Quarterly Report • Feb 29, 2008
Quarterly Report
Open in ViewerOpens in native device viewer
JSC "Kauno energija"
CONSOLIDATED AND COMPANY'S FINANCIAL STATEMENTS FOR 12 MONTHS OF THE YEAR 2007 PREPARED ACCORDING TO THE INTERNATIONAL FINANCIAL REPORTING STANDARDS
| Group | Company | ||||
|---|---|---|---|---|---|
| 31 | 31 | 31 | 31 | ||
| December, December, | December, | December, | |||
| Notes | 2007 | 2006 | 2007 | 2006 | |
| ASSETS | |||||
| Non-current assets | |||||
| Intangible assets | 2.451 | 2.114 | 2.388 | 2.089 | |
| Property, plant and equipment | |||||
| Land and buildings | 29.111 | 29.489 | 27.469 | 27.791 | |
| Structures and machinery | 110.125 | 101.940 | 110.083 | 101.875 | |
| Vehicles | 1.348 | 1.215 | 1.113 | 1.135 | |
| Equipments and tools | 8.047 | 5.892 | 7.950 | 5.790 | |
| Other property, plant and equipment | 2.016 | 2.406 | 2.016 | 2.406 | |
| Construction in progress and prepayments | 8.224 | 10.122 | 8.224 | 10.122 | |
| Total property, plant and equipment | 158.871 | 151.064 | 156.855 | 149.119 | |
| Non-current financial assets | |||||
| Investments into daughter companies | $\mathbf{1}$ | 6.518 | 6.518 | ||
| Non-current accounts receivable | 242 | 1.441 | 242 | 1.441 | |
| Other financial assets | 433 | 433 | 433 | 433 | |
| Total non-current financial assets | 675 | 1.874 | 7.193 | 8.392 | |
| Total non-current assets | 161.997 | 155.052 | 166.436 | 159.600 | |
| Current assets | |||||
| Inventories and prepayments | |||||
| Inventories | 6.531 | 8.645 | 6.364 | 8.568 | |
| Prepayments | 505 | 451 | 488 | 436 | |
| Total inventories and prepayments | 7.036 | 9.096 | 6.852 | 9.004 | |
| Current accounts receivable | $\overline{\mathbf{3}}$ | ||||
| Trade receivables | 37.885 | 34.531 | 37.606 | 34.238 | |
| Other receivables | 3.429 | 4.009 | 3.440 | 4.072 | |
| Total accounts receivable | 41.314 | 38.540 | 41.046 | 38.310 | |
| Cash and cash equivalents | $\overline{4}$ | 4.886 | 4.466 | 4.864 | 4.436 |
| Total current assets | 53.236 | 52.102 | 52.762 | 51.750 | |
| Total assets | 215.233 | 207.154 | 219.198 | 211.350 | |
| $($ oont'd on the next need |
(cont d on the next page)
The accompanying notes are an integral part of these financial statements.
CONSOLIDATED AND COMPANY'S FINANCIAL STATEMENTS FOR THE 12 MONTHS, 2007
(all amounts are in LTL thousand unless otherwise stated)
| Group | Company | ||||
|---|---|---|---|---|---|
| Notes | 31 December, 2007 |
31 December, 2006 |
31 2007 |
31 December, December, 2006 |
|
| EQUITY AND LIABILITIES | |||||
| Equity | |||||
| Share capital | 5 | 118.310 | 118.310 | 118.310 | 118.310 |
| Legal reserve | 5 | 11.373 | 3.634 | 11.323 | 3.634 |
| Other reserve | 5 | 163 | |||
| Retained earnings (deficit) | |||||
| Profit for the current year | (10.369) | 5.907 | (10.398) | 9.360 | |
| Profit (loss) for the previous year | (3.692) | (1.671) | (1.671) | ||
| Total retained earnings (deficit) | (14.061) | 4.236 | (10.398) | 7.689 | |
| Total equity | 115.785 | 126.180 | 119.235 | 129.633 | |
| Liabilities Non-current liabilities |
|||||
| Non-current financial borrowings | 6 | 23.039 | 18.009 | 23.039 | 18.009 |
| Lease (financial lease) liabilities | 7 | 180 | 37 | ||
| Deferred income tax liability | 2.916 | 2.754 | 3.585 | 3.423 | |
| Grants (deferred income) | 10.456 | 7.935 | 10.456 | 7.935 | |
| Total non-current liabilities | 36.591 | 28.698 | 37.117 | 29.367 | |
| Current liabilities | |||||
| Current portion of non-current borrowings | 6,7 | 8.772 | 7.692 | 8.726 | 7.692 |
| Current financial borrowings | 6 | 21.020 | 14.177 | 21.020 | 14.177 |
| Trade payables | 28.176 | 26.038 | 28.421 | 26.403 | |
| Advances received | 753 | 873 | 753 | 873 | |
| Payroll-related liabilities | 2.087 | 1.717 | 1.936 | 1.665 | |
| Taxes payable | 827 | 948 | 768 | 876 | |
| Income tax payable | $\bf{0}$ | 676 | $\bf{0}$ | 598 | |
| Other current liabilities | 1.161 | 155 | 1.222 | 66 | |
| Total current liabilities | 62.857 | 52.276 | 62.846 | 52.350 | |
| Total liabilities | 99.448 | 80.974 | 99.963 | 81.717 | |
| Total equity and liabilities | 215.233 | 207.154 | 219.198 | 211.350 | |
| Aleksandras Sigitas General Manager Matelionis |
22 January, 2008 | ||||
| Chief Accountant Violeta Staškūnienė |
22 January, 2008 |
| Group | ||||||
|---|---|---|---|---|---|---|
| IV | ||||||
| Notes | IV quarter, 2007 |
2007 | quarter, 2006 |
2006 | 2005 | |
| Operating income | ||||||
| Income from sales | 8 | 61.404 | 169.528 | 45.811 | 183.734 171.382 | |
| Other operating income income | 9 | 469 | 1.297 | 46 | 3.704 | 6.833 |
| Total activity income | 61.873 | 170.825 | 45.857 187.438 178.215 | |||
| Operating expenses | ||||||
| Fuel and heat acquired | (39121) | (112.195) | (30.722)(112.894)(106.464) | |||
| Salaries and social security | (7.799) | (22.938) | $(7.112)$ $(26.017)$ $(22.447)$ | |||
| Raw materials | (728) | (2.356) | (992) | (3.407) | (2.959) | |
| Taxes other than income tax | (984) | (3.403) | (1.108) | (4.085) | (4.162) | |
| Electricity | (807) | (3.976) | (715) | (3.804) | (3.512) | |
| Depreciation and amortization | (5.207) | (20.492) | $(4.549)$ $(18.560)$ $(17.908)$ | |||
| Repairs and maintenance | (1.905) | (2.808) | (70) | (755) | (1.521) | |
| Water | (115) | (801) | (428) | (1.069) | (479) | |
| Change in allowance for accounts receivable | 3 | (9) | 1.133 | 197 | 847 | (206) |
| Change in allowance for inventories | 2 | 8 | 324 | 324 | (279) | |
| Petrašiūnai power plant operator expenses | 1 | (518) | (2.193) | (487) | (967) | |
| Other expenses | (2.468) | (9.319) | $(3.432)$ $(11.413)$ | (8.467) | ||
| Other operating expenses | 9 | (270) | (1.001) | (218) | (1.198) | (6.517) |
| Total operating expenses | (59.929) | (180.341) | (49.312)(182.998)(174.921) | |||
| Profit from operations | 1.944 | (9.516) | (3.455) | 4.440 | 3.294 | |
| Financial and investing activities | ||||||
| Income from financial and investing activities | 10 | 281 | 1.314 | 474 | 1.946 | 1.926 |
| Expenses from financial and investing activities | 10 | (718) | (2.005) | (352) | (1.347) | 2.212 |
| Financial and investing activities, net | 1.507 | (691) | 122 | 599 | 4.138 | |
| Profit before tax | 1.507 | (10.207) | (3.333) | 5,039 | 7.432 | |
| Income tax | (162) | (162) | 868 | 868 | (1.007) | |
| Net profit | 1.345 | (10.369) | (2.465) | 5.907 | 6.425 | |
| Basic earnings per share (LTL) | 0,07 | (0, 53) | (0,13) | 0,30 | 0,33 | |
| The accompanying notes are an integral part of these financial statements. | ||||||
| Aleksandras Sigitas General Manager Matelionis |
22 January, 2008 |
| Company | ||||||
|---|---|---|---|---|---|---|
| IV quarter, | IV quarter, | |||||
| Notes | 2007 | 2007 | 2006 | 2006 | 2005 | |
| Operating income | ||||||
| Income from sales | 8 | 61.024 | 168.003 | 45.290 | 183.224 | 171.382 |
| Other operating income | 9 | 393 | 1.370 | 189 | 8.464 | 6.833 |
| Total operating income | 61.417 | 169.373 | 45.479 | 191.688 | 178.215 | |
| Operating expenses | ||||||
| Fuel and heat acquired | (39.121) (112.195) | (30.722) | (112.894) | (106.464) | ||
| Salaries and social secutiry | (7.092) | (19.940) | (6.199) | (24.543) | (22.447) | |
| Raw materials | (630) | (2.013) | (912) | (3.352) | (2.959) | |
| Taxes other than income tax | (960) | (3.348) | (1.097) | (4.066) | (4.162) | |
| Electricity | (799) | (3.957) | (717) | (3.804) | (3.512) | |
| Depreciation and amortization | 5.157 | (20.341) | (4.496) | (18.497) | (17.908) | |
| Repairs and maintenance | (1.905) | (2.805) | (72) | (755) | (1.521) | |
| Water | (110) | (786) | (430) | (1.069) | (479) | |
| Change in allowance for accounts receivable | (9) | 1.133 | 197 | 847 | (206) | |
| Change in allowance for inventories | $\overline{2}$ | 8 | 324 | 324 | (279) | |
| Maintenance of heating and hot water systems | 1,12 | (707) | (2.801) | (879) | (1.995) | |
| Petrašiūnai power plant operator expenses | 1 | (518) | (2.193) | (487) | (967) | |
| Other expenses | (2.262) | (8.749) | (3.148) | (10.942) | (8.467) | |
| Other operating expenses | 9 | (281) | (986) | (354) | (1.491) | (6.517) |
| Total operating expenses | (59.549) | (178.973) | (48.992) | (183.204) | (174.921) | |
| Profit from operations | 1.868 | (9.600) | (3.513) | 8.484 | 3.294 | |
| Income from financial and investing activities | 10 | 289 | 1.364 | 474 | 1.946 | 1.926 |
| Expenses from financial and investing activities | 10 | (716) | (2.000) | (352) | (1.347) | 2.212 |
| Financial and investing activities, net | (427) | (636) | 122 | 599 | 4.138 | |
| Profit before tax | ||||||
| 1.441 | (10.236) | (3.391) | 9.083 | 7.432 | ||
| Income tax | (162) | (162) | 277 | 277 | (1.007) | |
| Net profit | 1.279 | (10.398) | (3.114) | 9.360 | 6.425 | |
| Basic earnings per share (LTL) The accompanying notes are an integral part of these financial statements. |
0,06 | (0, 53) | (0,16) | 0,47 | 0,33 | |
| Aleksandras Sigitas | ||||||
| General Manager Matelionis |
22 January, 2008 | |||||
| Chief Accountant Violeta Staškūnienė |
22 January, 2008 | |||||
| Group | Notes | Share capital |
Legal reserve |
Other reserve |
Retained earnings |
Total |
|---|---|---|---|---|---|---|
| Balance as of 31 December, 2005 |
118.310 | 1.963 | 120.273 | |||
| Net profit for the year Reserve |
3.634 | 5.907 $-3.634$ |
5.907 0 |
|||
| Balance as of 31 December, 2006 |
118.310 | 3.634 | 4.236 | 126.180 | ||
| Transfered to the legal reserve | 5 | 7.739 | $-7.739$ | |||
| Other reserve | 5 | 163 | $-163$ | |||
| Dividends In profit (loss) statement not recognised profit Net profit for the year Balance as of 31 December, |
$-25$ $-10.369$ |
$-25$ $-10.369$ |
||||
| 2007 | 118.310 | 11.373 | 163 | $-14.061$ | 115.785 | |
| Company | Notes | Share capital Legal reserve | Retained earnings |
Total | ||
| Balance as of 31 December, 2005 |
118.310 | 1.963 | 120.273 | |||
| Reserve Net profit for the year |
3.634 | $-3.634$ 9.360 |
9.360 | |||
| Balance as of 31 December, 2006 |
118.310 | 3.634 | 7.689 | 129.633 | ||
| Transferred to legal reserve Net profit for the year |
7.689 | $-7.689$ $-10.398$ |
$-10.398$ | |||
| Balance as of 31 December, 2007 |
118.310 | 11.323 | $-10.398$ | 119.235 |
The accompanying note are an integral part of these financial statements.
| General Manager | Aleksandras Sigitas Matelionis |
$\mathbb{W}$ WWWWWW $\frac{22 \text{ January}, 2008}$ | |
|---|---|---|---|
| Chief Accountant | Violeta Staškūnienė | Mucea | 22 January, 2008 |
$6\phantom{a}$
CONSOLIDATED AND COMPANY'S FINANCIAL STATEMENTS FOR THE 12 MONTHS, 2007
(all amounts are in LTL thousand unless otherwise stated)
| Group | Company | |||
|---|---|---|---|---|
| 2007 | 2006 | 2007 | 2006 | |
| Cash flows from (to) operating activities | ||||
| Net profit | (10.369) | 5.907 | $-10.398$ | 9.360 |
| Adjustments for non-cash items: | 20.601 | 13.418 | 20.423 | 9.403 |
| Depreciation and amortization | 21.543 | 19.610 | 21.364 | 19.548 |
| Change in allowance for accounts receivable | (1.133) | (847) | (1.133) | (847) |
| Loss (gain) from sale and write-off of property, | ||||
| plant and equipment and shares | (18) | (2.344) | 18 | (2.344) |
| Change in allowance for inventories | (8) | (324) | (8) | (324) |
| Profit tax cost (income) | 162 | 868 | 162 | (277) |
| Profit for the recalculation of prices for non-current | ||||
| assets | (4.462) | |||
| Accruals | (216) | (319) | (232) | (401) |
| Amortization of grants | (849) | (891) | (849) | (891) |
| Change in currency exchange rate | ||||
| Interest expenses | 1.988 | 1.315 | 1.984 | 1.315 |
| Elimination of other financial and investing activity | ||||
| results | (1.337) | (1.914) | (1.347) | (1.914) |
| Changes in working capital: | 2.869 | 8.069 | 2.944 | 8.663 |
| (Increase) decrease in inventories | 2.122 | (3.433) | 2.212 | (3.356) |
| Decrease in prepayments | (54) | 13 | (52) | 28 |
| Decrease (increase) in trade receivables | (2.221) | 7.806 | (2.235) | 8.099 |
| Decrease (increase) in other receivables | 580 | 2.014 | 632 | 1.951 |
| (Decrease) in non-current trade payable | (71) | (71) | ||
| Increase in current trade payables and advances | ||||
| received | 2.018 | 1.822 | 1.898 | 2.187 |
| Increase (decrease) in payroll-related liabilities | 154 | 6 | 39 | (46) |
| Increase (decrease) in other liabilities | (797) | 84 | (706) | 12 |
| (Decrease) in other liabilities | 1.067 | (172) | 1.156 | (141) |
| Net cash flows from operating activities | 13.100 | 27.394 | 12.969 | 27.426 |
| $($ gont an the next need |
(cont'd on the next page)
The accompanying notes are an integral part of these financial statements.
CONSOLIDATED AND COMPANY'S FINANCIAL STATEMENTS FOR THE 12 MONTHS, 2007 (all amounts are in LTL thousand unless otherwise stated)
| Group | Company | |||
|---|---|---|---|---|
| 2007 | 2006 | 2007 | 2006 | |
| Cash flows from (to) investing activities | ||||
| (Acquisition) of tangible and intangible assets | (29.440) | (32.347) | (29.356) | (32.314) |
| (Acquisition) on non-current investments | (10) | |||
| Investments into daughter companies | 1.761 | |||
| Proceeds from sale of tangible and intangible assets | ||||
| and investments | 19 | 3.978 | 19 | 3.931 |
| Penalty interest and fines (received) | 1.300 | 337 | 1.300 | 1.761 |
| Increase in cash flows from (to) non-current | ||||
| accounts receivable | 1.199 | 337 | 1.199 | 299 |
| Net cash flows (to) from investing activities | (26.922) | (26.271) | (26.838) | (26.333) |
| Cash flows from (to) financing activities | ||||
| Proceeds from loans | 18.301 | 10.295 | 18.301 | 10.313 |
| (Repayment) of loans | (5.432) | (9.604) | (5.432) | (9.622) |
| Interest (paid) | (1.927) | (1.649) | (1.923) | (1.649) |
| Financial lease (payments) | (54) | (3) | ||
| Grants received | 3.370 | 3.370- | ||
| Dividends | ||||
| Penalty interest and fines (paid) | (16) | (32) | (16) | (32) |
| Net cash flows from (to) financing activities | 14.242 | (990) | 14.297 | (990) |
| Net (decrease) increase in cash and cash | ||||
| equivalents | 420 | 133 | 428 | 103 |
| Cash and cash equivalents at the beginning of the | ||||
| year | 4.466 | 4.333 | 4.436 | 4.333 |
| Cash and cash equivalents at the end of the year | 4.886 | 4.466 | 4.864 | 4.436 |
The accompanying notes are an integral part of these financial statements.
WWWWWW222 January, 2008 Aleksandras Sigitas Matelionis General Manager Chief Accountant Violeta Staškūnienė
JSC "Kauno energija" (hereinafter "the Company") is joint stock company registered in the Republic of Lithuania. The address of it's registered office is as follows:
Raudondvaris pl. 84. Kaunas. Lithuania
The Company is involved in heat, electricity generation and distribution and maintenance of the heating and hot water systems. The Company was registered on 22 August, 1997 after the reorganization of JSC "Lietuvos energija". The Company's shares are traded on the Current List of the National Stock Exchange.
JSC "Kauno energija" consists of Company's central office and subsidiary "Jurbarko šilumos tinklai".
On 1 July, 2006 JSC "Kauno energija" on the base of Kaunas energy services department established daughter company closed-end company "Pastatu priežiūros paslaugos" (further - "daughter company"). The main activity of the daughter company is the exploitation and maintenance of building heating networks and heating consumption equipments, internal engineering networks and systems as well as building structures. From 1 July, 2006 Company is contracting closed-end company "Pastatu priežiūros paslaugos" for permanent technical maintenance of heating and hot water supply systems.
The Group consists of JSC "Kauno energija" and it's daughter company closed-end company "Pastatų priežiūros paslaugos" (further "Group"):
| Daughter company |
Registration address |
Share of the stock held by the Group |
Cost of investment |
Profit (loss) for the reporting period |
Total equity |
Main activity |
|---|---|---|---|---|---|---|
| Closed-end company "Pastatu priežiūros paslaugos" |
Savanorių pr. 347, Kaunas |
100% | 6.518 | (59) | 6.737 | Mainte- of nance inside heating hot and water sypply systems. |
The authorized capital of daughter company consists of 65180 units ordinary registered 100 LTL value shares.
Operations of JSC "Kauno energija" are regulated by the Law on Heat No IX-1565 of 20 May, 2003 of the Republic of Lithuania.
According to the Law on Heat of the Republic of Lithuania, the Company's activities are licensed and regulated by the State Prices and Energy Control Commission (hereinafter "the Commission"). On 26 February, 2004 the Commission granted the Company the heat distribution license. The license has indefinite maturity, but is subject to meeting certain requirements and may be revoked based on the respective decision of the Commission. The Commission also sets price cap for the heat supply.
In 2003 the Company sold part of the assets of the subdivision Kauno Elektrine to the closed-end company Kauno Termofikacijos Elektrinė (KTE) and committed to purchase at least 80% of the annual demand of the integrated heating network in Kaunas from this company. The contract is valid for 15 years from the sales agreement date. The contract establishes that the purchase price of heat energy from KTE will not increase during the first 5 years from the date of signing the contract. The end of the 5 years is May, 2008. From 1 January, 2008 after coming into force new Law on Heat, heat energy price bought from KTE will be determined following the rules of this law.
On 8 June, 2006 JSC "Kauno energija" signed the agreement with closed-end company "Energijos" sistemu servisas" regarding the operation of Petrašiūnai power plant and it's assets located at Jégaines st. 12, Kaunas. The contract is valid for a period of three years. Also on 22 June, 2006 the Company signed a lease agreement with closed-end company Kauno termofikacijos elektrinė regarding the equipment used in production of heating energy operated by closed-end company "Energijos sistemų servisas". The contract is valid for a period of three years.
The Company's generation capacity includes a power plant in Petrašiūnai, 3 district boiler-houses in Kaunas integrated network, 8 regional boiler-houses in Kaunas and Marijampole regions, 14 isolated network and 50 local gas burning boiler-houses.
The Company's total heat generation capacity is 538 MW, electricity generation capacity is 8,75 MW. Respectively, out of which 265.8 MW of heat generation and 8 MW of electric capacity are located at the power plant in Petrašiūnai. Total Company's power generation capacity is 546,75 MW.
In the year 2007, the average number of employees at the Group was 710 (885 employees in 2006). At the same period the average number of employees at the Company was 624 (780 employees in 2006).
Aiming to centralize the activity of the Company, Company announced the open competition for the geographically distant in Marijampole region located and to Paliai boiler house allocated long term asset sale competition with the condition that the buyer will assure heat supply for the Igliauka. This asset after the end of 2007/2008 heating season will be sold to Marijampole municipality.
State prices and energy control commission at 12 July meeting obliged Company to look after the given for confirmation from 1 August, 2007 heat prices, which were confirmed by the Kaunas city municipality council on 21 September, 2007 by determining that they will come into force from 1 January, 2008. The Company made clear prices (14.67 ct/kWh) and Kaunas city municipality council determined them on 19 July, 2007. On 25 October, 2007 in the meeting of Kaunas city municipality council new prices were confirmed from 1 December, 2007.
These financial statements are prepared in accordance with the International Financial Reporting Standards (IFRS) as adopted by the European Union.
Adoption of new and/or changed IFRSs and IFRIC interpretations
Adoption of these revised standards and interpretations did not have any effect on the financial statements of the Group and the Company.
The amounts shown in these financial statements are presented in the local currency of the Republic of Lithuania, litas (LTL).
Starting from the year 2002, Lithuanian litas is pegged to EUR at the rate of 3.4528 litas for 1 euro. and the exchange rates in relation to other currencies are set daily by the Bank of Lithuania.
During the year 2007 the Group and Company recovered LTL 1.133 thousand of bad debts which were written off in the previous periods. By this amount increased the profit of the company from the typical activity.
| Group | Company | |||
|---|---|---|---|---|
| 2007.12.31 | 2006.12.31 | 2007.12.31 | 2006.12.31 | |
| Cash at bank | 11472 | 1.090 | 1.450 | 1.060 |
| Cash on hand | 13 | 13 | 17 | |
| Cash in transit | 3.401 | 3.359 | 3.401 | 3.359 |
| 4.886 | 4.466 | 4.864 | 4.436 |
The Group's and Company's accounts in LTL, which balance on 31 December, 2007 amounting to LTL 1.450 thousand are pledged as collateral to for the loans (6 note).
On 31 December, 2007 and 31 December, 2006 the shareholders of the Company were:
| The number of shares (units) |
Ownership portion (percent) |
|
|---|---|---|
| Kaunas city municipality administration | 16.954.892 | 85,99 |
| Kauno district municipality administration | 1.606.168 | 8,14 |
| Jurbarkas district municipality administration | 443.810 | 2,25 |
| Other shareholders | 713.512 | 3,62 |
| 19.718.382 | 100,00 |
All the shares which nominal value is LTL 6 are ordinary registered shares and on 31 December, 2007 and 31 December, 2006 were fully repayed. The authorized capital in 2007 and 2006 didn't changed and amounts LTL 118310 thousand. In 2007 and 2006 the Company hasn't it's own shares.
The authorized capital of daughter company consists of 65180 units ordinary registered 100 LTL value shares.
A legal reserve is a compulsory reserve under Lithuanian legislation. Annual transfers of not less than 5 percent of net profit calculated in accordance with IFRS are compulsory until the reserve reaches 10 percent of the share capital. On 28 April, 2006 based on the decision of the Company's shareholders LTL 3.634 thousand was transferred to the legal reserve. On 14 May, 2007 based on the decision of the Company's shareholders LTL 7.689 thousand was transferred to the legal reserve. On 14 March, 2007 based on the decision of the all shares owner JSC "Kauno energija" LTL 50 thousand of daughter company's profit was transferred to the legal reserve.
On 14 March, 2007 by the decision of all shares owner JSC, Kauno energija" LTL 163 thousand of daughter company's profit was transferred to the reserve for investments.
On 1 August, 2005 the Company signed a long-term loan agreement with JSC bank "Hansabankas" for the amount of LTL 5.000 thousand. The maturity date of the last portion of the loan is 1 August 2012. As of 31 December, 2007 the outstanding balance of the loan amounted to LTL 3.753 thousand (as of 31 December, $2006 - LTL$ 4.584 thousand), of which LTL 832 thousand was accounted for as the current portion of non-current borrowings in the financial statements of the Group and the Company.
On 23 August, 2005 the Company signed a long-term loan agreement with JSC SEB Vilniaus bankas for the amount of LTL 30.300 thousand (EUR 8.776 thousand). The maturity date of the last portion of the loan is 31 December, 2009. As of 31 December, 2007 the outstanding balance of the loan amounted to LTL 17.481 thousand (EUR 5.063 thousand) (As of 31 December, 2006 - LTL 20.581 thousand (EUR 5.961 thousand), of which LTL 5.180 thousand was accounted for as the current portion of non-current borrowings in the financial statements of the Group and the Company.
On 1 December, 2006 the Company signed a long-term agreement with Nordea Bank Finland Plc. Lithuanian branch for the amount of LTL 2.090 thousand. By the agreement of 18 April, 2007 the limit of credit increased up to LTL 6.090 thousand. The maturity date of the last portion of the loan is 31 December, 2015. As of 31 December, 2007 the outstanding balance of the loan amounted to LTL 3.377 thousand (As of 31 December, 2006 - LTL 536 thousand).
On 21 December, 2006 the Company signed a long-term agreement with JSC SEB Vilniaus Bankas for the amount of LTL 7.108 thousand (EUR 2.059 thousand). The maturity date of the last portion of the loan is 30 November, 2016. As of 31 December, 2007 the outstanding balance of the loan amounted to LTL 5.314 thousand (EUR 1.539 thousand). (As of 31 December, 2006 the Company didn't utilize this loan).
On 20 April, 2007 the Company signed overdraft agreement with JSC Sampo bankas for the amount of LTL 1.010 thousand. The maturity date - 20 October, 2009. As of 31 December, 2007 the balance of the used overdraft is LTL 987 thousand.
As of 31 December, 2007 the balance of the used overdraft from JSC DnB NORD bank Lithuania was LTL 14.520 thousand (31 December, 2006 - LTL 9.760 thousand). The maturity date of overdraft is 31 May, 2008.
On 31 December, 2007 the Company's balance of used credit line from JSC SEB Vilniaus bankas with the maturity of 19 July, 2008 was LTL 6.500 thousand.
As of 14 November, 2007 the Company signed the agreement with JSC bank DNB NORD Lithuania for the amount of LTL 1.989 thousand (EUR 576 thousand). The maturity date of the last portion of the loan is 31 December, 2016. As of 31 December, 2007 the outstandinf balance of the loan amounted to LTL 815 thousand (EUR 236 thousand). (As of 31 December, 2006 the Company didn't utilize this loan).
At the end of the period the balance of borrowings in national and foreign currencies are as follows:
| Group | Company | |||
|---|---|---|---|---|
| 2007.12.31 | 2006.12.31 | 2007.12.31 | 2006.12.31 | |
| Currency | ||||
| EUR | 22.795 | 20.581 | 22.795 | 20.581 |
| LTL | 29.952 | 19.297 | 29.952 | 19.297 |
| 52.747 | 39.878 | 52.747 | 39.878 |
On 31 December, 2007 the property, plant and equipment of the Group and Company, which balance value was LTL 79.042 thousand (As of 31 December, 2006 – LTL 64.017 thousand), were pledged to the banks as collateral for the loans.
According to the signed financial debts agreements for the debts payment assurance the cash in Company's accounts were pledged (4 note).
On 28 June, 2007 the daughter company of the Group has signed the lease agreement for the amount EUR 46 thousand with JSC Hansa lizingas Ltd. for the acquisition of long term asset. The portion of the amount LTL 46 thousand are shown in the Groups financial statements non current loans and current year lease clause.
On 26 November, 2007 Company has signed lease agreement for the amount of EUR 19 thousand with JSC Hansa lizingas Ltd. for the acquisition of long term asset. The portion of the amount LTL 38 thousand are shown in the Groups financial statements non current loans and current year lease clause.
The Group's and the Company's activities are heat energy supply, maintenance of heating and hot water supply systems; electricity production and other activities These activities are inter-related, consequently for management purposes the Group's and the Company's activities are organized as one main segment – heat energy supply. The Company's sales by activities are stated below:
| Sales income | Group 2007 |
2006 | Company 2007 |
2006 |
|---|---|---|---|---|
| Heat energy | 162.017 | 166.172 | 162.017 | 166.172 |
| Maintenance of buildings heating and hot water | ||||
| supply systems | 2.070 | 7.414 | 845 | 6.893 |
| Electricity energy | 2.694 | 2.005 | 2.694 | 2.005 |
| Revenue from sale of emission rights | 15 | 8.154 | 15 | 8.154 |
| Constant technical supervision | 2.732 | 2.432 | ||
| 169.528 | 183.745 | 168.003 | 183.224 |
| Group | Company | |||
|---|---|---|---|---|
| 2007 | 2006 | 2007 | 2006 | |
| Other operating income | ||||
| Provided services | 1.118 | 897 | 1.191 | 1.161 |
| Recalculation of asset transferred to daughter | ||||
| company | 4.462 | |||
| Materials sold | 165 | 2.719 | 165 | 2.753 |
| Other | 14 | 88 | 14 | 88 |
| 1.297 | 3.704 | 1.370 | 8.464 | |
| Other operating costs | ||||
| The cost of provided services | (873) | (627) | (858) | (891) |
| Cost of materials sold | (108) | (205) | (108) | (252) |
| Other | (20) | (367) | (20) | (348) |
| (1.001) | (1.199) | (986) | (1.491) | |
| 296 | 2.505 | 384 | 6.973 |
| Group | Company | |||
|---|---|---|---|---|
| 2007 | 2006 | 2007 | 2006 | |
| financial investment from and Income activities |
||||
| Penalty interest and fines | 1.301 | 1.761 | 1.301 | 1.761 |
| Interest income | 13 | 8 | 13 | 8 |
| Dividends | 50 | |||
| Other financial income | 177 | 177 | ||
| 1.314 | 1.946 | 1.364 | 1.946 | |
| Expenses of financial and investment activities |
||||
| Penalty interest and fines | (16) | (32) | (16) | (32) |
| Interest expenses | (1.989) | (1.315) | (1.984) | (1.315) |
| (2.005) | (1.347) | (2.000) | (1.347) | |
| Net result | (691) | 599 | (636) | 599 |
The Group's and the Company's policy is to maintain sufficient cash and cash equivalents or have available funding through an adequate amount of overdrafts and committed credit facilities to meet its commitments at a given date in accordance with its strategic plans.
The Group's liquidity and quick ratios as of 31 December, 2007 were 0.85 and 0.74 (1.00 and 0.83) as of 31 December, 2006). The Company's liquidity and quick ratios as of 31 December, 2007 were 0,84 and 0,74 respectively (0,99 and 0,82 as of 31 December, 2006).
The parties are considered related when one party has the possibility to control the other or have significant influence over the other party in making financial and operating decisions.
In 2007 and 2006 the Group and Company had no significant transactions with the other companies owned by municipality of Kaunas city except for the purchases or sales of the utility services. The services provided to the companies owned by the municipality of Kaunas city were executed at market prices.
On 31 December, 2007 and 31 December, 2006 the related party of the Company was closed-end company "Pastatu priežiūros paslaugos".
In the year 2007 Company's transactions with the related parties and the at the end of the year were the follows:
| 2007 | Purchases | Sales | Receivables | Payables |
|---|---|---|---|---|
| Closed-end company "Pastatu priežiūros" | ||||
| paslaugos" | 2.955 | 310 | 63 | 299 |
In 2006 Company's transactions with the related parties and the balances at the end of the year were the follows:
| 2006 | Purchases | Sales | Receivables | Pavables |
|---|---|---|---|---|
| Closed-end company "Pastatų priežiūros | ||||
| paslaugos" | 2.042 | 358 | 78 | 447 |
Transactions between related parties are executed at market prices.
The Group's and the Company's management remuneration amounted to LTL 778 thousand and LTL 390 thousand, respectively (Company's LTL 520 thousand and LTL 419 thousand in 2006). The management of the Company did not received any loans, guarantees; no other payments or property transfers were made or accrued.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.