | Fixtures and | in-progress | |||
(EUR thousand) | buildings | equipment | Vehicles | fittings | Total | |
Cost | ||||||
(revalued carrying amount of land and buildings) | ||||||
Balance as at 1 January 2023 | 9,849 | 4,320 | 2,650 | 1,249 | 0 | 18,068 |
Additions | 75 | 382 | 286 | 210 | 134 | 1,087 |
Reclassification | (931) | (931) | ||||
Disposals and asset written off | (468) | (173) | (261) | (902) | ||
Balance as at 31 December 2023 | 8,993 | 4,234 | 2,763 | 1,198 | 134 | 17,322 |
Balance as at 1 January 2022 | 8,081 | 4,287 | 2,611 | 1,262 | 0 | 16,241 |
Additions | 108 | 98 | 74 | 194 | 474 | |
Revaluation | 1,822 | 1,822 | ||||
Reclassification | (162) | (162) | ||||
Disposals and asset written off | (65) | (35) | (207) | (307) | ||
Balance as at 31 December 2022 | 9,849 | 4,320 | 2,650 | 1,249 | 0 | 18,068 |
Depreciation and impairment | ||||||
Balance as at 1 January 2023 | 995 | 3,407 | 2,193 | 805 | 7,400 | |
Depreciation for the year | 477 | 318 | 174 | 188 | 1,157 | |
Disposals and asset written off | (453) | (168) | (245) | (866) | ||
Balance as at 31 December 2023 | 1,472 | 3,272 | 2,199 | 748 | 7,691 | |
Balance as at 1 January 2022 | 583 | 3,042 | 1,977 | 793 | 0 | 6,395 |
Depreciation for the year | 412 | 426 | 249 | 205 | 1,292 | |
Disposals and asset written off | (61) | (33) | (193) | (287) | ||
Balance as at 31 December 2022 | 995 | 3,407 | 2,193 | 805 | 7,400 | |
Residual value | ||||||
As at 1 January 2022 | 7,498 | 1,245 | 634 | 469 | 0 | 9,846 |
As at 1 January 2023 | 8,854 | 913 | 457 | 444 | 0 | 10,668 |
As at 31 December 2023 | 7521 | 962 | 564 | 450 | 134 | 9,631 |
(EUR thousand) | 2023 | 2022 |
Depreciation recognised in: | ||
Cost of sales | 414 | 558 |
Administrative expenses | 492 | 454 |
Other expenses | 251 | 280 |
Total depreciation | 1,157 | 1,292 |
(EUR thousand) | Goodwill | Software | Other assets | Total |
Cost | ||||
Balance as at 1 January 2023 | 323 | 354 | 56 | 733 |
Additions | 16 | 16 | ||
Asset written-off | (1) | (1) | ||
Balance as at 31 December 2023 | 323 | 369 | 56 | 748 |
Balance as at 1 January 2022 | 323 | 367 | 58 | 748 |
Additions | 11 | 11 | ||
Asset written-off | (24) | (2) | (26) | |
Balance as at 31 December 2022 | 323 | 354 | 56 | 733 |
Amortisation/impairment loss | ||||
Balance as at 1 January 2023 | 292 | 153 | 53 | 498 |
Calculated during the year | 40 | 1 | 41 | |
Amortisation of asset written-off | (1) | (1) | ||
Balance as at 31 December 2023 | 292 | 192 | 54 | 538 |
Balance as at 1 January 2022 | 292 | 137 | 52 | 481 |
Calculated during the year | 40 | 1 | 41 | |
Amortisation of assets written-off | (24) | (24) | ||
Balance as at 31 December 2022 | 292 | 153 | 53 | 498 |
Residual value | ||||
As at 1 January 2023 | 31 | 201 | 3 | 235 |
31 | 252 | 7 | 290 | |
As at 31 December 2023 | 31 | 177 | 2 | 210 |
(EUR thousand) | 2023 | 2022 |
Balance as at 1 January | 32,565 | 31,400 |
Reclassification from (to) property, plant and equipment | 886 | 165 |
Reclassified of project in progress from inventories | 212 | 427 |
Change in fair value (38+140) | 178 | 573 |
Balance as at 31 December | 33,841 | 32,565 |
(EUR thousand) | 2023 | 2022 |
Capitalized costs related to real estate development | 3,242 | 3,882 |
Other inventories | 5,727 | 5,792 |
Total inventories | 8,969 | 9,674 |
(EUR thousand) | 2023 | 2022 |
Cost: | ||
Costs of acquired land and real estate | 2,700 | 2,816 |
Real estate development project costs | 542 | 1,547 |
Total cost | 3,242 | 4,363 |
Write-down: | ||
Write-down to net realisable value of projects in progress | 0 | (481) |
Total write-down | 0 | (481) |
Total capitalised costs | 3,242 | 3,882 |
2023 | 2022 | ||||||
Write-down to net realisable value of capitalised costs at the | |||||||
beginning of the period | 481 | 503 | |||||
Additional | write-down | (reversal) | recognized | under | administrative | ||
expenses | (481) | (22) | |||||
Write-down to net realizable value of capitalized costs at the end of the period | 0 | 481 |
Total capitalized costs as of | Total capitalized costs as of | |
31 December 2023, | 31 December 2022, | |
carrying amount | carrying amount | |
Panevėžio Statybos Trestas AB | 2,723 | 2,477 |
PST Investicijos UAB | 0 | 194 |
Ateities Projektai UAB | 519 | 1,211 |
Total | 3,242 | 3,882 |
(EUR thousand) | 2023 | 2022 |
Raw materials and consumables | 3,124 | 4,551 |
Work in progress and finished goods | 2,434 | 1,035 |
Goods for resale | 261 | 281 |
Write-down to net realizable value at the beginning of the year | (75) | (58) |
Write-off | 8 | 21 |
Additional write-down to net realisable value during the period | (25) | (38) |
Write-down to net realisable value | (92) | (75) |
Total other inventories | 5,727 | 5,792 |
(EUR thousand) | 2023 | 2022 |
Trade receivables | 16,624 | 17,327 |
Contract assets (accrued income based on the stage of completion) | 3,176 | 4199 |
Receivables from related parties | 0 | 0 |
Impairment at the beginning of the year | (368) | (372) |
Write-off of doubtful trade receivables | 12 | (10) |
Repayment of doubtful trade receivables | 49 | 1 |
Additional impairment/(reversal) during the period | 35 | 13 |
Impairment at the end of the year | (272) | (368) |
Total trade receivables and contract assets | 19,528 | 21,158 |
(EUR thousand) | 2023 | 2022 |
Sales by specific customers’ projects in progress, recognised in the statement of | ||
comprehensive income during the year | 55,180 | 70,225 |
Sales by specific customers’ projects in progress, recognised over the contract | ||
period | 73,625 | 106,675 |
Expenses incurred for completing specific customers’ projects in progress, recognised in the statement comprehensive income during the year | 52,287 | 66,197 |
Expenses incurred for completing specific customers’ projects in progress, recognised in the statement comprehensive income over the contract period | 73,699 | 102,528 |
Contract assets (accrued income) | 3,143 | 4,199 |
Contract liability (deferred income) under outstanding contracts at the year-end | ||
(Note 25) | 772 | 2,718 |
Contract liability (payments from customers for purchase of inventories and etc.) | 2,250 | 2,692 |
Provisions for onerous contracts (Note 25) | 108 | 518 |
Trade receivables (under the caption of trade receivables and receivables from related parties) | 14,812 | 14,999 |
(EUR thousand) | 2023 | 2022 |
Non-financial assets | ||
Excess VAT | 540 | 843 |
Receivable from related parties | 0 | 1,266 |
Other current assets | 564 | 449 |
Other current assets, total | 1,104 | 2,558 |
(EUR thousand) | 2023 | 2022 |
Cash at bank | 10,047 | 8,955 |
Cash on hand | 0 | 0 |
Cash and cash equivalents, total | 10,047 | 8,955 |
(EUR thousand) | 2023 | 2022 |
Revaluation reserve | 3,071 | 3,355 |
Legal reserve | 734 | 734 |
Foreign currency translation reserve | (17) | 3,682 |
Total reserves | 3,788 | 7,771 |
2023 | 2022 | |
Revaluation reserve as at 1 January | 3,355 | 2,008 |
Revaluation (Note 14) | 0 | 1,479 |
Depreciation of revaluation | (284) | (132) |
Deferred tax on depreciation of revaluation | 0 | 0 |
Revaluation reserve as at 31 December | 3,071 | 3,355 |
(EUR thousand) | 2023 | 2022 |
Lithuania | 15,496 | 16,327 |
Latvia | 510 | 445 |
Poland | 1,598 | 130 |
Other | 255 | 181 |
Total trade payables | 17,859 | 17,083 |
(EUR thousand) | 2023 | 2022 |
Loans | 22,943 | 19,496 |
Lease liabilities | 39 | 63 |
Total loans and borrowings | 22,982 | 19,559 |
Non-current liabilities | 18,165 | 18,863 |
Current liabilities | 4,817 | 696 |
Total loans and borrowings | 22,982 | 19,559 |
(EUR thousand) | Interest rate | Maturity | 2023 | 2022 |
OP Corporate Bank plc. | 3-month | |||
Lithuanian branch (loan) | EURIBOR+2.44% | 07/2026 | 9,407 | 9,746 |
6-month | ||||
AS Citadele Banka (loan) | EURIBOR+2.7% | 07/2026 | 9,416 | 9,750 |
OP Corporate Bank plc. | 3-month | |||
Lithuania (overdraft) | EURIBOR+2.54% | 01/2024 | 4,120 | 0 |
Total loans | 22,943 | 19,496 |
(EUR thousand) | 2023 | 2022 |
Warranty provisions | 436 | 580 |
Other | 453 | 393 |
Total provisions | 889 | 973 |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
Warranty | Pensions* | Other | Warranty | Pensions | Other | |
Warranty provision at the beginning of the period | 580 | 384 | 9 | 816 | 288 | 9 |
Used during the period | (584) | (113) | (555) | (110) | ||
Accrued during the year | 440 | 64 | 109 | 319 | 206 | |
Warranty provision at the end | ||||||
of the period | 436 | 335 | 118 | 580 | 384 | 9 |
(EUR thousand) | 2023 | 2022 |
Non-financial liabilities: | ||
Contract liability (deferred income) under contracts in progress (Note | ||
18) | 772 | 2,718 |
Contract liability (payments from customers for purchase of inventories | ||
and etc.) (Note 18) | 2,250 | 2,692 |
Accrued vacation reserve | 2,305 | 2166 |
Salaries and related taxes payable | 1,852 | 1,835 |
Bonus accrual for employees | 313 | 244 |
Payable VAT | 341 | 443 |
Accrued expenses | 253 | 360 |
Provisions for onerous contracts (Note 18) | 108 | 518 |
Financial liabilities: | ||
Liabilities related to the fine imposed by the Competition Council (Note | ||
27) | 4,409 | 5,775 |
Operating lease liabilities | 110 | 122 |
Other liabilities | 298 | 364 |
Total contract and other liabilities | 13,011 | 17,237 |
Whereof: | ||
Non-current portion | 3,739 | 296 |
Current portion | 9,272 | 16,941 |
(EUR) | 2023 | 2022 |
Net result for the year attributable to equity holders of the Group | 3,322,234 | 525,437 |
Dividends declared | 0 | 0 |
Average number of shares | 16,350,000 | 16,350,000 |
Basic and diluted earnings per share | 0.20 | 0.03 |
Dividends declared per share | 0 | 0 |
(EUR thousand) | Type of transaction | 2023 | 2022 | ||
Sales: | |||||
Shareholder | |||||
Hisk AB | Goods and services | 106 | 185 | ||
Shareholder’s subsidiaries | |||||
Panevėžio Ryšių Statyba UAB | Goods and services | 1 | |||
Purchases: | |||||
Shareholder | |||||
Hisk AB | Goods and services | 966 | 593 | ||
Shareholder’s subsidiaries (none) | |||||
Other companies related to the shareholder | |||||
Scard UAB | Services | 110 | 120 | ||
Other (EUR thousand) | Goods and services | 2023 | 42 | 2022 | 38 |
Receivables: | |||||
Shareholder | |||||
Hisk AB (trade receivable) | 0 | 0 | |||
Payables: | |||||
Shareholder | |||||
Hisk AB | 369 | 269 | |||
Shareholder’s subsidiaries | |||||
Other Other companies related to the shareholder | 0 | 0 | |||
Other | 4 | 13 |
Carrying | Fair value | |||
amount | ||||
Financial assets | Total | Level 1 | Level 2 | Level 3 |
Trade receivables | 19,528 | 19,528 | ||
Cash and cash equivalents | 10,047 | 10,047 | ||
Financial assets, total | 29,575 | 10,047 | 19,528 | |
Financial liabilities | ||||
Interest bearing loans and borrowings | (27,391) | (27,391) | ||
(Finance) lease payments | (39) | (39) | ||
Trade payables | (17,859) | (17,859) | ||
Total financial liabilities | (45,289) | (45,289) |
Carrying | Fair value | |||
amount | ||||
Financial assets | Total | Level 1 | Level 2 | Level 3 |
Trade receivables | 21,158 | 21,158 | ||
Cash and cash equivalents | 8,955 | 8,955 | ||
Financial assets, total | 30113 | 8,955 | 21,158 | |
Financial liabilities | ||||
Interest bearing loans and borrowings | (19,496) | (19,496) | ||
(Finance) lease payments | (63) | (63) | ||
Trade payables | (17,083) | (17,083) | ||
Fine payable under the decision of the Competition Council (Note 27) | (5,775) | (5,775) | ||
Total financial liabilities | (42,417) | (42,417) |
PST Investicijos UAB | ||
2023 | 2022 | |
Non-controlling interest,% | 31.0 % | 31.7 % |
Non-current assets | 75 | 1 |
Current assets | 185 | 4,926 |
Total assets | 260 | 4,927 |
Non-current liabilities | 9 | 9 |
Current liabilities | 1 | 40 |
Total liabilities | 10 | 49 |
Net assets | 250 | 4,878 |
Net assets attributable to non-controlling interest | 78 | 1,546 |
Revenue | 4,075 | 372 |
Expenses | (273) | (339) |
Net profit (loss) | 3,802 | 33 |
Other comprehensive income | 0 | 0 |
Net profit/(loss) attributable to non-controlling interest | 7 | 10 |
Other comprehensive income attributable to non-controlling interest | 0 | 0 |
Cash flows from operating activities | (548) | (3,767) |
Cash flows used in investing activities | 0 | 0 |
Cash flows from/used in financing activities | 0 | 0 |
Net increase/(decrease) in cash and cash equivalents | (548) | (3,767) |
Vekada UAB | ||
2023 | 2022 | |
Non-controlling interest,% | 4.4 % | 4.4 % |
Non-current assets | 273 | 310 |
Current assets | 1,053 | 1,280 |
Total assets | 1326 | 1,590 |
Non-current liabilities | 0 | 0 |
Current liabilities | 434 | 491 |
Total liabilities | 434 | 491 |
Net assets | 892 | 1,099 |
Net assets attributable to non-controlling interest | 39 | 48 |
Revenue | 2,568 | 3,085 |
Expenses | (2,750) | (3,148) |
Net profit (loss) | (182) | (63) |
Other comprehensive income | ||
Net profit/(loss) attributable to non-controlling interest | (8) | (3) |
Other comprehensive income attributable to non-controlling interest | 0 | 0 |
Cash flows from operating activities | 21 | 60 |
Cash flows used in investing activities | 0 | (4) |
Cash flows from/used in financing activities | 0 | 0 |
Net increase/(decrease) in cash and cash equivalents | 21 | (56) |
As at 31 | Accrued | As at 31 | ||||
December | Dividends | Cash | Currency | December | ||
(EUR thousand) | 2022 | declared | outflows | exchange | 2023 | |
Dividends payable | 27 | 27 | ||||
Loans received and interests payable | 19,496 | 4,120 | (673) | 22,943 | ||
(Finance) lease | ||||||
liabilities | 63 | (24) | 39 | |||
Total | 19,586 | 4,120 | (697) | 23,009 |