AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Dalekovod d.d.

Quarterly Report Oct 30, 2024

2088_10-q_2024-10-30_5c568b1e-f74a-4448-a25b-2dabc65a7822.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

CONTENTS

Management Board Report
__________
4
Key messages______________ 4
The Group's and Company's financial results for period January -
June 2024
______ 6
Financial results for companies part of Group for period January -
June 2024
_____ 7
An overview of business activities of the Group's key segments
____
7
Financial position of the Group and the Company
________
10
Financial debt of the Group and the Company
___________
10
Statement
__________
12
Group's financial statements for January-June 2024________ 13
Financial position report
__________
13
Profit and loss account
___________
14
Cash flow statement
_____________
15
Report on the changes in the capital for the current period
______
16
Report on the changes in the capital for the previous period
_____
17
Company's financial statements for January-June 2024
_____
18
Financial position report
__________
18
Profit and loss account
___________
19
Cash flow statement
_____________
20
Report on the changes in the capital for the current period
______
21
Report on the changes in the capital for the previous period
_____
22
NOTES TO FINANCIAL STATEMENTS_________ 23
Basic information__________ 23
Basic information (continued)
____________
24

2

Ordinary share DLKV-R-A listed on the Zagreb Stock Exchange Official Market Notification pursuant to the Capital Market Act

OPERATING INCOME, EBITDA AND NET PROFIT OF THE GROUP

(JANUARY- SEPTEMBER 2024)

OPERATING INCOME, EBITDA AND NET INCOME OF DALEKOVOD D.D.

(JANUARY- SEPTEMBER 2024)

MANAGEMENT BOARD REPORT

Key messages

Although the macroeconomic and political circumstances still call for caution, reinforced by the events in Israel, the continuation of Russian aggression against Ukraine, as well as the slowdown of the economic activities of the most important trade partners of the Republic of Croatia in the EU with the announcement of a possible recession, in all markets where the Dalekovod Group operates (Croatia, Sweden, Norway, Slovenia, Bosnia and Herzegovina, Macedonia, Germany and the Middle East) there is an increase in business activities in our business segment, along with strong investment momentum. Dalekovod Group is successfully positioned in these circumstances, and business progress is particularly noticeable in tender activities and new contracting. As of September 30, 2024, the Group had a Book of Contracts in the amount of EUR 387 million (EUR 106 million more compared to the end of 2023), which favorably affects the expected growth and predictability of income in the next period, as well as the anticipated growth of profitability business.

As a result of such a better business and market position, at the Group level, in the first nine months of 2024, a 19 percent increase in business revenues was recorded compared to the same period of the previous year, which amounted to EUR 139.4 million. Almost all components of the Group contributed positively to this growth.

The Group's EBITDA in the reporting period was EUR 10.9 million, EUR 4.7 million higher than in the previous period.

The positive results from the Group's business activities are mainly contributed by the dynamics of implementation, the high level of contracted work, and increased project efficiency. Such positive trends are expected to continue in the coming period.

Recapitalization and successful closure of pre-bancrupcy settlement, Dalekovod Group can continue the new development phase in which all present experiences and acquired knowledge can be utilized and continue the sucessful implementation of complex projects in significantly difficult circumstances in combination with implmented restructuring of business processess and synergic effects within Končar Group.

Industry in which Dalekovod Group competes shows the beginning of a significant conjuncture and exceptional dynamics in the future period due to several key reasons: (i) relatively old transmission network requiring reconstruction; (ii) green and digital transition activities - shift towards renewable energy sources and the general trend of swiching from energy produced from traditional fossil fuels to electric energy from renewable sources; (iii) implementation of tenders postponed in previous periods due to COVID 19 pandemic; (iv) although resolution to the Ukranian crisis is not likely soon, situation on the materials and raw materials market is stabilized; the latest events and the situation in the Middle East that exacerbate certain risks are monitored.

In the coming period we expect continuation of the strong tender activity in energy and transport infrastructure, with high level of predictability, through implementation of National recovery and resiliency projects in the Republic in Croatia and through strong investment activity as implementation of activities of green and digital transition on markets where Dalekovod Group traditionally conducts business and has strong presence.

Implemented financial and operative restructuring will enable Dalekovod Group to continue business on traditional markets of Scandinavia, region, Middle and Eastern Europe, Middle East and home markets with the possibility of increase of business profitability. Likewise, Dalekovod Group will support the continuation of stronger entrance onto new markets, such as Germany, where first projects were successfuly completed.

Dalekovod Group will continue significant investments in health and safety of its employees and it will increase investments into sustainable development with the goal of achieving balance between the environment, community and our activities in order to fulfil requirements for development without endangering the prospects of future generations. Therefore, it is important to emphasise that the projects that Dalekovod Group executes within energetics and infrastructure domains directly contribute to implementation of goals of green transition.

5

Indicators Dalekovod Grupa Dalekovod d.d.
(in 000 EUR) I-IX 2023 I-IX 2024 Index I-IX 2023 I-IX 2024 Index
Operating income 117,165 139,364 119 85,888 97,437 113
Sales revenue 116,397 137,785 118 84,519 95,341 113
Operating expenses 113,445 131,343 116 84,121 92,482 110
EBITDA 6,250 10,902 4,652 € 4,018 7,535 3,517 €
EBIT 3,720 8,021 4,301 € 1,767 4,955 3,188 €
Net profit 2,941 7,229 4,288 € 2,123 4,417 2,294 €
Discountinued operations (134) (2) 132 € - - -
Net profit after discontinued operations 2,807 7,227 4,420 € 2,123 4,417 2,294 €
EBITDA margin 5.3% 7.8% 4.7% 7.7%

The Group's and Company's financial results for period January - September 2024

The operating income of the Group in 2024 amounted to EUR 139.4 million. It was higher by 19 percent compared to the same period of the previous year, while the operating income of the Company amounted to EUR 97.4 million and was higher by 13 percent compared to the same period of the previous year. EBITDA (operating income - operating expenses + depreciation) at the Group level is 10.9 million euros, which represents an increase of 4.7 million euros compared to the same period of the previous year, mainly as a result of increased activity and improved efficiency and profitability of operations in almost all segments Groups.

The Group's EBITDA margin increased from 5.3 percent in 2023 to 7.8 percent in 2024. EBITDA at the company level amounts to 7.5 million euros, which represents an increase of 3.5 million euros compared to the same period of the previous year. The net profit after the group's discontinued operations in 2024 amounts to EUR 7.2 million, while the net profit after the Company's discontinued operations amounts to EUR 4.4 million.

Positive indicators and business recovery trends are the basis for an optimistic view ahead.

Company name Operating income EBITDA
(in 000 EUR) I-IX 2023 I-IX 2024 Index I-IX 2023 I-IX 2024 %
Dalekovod d.d. 85,888 97,437 113 4,018 7,535 88%
Dalekovod MK d.o.o. 7,813 8,471 108 70 227 225%
Dalekovod OSO d.o.o. 12,301 13,314 108 1,948 2,609 34%
Dalekovod Ljubljana d.o.o. 10,082 13,982 139 281 338 20%
Dalekovod Projekt d.o.o. 3,673 4,572 124 193 237 23%
Dalekovod Mostar d.o.o. 8,492 12,944 152 317 608 91%
Cinčaonica Usluge d.o.o.* 25 - - (134) (2) 99%
Dalekovod EMU d.o.o. 310 241 78 13 (61) -554%
Other affiliates 15 15 101 (2) (7) -223%
Elimination (11,434) (11,612) 102 (452) (581) -28%
Total Group 117,165 139,364 119 6,250 10,902 74%
Discontinued operations 25 - - (133) (2) 131 €

Financial results for companies part of Group for period January - September 2024

*društvo u likvidaciji

An overview of business activities of the Group's key segments

During the first nine months, the Energy project realization segment (construction of transmission lines and substations) recorded a revenue increase of 6% compared to the same period last year, totaling EUR 79 million.

Transmission line construction is currently active on 35 large projects (4 in Norway, 7 in Sweden, 5 in the region, 4 in Germany, and 15 in Croatia) and 6 smaller projects, and substations are on 11 (2 in Croatia, 1 in Norway, 6 in Macedonia, and 2 in Ukraine).

The Infrastructure project realization segment recorded a 58% increase in revenue compared to the same period of the previous year, and the total revenue amounted to EUR 16 million. Currently, 14 projects are active, and work is taking place on eight construction sites. The most important investors are HŽ Infrastruktur and Croatian Roads, and the project "Works to equip part of the Omiš bypass, section DC70 - Cetina bridge - Omiš - east" influenced the significant increase in income. On the Dugo Selo - Križevci project, Dalekovod d.d. took over the works from DIV Grupa d.o.o., and the works were significantly intensified in order to complete the project within the newly established deadlines.

Production segment is executed through two companies - Dalekovod MK d.o.o. and Dalekovod OSO d.o.o.

Dalekovod MK d.o.o. 's income in the first nine months of 2024 amounts to 8.5 million euros and is 8% higher than in the same period in 2023 due to increased activity on the foreign market (especially in Scandinavian countries).

Company Dalekovod OSO d.o.o. produced/processed 1,502 tons of equipment in the first nine months of 2024, which is at the level of the same period of the previous year. The business income of Dalekovod OSO d.o.o. in 2024 is higher by 8% compared to the same period of the previous year, which is the result of a different structure of contracted projects compared to the previous year. The achieved EBITDA is higher by 34% compared to the same period last year, which results from the realization of projects contracted with a higher margin. Considering the increased investment activities on the market, there is still a positive trend of increasing the contracting of new jobs.

The realized EBITDA of the production segment, that is, of both companies, amounts to EUR 2.8 million and is higher by EUR 0.8 million compared to the same period of the previous year.

The design segment that is related to the activities of Dalekovod Projekt d.o.o. in the first nine months of 2024 recorded a 24% increase in business revenues compared to the previous year, amounting to 4.6 million euros (in 2023, they amounted to 3.7 million euros). Revenue growth due to the activation of domestic contracts (26% growth compared to the previous period). Respecting the cyclicality of design activities, a satisfactory level of profitability was maintained. Due to the stable level of contracted jobs, the realization for the next period is ensured.

Dalekovod Ljubljana d.o.o. generated 14 million euros in revenue in the first nine months of 2024, where the most significant amount of income, 11.3 million euros, comes from the revenue of the 2x110 kV Divača-Pivka-Ilirska Bistrica project, while 2 million euros comes from the revenue of the 2x110 kV Hudo-Kočevje project. With the continuation of the realization of the 2x110 kV Divača-Pivka-Ilirska Bistrica project (Pivka - Ilirska Bistrica section) and the contracting of the 2x110 kV Hudo-Kočevje project (contract value EUR 14.4 million), realization for the next period is ensured. The realized EBITDA of the company in the first nine months of 2024 was 338 thousand euros.

Dalekovod Emu d.o.o. operates at locations in Zagreb and Vela Luka and generated revenue in the amount of 241 thousand euros in the first nine months of 2024. In business, the company performs activities in the measuring and testing of electromagnetic fields of high and low frequencies, as well as the calibration of electricity meters. EMP measurements are a legal obligation for companies that own HF and LF radiation sources, and measurements are performed throughout Croatia. The second business segment, the calibration of meters in its control room in Vela Luka, is still at the level of HEP's annual needs for installing meters in new facilities, while the complete replacement of old meters with new smart meters is expected in the coming period.

Dalekovod Mostar d.o.o. in the first nine months of 2024, achieved revenues of 12.9 million euros, representing an increase in revenues of 52% compared to the same period of the previous year. The company's EBITDA in that period amounts to 608 thousand euros and, in accordance with the significant increase in income with the approximate retention of existing fixed costs, is significantly higher compared to the same period last year. Significantly higher incomes are the result of a high level of contracted work, as well as the accelerated realization of projects contracted during the previous two years and the current year. In addition to stable revenues from key customers - power companies, the significant increase in revenue was mainly contributed by the earlier delivery of medium energy and distribution transformers, as well as other equipment and the construction of power distribution facilities, both for critical customers and private investors in RES in the first quarter of this year. A similar trend is expected until the end of the year.

Financial position of the Group and the Company

Dalekovod Group Dalekovod Group Dalekovod d.d.
(in 000 EUR) 31.12.2023 30.09.2024 Index 31.12.2023 30.09.2024 Index
ASSETS 137,930 148,707 108 121,717 129,502 106
Fixed assets 38,629 39,925 103 47,027 47,967 102
Current assets 99,301 108,783 110 74,690 81,535 109
LIABILITIES 75,778 79,446 105 66,423 69,792 105
Provisions 3,875 4,304 111 3,480 3,893 112
Long-term liabilities 9,212 8,367 91 9,593 8,904 93
Short-term liabilities 62,690 66,775 107 53,351 56,995 107
CAPITAL AND RESERVES 62,152 69,262 111 55,293 59,710 108

Financial debt of the Group and the Company

Type of financial debt Dalekovod Grupa Dalekovod d.d.
(in 000 EUR) 31.12.2023 30.09.2024 Indeks 31.12.2023 30.09.2024 Indeks
Lease liabilities 4,699 4,236 90 4,604 4,031 88
Bonds 1,540 1,345 87 2,033 1,776 87
Bank loans 5,717 4,450 78 5,909 4,704 80
Total financial debt 11,956 10,032 84 12,546 10,511 84
Cash 12,345 10,617 86 10,262 8,169 80
Net financial debt (389) (585) 150 2,284 2,341 103

The net financial debt of the Group and the Company is stable. In February 2024, the regular payment installment of the bonds was due, which reduced the bond debt compared to December 31, 2023.

The January - September 2024 reporting period, the consolidated reports of the Dalekovod Group include:

  • Dalekovod d.d., Croatia
  • Dalekovod MK d.o.o., Croatia
  • Dalekovod OSO d.o.o., Croatia
  • Cinčaonica usluge u likvidaciji d.o.o., Croatia (operation discontinued)
  • Dalekovod Projekt d.o.o., Croatia
  • Dalekovod EMU d.o.o., Croatia
  • EL-RA d.o.o., Croatia
  • Dalekovod Mostar d.o.o., BIH
  • Dalekovod Ljubljana d.o.o., Slovenia
  • Dalekovod Norge AS, Norway
  • Dalekovod Ukrajina d.o.o., The Ukraine

Management Board of Dalekovod d.d.

Eugen Paić-Karega Tvrtko Zlopaša

Chairman of the Management Board Member of the Management Board

__________________________ ____________________________

STATEMENT

Pursuant to Article 410(1) and Article 407(2)(3) and Article 407(3) of the Capital Market Act, the persons responsible for making reports: Eugen Paić-Karega– Chairman of the Management Board, Tvrtko Zlopaša – Member of the Management Board, issue the following

STATEMENT

To the best of our knowledge, the financial statements for the reporting period have been prepared on the basis of relevant financial reporting standards and provide a complete and true overview of assets and liabilities as well as the operating results of DALEKOVOD and the companies involved in consolidation, with a brief overview of the causes of the indicated data. The financial reports have not been revised.

Management Board of Dalekovod d.d.

Eugen Paić-Karega Tvrtko Zlopaša

__________________________ ____________________________

Chairman of the Management Board Member of the Management Board

GROUP'S FINANCIAL STATEMENTS FOR JANUARY-SEPTEMBER 2024

Financial position report

Item Last day of the
precending
business year
At th reporting
date of the
current period
2 3 4
ASSETS
A) RECEIVABLES FOR SUBSCRIBED CAPITAL UNPAID 001
B) FIXED ASSETS (ADP 003+010+020+031+036) 002 38,629,041 39,924,661
I INTANGIBLE ASSETS (ADP 004 to 009) 003 968,808 931,783
II TANGIBLE ASSETS (ADP 011 to 019) 010 31,594,975 33,351,147
III FIXED FINANCIAL ASSETS (ADP 021 to 030) 020 935,463 930,981
IV RECEIVABLES (ADP 032 to 035) 031 5,129,795 4,710,751
V DEFERRED TAX ASSETS 036
C) CURRENT ASSETS (ADP 038+046+053+063) 037 98,399,048 107,915,511
I INVENTORIES (ADP 039 to 045) 038 16,140,459 16,276,845
II RECEIVABLES (ADP 047 to 052) 046 69,639,758 80,783,250
III CURRENT FINANCIAL ASSETS (ADP 054 to 062) 053 273,502 238,838
IV CASH AT BANK AND IN HAND 063 12,345,329 10,616,578
D ) PREPAID EXPENSES AND ACCRUED INCOME 064 901,615 867,216
E) TOTAL ASSETS (ADP 001+002+037+064) 065 137,929,704 148,707,388
OFF-BALANCE SHEET ITEMS 066 59,321,279 90,387,173
LIABILITIES
A) CAPITAL AND RESERVES (ADP 068 to 070+076+077+081+087) 067 62,151,965 69,261,859
I INITIAL (SUBSCRIBED) CAPITAL 068 41,247,193 41,247,193
II CAPITAL RESERVES 069 12,386,939 12,386,939
III RESERVES FROM PROFIT (ADP 071+072-073+074+075) 070 3,612,288 3,495,082
IV REVALUATION RESERVES 076 6,404,565 6,404,565
V FAIR VALUE RESERVES (ADP 078 to 080) 077
VI RETAINED PROFIT OR LOSS BROUGHT FORWARD (ADP 082-083) 083 1,710,877 (1,499,020)
VII PROFIT OR LOSS FOR THE BUSINESS YEAR (ADP 085-086) 086 (3,209,897) 7,227,100
VIII WINORITY (NON-CONTROLLING) INTEREST 089
B) PROVISIONS (ADP 089 to 094) 090 3,875,112 4,303,694
C) LONG-TERM LIABILITIES (ADP 096 to 106) 097 9,212,278 8,367,009
D) SHORT-TERM LIABILITIES (ADP 108 to 121) 109 56,270,962 61,446,996
E) ACCRUALS AND DEFERRED INCOME 124 6,419,387 5,327,830
F) TOTAL - LIABILITIES (ADP 067+088+095+107+122) 125 137,929,704 148,707,388
G) OFF-BALANCE SHEET ITEMS 126 59,321,279 90,387,173

Profit and loss account

ifem AOP Same period of the previous
year
Current period
code Cumulative Quarter Cumulative Quarter
2 3 2 6
I OPERATING INCOME (ADP 126 to 130) 001 117,164,772 45,948,194 139,363,637 51,970,361
I Income from sales with undertakings within the group 002 1,610,832 516,456 365,969 266,281
2 Income from sales (outside group) 003 114,785,723 45,297,961 137,418,722 51,261,610
5 Other operating income (outside the group) 000 768,217 133,777 1,578,946 442,470
II OPERATING EXPENSES (ADP 132+133+137+141+142+143+146+153) 007 113,445,115 42,834,503 131,342,994 49,252,908
1 Changes in inventories of work in progress and finished goods 008 (815,096) (79,232) (463,106) (800,612)
2 Material costs (ADP 134 to 136) 009 77,223,215 29,465,144 87,900,477 34,486,995
a) Costs of raw materials and consumables 010 34,446,006 11,788,473 31,715,113 13,936,208
b) Costs of goods sold 011 14,816,383 4,665,117 17,033,739 6,837,760
c) Other external costs 012 27,960,826 13,011,554 39,151,625 13,713,027
3 Staff costs (ADP 138 to 140) 013 23,373,214 9,174,574 27,686,458 9,898,377
a) Net salaries and wages 014 16,630,866 6,662,631 19,300,548 6,969,882
b) Tax and contributions from salary costs 015 4,609,748 1,769,286 5,736,452 2,012,889
c) Contributions on salaries 016 2,132,600 742,657 2,649,458 915,606
4 Depreciation 017 2,530,379 843,135 2,881,503 1,020,211
5 Other costs 018 2,953,267 884,317 3,605,531 1,091,467
6 Valve adjustments (ADP 144+145) 019 12,033 998 (9,317) (8,936)
b) current assets other than financial assets 021 15,033 998 (9,317) (8,936)
8 Other operating expenses 029 8,165,103 2,545,567 9,741,448 3,565,406
III FINANCIAL INCOME (ADP 155 to 164) 030 280,088 (50,017) 457,890 116,128
7 Other interest income 037 10,697 6,471 23,836 1,350
8 Exchange rate differences and other financial income 038 265.257 (56,488) 295,865 87,965
10 Other financial income 040 4,134 138,189 26,813
IV FINANCIAL EXPENSES (ADP 166 to 172) 041 1,011,103 244,572 1,141,815 363,305
3 Interest expenses and similar expenses 044 572,726 293,214 525,860 175,522
4 Exchange rate differences and other expenses 045 438,377 (48,642) 566,750 138,578
7 Other financial expenses 048 49,205 49,205
IX TOTAL INCOME (ADP 125+154+173 + 174) 053 117,444,860 45,898,177 139,821,527 52,086,489
TOTAL EXPENDITURE (ADP 131+165+175 + 176)
X
054 114,456,218 43,079,075 132,484,809 49,616,213
XI PRE-TAX PROFIT OR LOSS (ADP 177-178) 055 2,988,642 2,819,102 7,336,718 2,470,276
1 Pre-tox profit (ADP 177-178) 056 2,988,642 2,819,102 7,336,718 2,470,276
XII INCOME TAX 058 47,666 21,715 107,874 42,003
XIII PROFIT OR LOSS FOR THE PERIOD (ADP 179-182) 059 2,940,976 2,797,381 7,228,844 2,428,273
1 Profit for the period (ADP 179-182) 060 2,940,976 2,197,387 7,228,844 2,428,273
XIV PRE-TAX PROFIT OR LOSS OF DISCONTINUED OPERATIONS (ADP 187-18 062 (134,145) (1,119) (1,744)
2 Pre-tax loss on discontinued operations 064 134,145 1,119 1,744
2 Discontinued operations loss for the period (ADP 189-186) 067 1,744
XVI PRE-TAX PROFIT OR LOSS (ADP 179+186) 068 2,854,497 2,817,983 7,334,974 2,470,276
1 Pre-tox profit (ADP 192) 089 7,334,974 2,470,276
2 Pre-tax loss (ADP 192) 070 (342,818) (342,818)
XVII INCOME TAX (ADP 182+189) 071 47,666 21,715 107,874 42,003
XVIII PROFIT OR LOSS FOR THE PERIOD (ADP 192-195) 072 7,227,100 2,428,273
1 Profit for the period (ADP 192-195) 073 7,227,100 2,428,273
2 Loss for the period (ADP 195-192) 074 (350,391) (350,391)
XIX PROFIT OR LOSS FOR THE PERIOD (ADP 200+201) 075 2,806,831 2,796,268 7,227,100 2,428,273
I Attributable to owners of the parent 076 2,806,831 2,796,268 7,227,100 2,428,273
STATEMENT OF OTHER COMPRHENSIVE INCOME (to be filled in by undertakings subject to IFRS)
I PROFIT OR LOSS FOR THE PERIOD 078 2,806,831 2,796,268 7,227,100 2,428,273
II OTHER COMPREHENSIVE INCOME/LOSS BEFORE TAX (ADP 204 to 211) 079 (468,247) 86,524 (117,206) (69,301)
1 Exchange rate differences from translation of foreign operations 088 (468,247) 86,524 (117,206) (69,301)
V NET OTHER COMPREHENSIVE INCOME OR LOSS (ADP 203-212) 097 (468,247) 86,524 (117,206) (69,301)
VI COMPBEHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 202+213) 098 2,338,584 2,882,792 7,109,894 2,358,972
APPENDIX to the Statement on comprehensive in be filled in by undertakings that draw up consolidated statements)
VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 216+217)
099 2,338,584 2,893,355 7,109,894 2,358,972
1 Attributable to owners of the porent 100 2338 584 2893355 7 109 894 2 358 972

Item AOP
code
Same period of
the previous year
Current period
2 3 4
Cash flow from operating activities
1 Cash receipts from customers 1 114,150,104 132,988,146
3 Cash receipts from insurance premiums 3 47,623
4 Cash receipts from tax refund 4 5,556,034 7,016,988
5 Other cash receipts from operating activities 5 3,731,896 1,798,699
I Total cash receipts from operating activities (ADP 001 to 005) 6 123,438,034 141,851,456
1 Cash payments to suppliers 7 (83,212,339) (99,895,579)
2 Cash payments to employees 8 (26,032,513) (30,093,176)
3 Cash payments for insurance premiums 9 (630,193) (842,700)
4 Interest paid 10 (228,650) (469,991)
5 Income tax paid 11 (649,128) (857,070)
6 Other cash payments from operating activities 12 (1,196,340) (3,129,019)
Il Total cash payments from operating activities (ADP 007 to 012) 13 (118,549,163) (137,288,195)
A) NET CASH FLOW FROM OPERATING ACTIVITIES (ADP 006 + 013) 14 4,888,871 4,563,261
Cash flow from investment activities
1 Cash receipts from sales of fixed tangible and intangible assets 15 825,126 72,703
3 Interest received 17 602
5 Cash receipts from repayment of loans and deposits 19 884,059 4,000,000
6 Other cash receipts from investment activities 20 39,816
III Total cash receipts from investment activities (ADP 015 to 020) 21 1,709,185 4,113,121
1 Cash payments for the purchase of fixed tangible and intangible assets 22 (1,149,996) (2,436,11)
3 Cash payments for loans and deposits 24 (988,334) (4,004,975)
5 Other cash payments from investment activities 26 (1,734)
IV Total cash payments trom investment activities (ADP 022 to 026) 27 (2,734,330) (6,443,480)
B) NET CASH FLOW FROM INVESTMENT ACTIVITIES (ADP 021 + 027) 28 (1,025,145) (2,330,359)
Cash flow from financing activities
3 Cash receipts from credit principals, loans and other borrowings 31 3,705,285 14,813
4 Other cash receipts from financing activities 32 2,282 17,582
V Total cash receipts from financing activities (ADP 029 to 032) 33 3,707,567 32,395
1 Cash payments for the repayment of credit principals, loans andother borrowings and debt financial in: 34 (256,657) (1,420,034)
3 Cash payments for finance lease 36 (1,036,860) (1,194,980)
5 Other cash payments from financing activities 38 (1,160,419) (1,084,881)
VI Total cash payments from financing activities (ADP 034 to 038) 39 (2,453,936) (3,699,895)
C) NET CASH FLOW FROM FINANCING ACTIVITIES (ADP 033 +039) 40 1,253,631 (3,667,500)
1 Unrealised exchange rate differences in cash and cash equivalents 41 14,417 (294,153)
D) NET INCREASE OR DECREASE IN CASH FLOWS (ADP 014 + 028 + 040 + 041) 42 5,131,774 (1,728,751)
E) CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD 43 3,783,811 12,345,329
F) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (ADP 042+043) 44 8,915,585 10,616,578

Report on the changes in the capital for the current period

Attributable to owners of the parent
Item AOP Initial
subscribed
capital
Capital
reserves
Lega
reserves
tor
treasury
shares
Reserves Treasury
shares and
holdings
(deductibl
Statutory
reserves
Revaluation
reserves
the business Profit loss for Retained profit Profit loss for attributable to
/ loss brought the business owners of the
forward
Total
code year year parent
18 (3 do 6 - 7
Total capital and reserves
5 06 10 15 16 17 + 8 do 17) 20 (18+19)
Current period
1 Balance on the first day of the corrent business year 28 41,247,193 12,386,939 22,007 1,123,568 1,123,568 4,329,751 6,404,565 (739,470) 1,710,877 (3,209,897) 62,151,965 62,151,965
4 Balance on the first day of the current business year (restated) (ADP 2 31 41,247,193 12,386,939 22,007 1,123,568 1,123,568 4,329,751 6,404,565 (739,470) 1,710,877 (3,209,897) 62,151,965 62,151,965
5 Profit/loss of the period 7,227,100 7,227,100 7,227,100
6 Exchange rate differences from translation of foreign operations 33 (117,206) (117,206) (117,206)
22 Transfer to reserves according to the annual schedule (3,209,897) 3,209,897
24 Balance on the last day of the previous business year reporting period 21 41,247,193 12,386,939 22,007 1,123,568 1,123,568 4,329,751 6,404,565 (856,676) (1,499,020) 7,227,100 69,261,859 69,261,859
APPENDIX TO THE STATENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the FRS)
I OTHER COMPREHENSIVE INCOME FOR THE CURRENT PERIOD, NET OF 52 (117,206) (117,206) (117,206)
II COMPREHENSIVE INCOME OR LOSS FOR THE CURRENT PERIOD (ADP 3 53 (117,206) 7,227,100 7,109,894 7,109,894
III TRANSACTIONS WITH OWNERS IN THE CURRENT PERIOD RECOGNISED (3,209,897) 3,209,897

Report on the changes in the capital for the previous period

Attributable to owners of the parent
Item AOP
code
Initial
(subscribed
capital
Capital
reserves
Legal
reserves
for
treasury
shares
Reserves Treasury
shares and
holdings
(deductibl
Statutory
reserves
Revaluation
reserves
the business
year
Profit/loss for Retained profit Profit/loss for attributable to
forward
/ loss brought the business owners of the
year
Total
parent
Total capital and reserves
149 6 38 10 15 16 17 18 (3 do 6 - 7
+ 8 do 17)
20 (18+19)
Previous period
I Balance on the first day of the previous business year 54,744,433 22,007 1,123,568 1,123,568 4,635,860 6,404,565 (665,113) (144,167) 744,743 65,742,328 65,742,328
4 Balance on the first day of the previous business year (restated) (ADP ( 54,744,433 22,007 1,123,568 1,123,568 4,635,860 6,404,565 (665,113) (144,167) 744,743 65,742,328 65,742,328
5 Profit/loss of the period (3,209,897) (3,209,897) (3,209,897)
6 Exchange rate differences from translation of foreign operations (74,357) (74,357) (74,357)
13 Other changes in equity unrelated to owners (306,109) (306,109) (306,109)
15 Decrease in initial (subscribed) capital (other than arising from the pre-bankruptcy set 15 (13,497,240) 12,386,939 1,110,301
22 Transfer to reserves according to the annual schedule 22 744,743 (744,743)
24 Balance on the last day of the previous business year reporting period 24 41,247,193 12,386,939 22,007 1,123,568 1,123,568 4,329,751 6,404,565 (739,470) 1,710,877 (3,209,897) 62,151,965 62,151,965
APPENDIX TO THE STATENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the FRS)
I OTHER COMPREHENSIVE INCOME OF THE PREVIOUS PERIOD, NET OF 25 (306,109) (74,357) (380,466) (380,466)
II COMPREHENSIVE INCOME OR LOSS FOR THE PREVIOUS PERIOD (ADP 26 (306,109) (74,357) (3,209,897) (3,590,363) (3,590,363)
II TRANSACTIONS WITH OWNERS IN THE PREVIOUS PERIOD (13,497,240) 12,386,939 1,855,044 (744,743)

COMPANY'S FINANCIAL STATEMENTS FOR JANUARY-SEPTEMBER 2024

Financial position report

Item AOP
code
Last day of the
precending
business year
At th reporting
date of the
current period
2 SP 4
ASSETS
A) RECEIVABLES FOR SUBSCRIBED CAPITAL UNPAID 001
B) FIXED ASSETS (ADP 003+010+020+031+036) 002 47,026,569 47,966,738
I INTANGIBLE ASSETS (ADP 004 to 009) 003 755,755 724,904
II TANGIBLE ASSETS (ADP 011 to 019) 010 28,987,060 30,384,947
III FIXED FINANCIAL ASSETS (ADP 021 to 030) 020 12,160,016 12,158,826
IV RECEIVABLES (ADP 032 to 035) 031 5,123,738 4,698,061
V DEFERRED TAX ASSETS 036
C) CURRENT ASSETS (ADP 038+046+053+063) 037 73,817,692 80,745,267
I INVENTORIES (ADP 039 to 045) 038 2,464,385 2,848,382
II RECEIVABLES (ADP 047 to 052) 046 60,652,929 69,366,207
III CURRENT FINANCIAL ASSETS (ADP 054 to 062) 053 438,480 361,200
IV CASH AT BANK AND IN HAND 063 10,261,898 8,169,479
D PREPAID EXPENSES AND ACCRUED INCOME 064 872,261 789,949
E) TOTAL ASSETS (ADP 001+002+037+064) 065 121,716,522 129,501,955
OFF-BALANCE SHEET ITEMS 066 58,043,686 91,538,030
LIABILITIES
A) CAPITAL AND RESERVES (ADP 068 to 070+076+077+081+084+087) 067 55,293,109 59,710,460
I INITIAL (SUBSCRIBED) CAPITAL 068 41,247,193 41,247,193
II CAPITAL RESERVES 069 12,386,939 12,386,939
III RESERVES FROM PROFIT (ADP 071+072-073+074+075) 070
IV REVALUATION RESERVES 076 6,404,565 6,404,565
V FAIR VALUE RESERVES (ADP 078 to 080) 077
VI RETAINED PROFIT OR LOSS BROUGHT FORWARD (ADP 082-083) 083 (4,745,588)
VII PROFIT OR LOSS FOR THE BUSINESS YEAR (ADP 085-086) 086 (4,745,588) 4,417,351
VIII MINORITY (NON-CONTROLLING) INTEREST 089
B) PROVISIONS (ADP 089 to 094) 090 3,479,895 3,892,737
C) LONG-TERM LIABILITIES (ADP 096 to 106) 097 9,593,020 8,903,830
D) SHORT-TERM LIABILITIES (ADP 108 to 121) 109 47,030,261 52,108,349
E) ACCRUALS AND DEFERRED INCOME 124 6,320,237 4,886,578
F) TOTAL - LIABILITIES (ADP 067+088+095+107+122) 125 121,716,522 129,501,954
G) OFF-BALANCE SHEET ITEMS 126 58,043,686 91,538,030

Profit and loss account

code
Cumulative
Quarter
Cumulative
Quarter
2
2
3
6
49
I OPERATING INCOME (ADP 126 to 130)
001
85,888,407
32,072,836
39,134,845
97,437,477
I Income from sales with undertakings within the group
002
4,429,288
1,267,924
2,186,195
3,786,966
003
2 Income from sales (outside group)
80,089,519
29,519,489
91,553,630
37,238,811
005
4 Other operating income with undertakings within the group
866,437
288,744
869,418
292,101
006
503,163
1,227,463
336,009
5 Other operating income (outside the group)
78,408
II OPERATING EXPENSES (ADP 132+133+137+141+142+143+146+153)
007
30,826,951
84,120,941
92,482,273
37,025,160
008
1 Changes in inventories of work in progress and finished goods
408
389
1,303
4,065
2 Material costs (ADP 134 to 136)
009
56,665,164
19,805,006
59,307,334
25,052,396
010
a) Costs of raw materials and consumables
29,140,778
8,563,736
26,922,315
11,995,223
b) Costs of goods sold
011
6,895,077
1,246,230
4,494,357
6,656,179
012
20,629,309
9,995,040
8,562,816
c) Other external costs
25,728,840
013
3 Staff costs (ADP 138 to 140)
7,209,740
17,085,526
1,024,483
19,894,122
014
12,716,532
5,359,318
14,414,593
5,280,267
a) Net salaries and wages
015
3,014,134
1,177,217
3,796,970
1,349,218
b) Tax and contributions from salary costs
016
c) Contributions on salaries
1,354,860
487,950
1,682,559
580,255
017
4 Depreciation
2,250,227
749,524
2,579,493
910,606
5 Other costs
018
2,141,447
662,182
800,389
2,616,488
6 Valve adjustments (ADP 144-145)
019
290,341
(8,936)
(8,936)
021
b) current assets other than financial assets
290,341
(8,936)
(8,936)
029
8 Other operating expenses
5,978,169
2,295,024
8,089,707
3,059,662
III FINANCIAL INCOME (ADP 155 to 164)
030
889,768
1,369,672
607,939
100,674
I Income from investments in holdings (shares) of undertakings within the group
031
204,876
034
4 Other interest income from operations with undertakings within the group
1,116,616
1,085,237
11,145
6,777
037
7 Other interest income
5,416
10,958
8,569
3,131
038
8 Exchange rate differences and other financial income
243,506
(66,483)
242,773
58,517
10 Other financial income
040
4,134
(132,723)
138,187
26,811
IV FINANCIAL EXPENSES (ADP 166 to 172)
041
1,003,198
250,720
1,097,372
334,718
042
1 Interest expenses and similar expenses with underlakings within the group
28,926
16,113
2,926
13,186
3 Interest expenses and similar expenses
044
568,015
291,876
522,528
173,742
045
4 Exchange rate differences and other expenses
406,257
512,466
108,858
(31,269)
048
49,192
49,192
7 Other tinancial expenses
IX TOTAL INCOME (ADP 125+154+173 + 174)
053
87,258,079
32,962,604
39,235,519
98,045,416
X TOTAL EXPENDITURE (ADP 131+165+175 + 176)
93,579,645
054
85,124,139
31,077,671
37,359,878
XI PRE-TAX PROFIT OR LOSS (ADP 177-178)
022
2,133,940
1,884,933
4,465,771
1,875,641
1 Pre-tax profit (ADP 177-178)
056
2,133,940
1,884,933
4,465,771
1,875,641
XII INCOME TAX
058
48,417
11,306
4,867
23,568
XIII PROFIT OR LOSS FOR THE PERIOD (ADP 179-182)
1,880,066
4,417,354
029
2,122,634
1,852,073
1 Profit for the period (ADP 179-182)
080
2,122,634
1,880,066
4,417,354
1,852,073
XIX PROFIT OR LOSS FOR THE PERIOD (ADP 200+201)
1,880,066
075
2,122,634
4,417,351
1,852,070
076
2,122,634
1,880,066
4,417,351
1,852,070
I Attributable to owners of the parent
STATEMENT OF OTHER COMPRENSIVE INCOME (to be filled in by undertakings subject to IFRS)
I PROFIT OR LOSS FOR THE PERIOD
078
2,122,634
1,880,066
4,417,351
1,852,070
VI COMPREHENSIVE INCOME OR LOSS FOR THE PEBIOD (ADP 202+213)
098
2,122,634
1,880,066
4,417,351
1,852,070
APENDIX to the Statement on comprehensive in be filled in by undertakings that draw up consolidated statements)
VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 216+217)
099
2,122,634
1,880,066
4,417,351
1,852,070
Item Same period of the previous
year
Current period
I Attributable to owners of the parent 100 2,122,634 1,880,066 4,417,351 1,852,070

Cash flow statement

Item AOP
code
Same period of
the previous year
Current period
2 3 4
Cash flow from operating activities
1 Cash receipts from customers 1 81,699,198 89,020,719
3 Cash receipts from insurance premiums 3 47,179
4 Cash receipts from tax refund 4 5,170,910 6,445,315
5 Other cash receipts from operating activities 5 3,663,504 1,681,301
I Total cash receipts from operating activities (ADP 001 to 005) 6 90,533,612 97,194,514
1 Cash payments to suppliers 7 (59,482,092) (66,705,552)
2 Cash payments to employees 8 (18,191,465) (21,211,338)
3 Cash payments for insurance premiums 9 (560,825) (790,821)
4 Interest paid 10 (228,650) (489,286)
5 Income tax paid 11 (501,347) (594,336)
6 Other cash payments from operating activities 12 (6,86/,665) (3,893,118)
Il Total cash payments from operating activities (ADP 007 to 012) 13 (86,432,044) (93,685,251)
A) NET CASH FLOW FROM OPERATING ACTIVITIES (ADP 006 + 013) 14 4,101,568 3,509,263
Cash flow from investment activities
1 Cash receipts from sales of fixed tangible and intangible assets 15 815,376 68,841
3 Interest received 17 602
5 Cash receipts from repayment of loans and deposits 19 942,532 4,262,399
III Total cash receipts from investment activities (ADP 015 to 020) 21 1,757,908 4,331,842
1 Cash payments for the purchase of fixed tangible and intangible assets 22 (1,357,029) (1,897,081)
3 Cash payments for loans and deposits 24 (1,292,615) (4,154,975)
IV Total cash payments from investment activities (ADP 022 to 026) 27 (2,649,644) (6,052,056)
B) NET CASH FLOW FROM INVESTMENT ACTIVITIES (ADP 021 + 027) 28 (891,736) (1,720,214)
Cash flow from financing activities
3 Cash receipts from credit principals, loans and other borrowings 31 3,759,999
4 Other cash receipts from financing activities 32 161 1,302
V Total cash receipts from financing activities (ADP 029 to 032) 33 3,760,160 1,302
1 Cash payments for the repayment of credit principals, loans andother borrowings and debt financial 34 (338,770) (1,482,433)
3 Cash payments for finance lease 36 (1,034,087) (1,193,010)
5 Other cash payments from financing activities 38 (918,734) (914,480)
VI Total cash payments from financing activities (ADP 034 to 038) 39 (2,291,591) (3,589,923)
C) NET CASH FLOW FROM FINANCING ACTIVITIES (ADP 033 +039) 40 1,468,569 (3,588,621)
I Unrealised exchange rate differences in cash and cash equivalents 41 10,909 (292,841)
D) NET INCREASE OR DECREASE IN CASH FLOWS (ADP 014 + 028 + 040 + 041) 42 4,689,310 (2,092,419)
E) CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD 43 2,837,262 10,261,898
F) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (ADP 042+043) 44 7,526,572 8,169,479

Report on the changes in the capital for the current period

Attributable to owners of the parent
Item AOP
code
Initial
(subscribed
capital
Capital
reserves
Reserves for holdings
treasury
shares
shares and
deductible
item
Revaluation
reserves
Retained profit
loss brought
forward
Profit/loss for
the business year
Total
attributable to
owners of the
parent
Total capital and reserves
12 3 10 16 17 + 8 do 17) 20 (18+19)
Current period
1 Balance on the first day of the corrent business year 28 41,247,193 12,386,939 1,123,568 1,123,568 6,404,565 60,038,697 60,038,697
4 Balance on the first day of the current business year (restated) (ADP 27 to 29) 31 41,247,193 12,386,939 1,123,568 1,123,568 6,404,565 60,038,697 60,038,697
5 Profit/loss of the period 32 4,417,351 4,417,351 4,417,351
22 Transfer to reserves according to the annual schedule 49 (4,745,588) (4,745,588) (4,745,588)
23 Balance on the last day of the corrent business year reporting period (ADP 30 to 48) 51 41,247,193 12,386,939 1,123,568 1,123,568 6,404,565 (4,745,588) 4,417,351 59,710,460 59,710,460
APENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filed in by undertakings that draw up financial statements in accordance with the IFRS)
I OTHER COMPREHENSIVE INCOME FOR THE CURRENT PERIOD, NET OF TAX 52
II COMPREHENSIVE INCOME OR LOSS FOR THE CURRENT PERIOD (ADP 31+50) 53 4,417,351 4,417,351 4,417,351
III TRANSACTIONS WITH OWNERS IN THE CURRENT PERIOD RECOGNISED DIRECTLY IN EQUITY 54 (4,745,588) (4,745,588) (4,745,588)

Report on the changes in the capital for the previous period

Attributable to owners of the parent Total
attributable to
Profit/loss for
owners of the
Item AOP
tode
Initial
(subscribed
capital
Capital
reserves
Reserves for
treasury
shares
shares and
holdings
(deductible
item)
Revalvation
reserves
Retained profit /
loss brought
forward
the business year parent Total capital and reserves
24 2 10 16 17 +8 do 17) 20 (18+19)
Previous period
1 Balance on the first day of the previous business year 54,744,433 1,123,568 1,123,568 6,404,565 (1,371,946) 261,645 60,038,697 60,038,697
4 Balance on the first day of the previous business year (restated) (ADP 01 to 03) 54,744,433 1,123,568 1,123,568 6,404,565 (1,371,946) 261,645 60,038,697 60,038,697
5 Profit/loss of the period (4,745,588) (4,745,588) (4,745,588)
15 Decrease in initial (subscribed) capital (other than arising from the pre-bankrupty settlement procedure or from (13,497,240) 12,386,939 1,110,301
22 Transfer to reserves according to the annual schedule 22 261,645 (261,645)
24 Balance on the last day of the previous business year reporting period (ADP 04 to 23) 24 41,247,193 12,386,939 1,123,568 1,123,568 6,404,565 (4,745,588) 55,293,109 55,293,109
APENDIX TO THE STATENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the FRS)
I OTHER COMPREHENSIVE INCOME OF THE PREVIOUS PERIOD, NET OF TAX (ADP 06 to 14) 25
II COMPREHENSIVE INCOME OR LOSS FOR THE PREVIOUS PERIOD (ADP 05+24) 26 (4,745,588) (4,745,588) (4,745,588)
III TRANSACTIONS WITH OWNERS IN THE PREVIOUS PERIOD RECOGNISED DIRECTLY IN 27 (13,497,240) 12,386,939 1,371,946 (261,645)

NOTES TO FINANCIAL STATEMENTS

Dalekovod Dioničko društvo za inženjering, proizvodnju i izgradnju

Ulica Marijana Čavića 4, 10 000 Zagreb, Croatia, 10001 Zagreb, P.O. Box: 128 URL: www.dalekovod.hr, www.dalekovod.com E-mail: [email protected] Share capital: EUR 41,247,193.00 / HRK 310,776,975.66 Number of shares: 41.247.193 IBAN: HR8323600001101226102 ZABA Zagreb Company ID no.: 080010093, Commercial Court in Zagreb Registration no. (MB): 3275531 Company identification number (OIB): 47911242222 Business code: 71.12 (Engineering and related technical consulting)

Basic information

MANAGEMENT BOARD

Eugen Paić-Karega – Chairman to the Management Board Tvrtko Zlopaša – Member of the Management Board

SUPERVISORY BOARD

Gordan Kolak (Chairman of the Supervisory Board), Josip Lasić (Deputy Chairman of the Supervisory Board), Petar Bobek (Member of the Supervisory Board), Ivan Paić (Member of the Supervisory Board), Dražen Buljić (Member of the Supervisory Board).

Basic information (continued)

Description of products and services

Dalekovod d.d. has specialized in the implementation of contracts per "turnkey" system within the following fields:

  • electric power facilities, especially transmission lines from 0.4 to 750 kV
  • substations of all levels and voltage levels up to 500 kV
  • air, underground and underwater cables up to 110 kV
  • telecommunication facilities, all network and antenna types
  • production of suspenssion and jointing equipment for transmission lines and substations from 0.4 to 750 kV

• production and installation of all metal parts for transmission lines and roads, especially road lighting, protective railing and traffic signalization, tunnel lighting and traffic management

• electrification of train and tram railways

Amendments to the Financial Standing and Performance Report

The major business events related to the amendments to the Financial Standing and Performance Report for the quarterly reporting period of the issuer in relation to the previous business year have been described in the Management Board Report issued jointly with these financial statements.

Access to financial statements

The revised annual financial statements for the Company and the Group for 2023 are published on the Company's website (www.dalekovod.hr) and the website of the Zagreb Stock Exchange (eho.zse.hr).

Accounting policies

The Company's and Group's accounting policies implemented in the preparation of the financial statements for 2024 are the same as the accounting policies implemented in the annual financial statement for 2023.

Performance

An explanation of the Company's and Group's performance is given in the Management Board Report attached hereto.

Contingent liabilities and commitments

As of September 30, 2024, the Group has concluded contracts whose execution has begun but has not been completed. The revenues to be generated under these contracts are estimated at EUR 387 million.

As of September 30, 2024, the Group and the Company are exposed to potential liabilities based on issued bank guarantees (as a means of securing payment, ensuring the quality of performed works) in the total amount of EUR 83,647 thousand and EUR 71,842 thousand (as of December 31, 2023: 57,021 thousand euros Group and 47,489 thousand euros Company). The company is additionally exposed as a co-debtor of subsidiaries in the total amount of EUR 11,845 thousand (as of December 31, 2023: EUR 8,814 thousand). The Group and the Company estimate that it is not certain that there will be a collection of potential liabilities based on bank guarantees, given that the Group and the Company, as in previous periods, fulfill all contractual obligations based on the projects.

During regular operations, the Group had several court cases as a plaintiff or defendant. In the opinion of management and legal counsel, a provision is made for disputes that could potentially result in a loss. In addition to the conflicts for which a reservation has been created, there are also court disputes which, according to the Management Board and the legal advisor, will not result in losses.

Income and expenditure

All significant changes in the Company's and Group's income and expenditure are indicated in the Management Board Report attached hereto.

Borrowing

The amount of the loans and other Company's and Group's borrowings is described and given in the Management Board Report attached hereto.

Empoyees

As of 30 September 2024, the Company employed 667, while the Group employed 1,061.

The employee structure per Group company is given below:

Dalekovod Group
Number of employees 30.06.2024 30.09.2024
Dalekovod DD 661 667
Proizvodnja (MK i OSO i Cinčaona do 2019) 279 278
Dalekovod projekt 94 94
EMU 10 10
Other affiliates 11 12
Total Group 1,055 1,061

Cost capitalization

Cost of salary in 2024 was not capitalized for Company and Group.

Deferred tax assets and obligation

As part of the Financial position report both Company and Group have reported deferred tax assets and no changes were recorded compared to previous period.

Capital

As of 30 September 2024, the capital was divided in 41,247,193 shares in the nominal value of EUR 1.00 each.

The shareholders structure as of 30 September 2024 is as follows:

Number of shares Share
Shareholders 30.06.2024. 30.09.2024. 30.06.2024. 30.09.2024.
Napredna energetska rješenja d.o.o. 31,000,000 31,000,000 75.16% 75.16%
Financial Institutions 8,966,451 8,711,743 21.74% 21.12%
Foreigns 4,029 4,229 0.01% 0.01%
Individuals 951,394 1,443,811 2.31% 3.50%
Own Shares 988 988 0.00% 0.00%
Others 324,331 86,422 0.79% 0.21%
Total 41,247,193 41,247,193 100% 100%

27

Merger, acquisition, disposal, establishment

There were no mergers, acquisitions or establishments in the first nine months of 2024.

Uncertainty

In 2024, no items have been identified that would indicate doubtful or contested claims affecting the continuity of business operations of the Company and the Group.

Events after balance sheet date

There were no events in the first nine months of 2024 that require reporting.

Other publications

Other publications related to understanding and interpretation of these reports are indicated in the Management Board Report attached hereto.

List of associated companies

The list of associated companies is given in the Management Board Report attached hereto. The amount of the capital of each associated company in which Dalekovod d.d. has a share or a company owned by its subsidiary is indicated below:

Dalekovod d.d. Dalekovod MK
d.o.o.
Dalekovod
Projekt d.o.o.
Dalekovod EMU
d.o.o.
EL-RA d.o.o. Dalekovod
Ukrajina
d.o.o.,
Ukrajina
Dalekovod
jubljana d.o.o.,
Slovenija
Dalekovod
Mostar d.o.o.,
BIH
Dalekovod Norge Dalekovod OSO
AS, Norveška
d.o.o. Cincaonica
Usluge d.o.o.
I. INITIAL (SUBSCRIBED) CAPITAL 41,247,193 26,109,151 2,772,500 198,553 65,300 1,425 217,172 8,041 172,656 2,982,840 2,654
II. CAPITAL RESERVES 12,386,939
III. RESERVES FROM PROFIT = 609,152 - 26,831 20
IV. REVALUATION RESERVES 6,404,565
VI. RETAINED PROFIT OR LOSS
BROUGHT FORWARD
(4,745,588) (21,603,845) : 88,320 (21,817) 9,600 1,424,748 2,733,083 29,360 1,138,440 (2,398,999)
VII. PROFIT OR LOSS FOR THE BUSINESS
YEAR
4,417,351 (64,441) 94,946 (68,944) 1,642 (4,837) 346,343 535,115 (78) 2,112,498 (1,744)
Total capital 59,710,460 4,440,865 3,476,598 217,929 45,124 6,188 2,015,094 3,276,239 201,938 6,233,798 (2,398,088)

*Company Cinčaonica usluge is presented as a discontinued operation in the Profit and Loss Statement, that is, as assets/liabilities intended for sale in the Financial Position Report.

Talk to a Data Expert

Have a question? We'll get back to you promptly.