APPENDIX I — Separated financial statements of energy segment Mytilineos s.a. — group of companies
ENERGY SEGMENT MYTILINEOS S.A. — GROUP OF COMPANIES
SEPARATED STATEMENT OF PROFIT AND LOSS OF THE FULLY INTEGRATED COMPANY
1/1-31/12/2022
(Amounts in thousands €)
Energy Production
Energy Supply
Natural Gas Supply
RES
Other
Other Operations
Mytilineos Group
Sales To Third Parties
Sales of electricity in Energy Exchange Group & DAPEEP (ex LAGHE)
1,553,439
51,383
-
51,959
-
-
1,656,782
Sales in ADMHE
147
-
-
71
-
-
219
Sales in DEDDHE
-
-
-
-
-
-
-
Sales of electricity to retail consumers
-
1,455,547
-
-
-
-
1,455,547
Exports of electricity
-
110,992
-
-
-
-
110,992
Other income
3,705
2,680
-
26,608
3,670
-
36,663
Sales of Natural Gas
-
-
2,342,997
-
-
-
2,342,997
Other Income of Natural Gas
-
-
2,624
-
-
-
2,624
Intercompany Sales
Supply of Electricity
-
313
-
-
-
-
313
Other Services
16
-
-
453
1,879
-
2,348
Intercompany Sales of Natural Gas
-
-
466,448
-
-
-
466,448
Income Of Other Group Operations
Income from other group operations
-
-
-
-
-
346,589
346,589
Total Income
1,557,308
1,620,915
2,812,069
79,091
5,548
346,589
6,421,518
Expenses & Purchases
Imports of electricity
-
(29,702)
-
-
-
-
(29,702)
Purchase of electricity from Energy Exchange Group & DAPEEP (ex LAGHE)
(993)
(1,241,186)
-
(56)
-
-
(1,242,236)
Purchase of electricity by 3rd parties
-
(32,065)
-
(107)
-
-
(32,172)
Services from ADMHE
(1)
(20,306)
-
-
-
-
(20,307)
Services from DEDDIE
(16)
(199,485)
-
-
-
-
(199,500)
Supply costs of Natural Gas
-
-
(2,450,218)
-
-
-
(2,450,218)
Other Costs of Natural Gas
-
-
(1,655)
-
-
-
(1,655)
Transmission costs of Natural Gas
-
-
(39,628)
-
-
-
(39,628)
Distribution costs of Natural Gas
-
-
-
-
-
-
-
Payroll
(10,435)
(20,563)
(27,360)
(1,136)
(1,280)
-
(60,774)
Third party fees
(20,576)
(58,567)
(90,502)
(3,105)
(2,645)
-
(175,395)
CO2 Rights
(142,847)
-
-
-
-
-
(142,847)
Natural Gas consumption
(606,740)
-
-
-
-
-
(606,740)
Third Party Maintenance & Benefits
(6,421)
(779)
(1,377)
(5,473)
-
-
(14,051)
Other third party benefits
(7,482)
(2,433)
(1,303)
(1,524)
(26)
-
(12,768)
Taxes - Duties
(3,755)
(1,205)
(2,095)
(1,766)
(2,052)
-
(10,873)
Other Expenses
(18,711)
(2,478)
(2,648)
(477)
(62)
-
(24,370)
Depreciation
(34,066)
(8,126)
(3,671)
(9,077)
(59)
-
(54,998)
Provisions
-
(15,313)
(65,497)
(2)
-
-
(80,812)
Financial Results
(4,730)
17,106
(3,805)
(10,990)
4,187
-
1,768
Financial Results
-
-
-
-
-
-
-
Impairment
-
-
-
-
-
-
-
Losses / (Gains) on exchange differences
(2,764)
(2)
-
(38)
(6)
-
(2,809)
Extraordinary (Income) / Expenses
1,555
(10,691)
(903)
(2,071)
(44)
-
(12,155)
Intercompany Expenses & Purchases
Supply of Electricity
-
(124)
-
-
-
-
(124)
Other Services
(665)
(223)
-
(1,650)
(3)
-
(2,541)
Natural Gas consumption
(466,448)
-
-
-
-
-
(466,448)
Financial Results
-
-
-
-
-
-
-
Expenses Of Other Group Operations
-
-
-
-
-
(104,725)
(104,725)
Total Expenses
(1,325,095)
(1,626,142)
(2,690,662)
(37,472)
(1,990)
(104,725)
(5,786,080)
Profits/ (Loss) Before Taxes
232,214
(5,227)
121,406
41,619
3,559
241,864
635,438
Result From Discontinuing Operations
-
-
-
-
-
2,764
2,764
Profits / (Loss) Before Taxes From Continuing Operations
232,211
(5,226)
121,409
41,619
3,559
239,100
632,673
ENERGY SEGMENT MYTILINEOS S.A. — GROUP OF COMPANIES
SEPARATED STATEMENT OF PROFIT AND LOSS OF THE FULLY INTEGRATED COMPANY
1/1-31/12/2021
(Amounts in thousands €)
Energy Production
Energy Supply
Natural Gas Supply
RES
Other
Other Operations
Mytilineos Group
Sales To Third Parties
Sales of electricity in Energy Exchange Group & DAPEEP (ex LAGHE)
744,352
12,093
-
52,246
-
-
808,691
Sales in ADMHE
(95)
26
-
81
-
-
12
Sales in DEDDHE
-
-
-
-
-
-
-
Sales of electricity to retail consumers
-
711,809
-
-
-
-
711,809
Exports of electricity
-
27,841
-
-
-
-
27,841
Other income
130
2,348
52
968
-
-
3,498
Sales of Natural Gas
-
-
242,584
-
-
-
242,584
Other Income of Natural Gas
-
-
216
-
-
-
216
Intercompany Sales
Supply of Electricity
-
229
-
-
-
-
229
Other Services
167
-
4,284
246
1,815
-
6,512
Intercompany Sales of Natural Gas
-
-
154,699
-
-
-
154,699
Income Of Other Group Operations
Income from other group operations
-
-
-
-
-
734,278
734,278
Total Income
744,554
754,346
401,835
53,541
1,815
734,278
2,690,369
Expenses & Purchases
Imports of electricity
-
(8,023)
-
-
-
-
(8,023)
Purchase of electricity from Energy Exchange Group & DAPEEP (ex LAGHE)
(633)
(598,339)
-
(44)
-
-
(599,016)
Purchase of electricity by 3rd parties
(10)
(2,829)
-
563
-
-
(2,276)
Services from ADMHE
-
(15,153)
-
-
-
-
(15,153)
Services from DEDDIE
(13)
(151,867)
-
-
-
-
(151,880)
Supply costs of Natural Gas
-
-
(360,069)
-
-
-
(360,069)
Other Costs of Natural Gas
-
-
(2,422)
-
-
-
(2,422)
Transmission costs of Natural Gas
-
-
(19,527)
-
-
-
(19,527)
Distribution costs of Natural Gas
-
-
-
-
-
-
-
Payroll
(6,640)
(12,888)
(4,583)
(663)
(1,088)
-
(25,862)
Third party fees
(2,856)
(14,058)
(4,949)
(1,548)
(17)
-
(23,428)
CO2 Rights
(87,045)
-
-
-
-
-
(87,045)
Natural Gas consumption
(280,716)
-
-
-
-
-
(280,716)
Third Party Maintenance & Benefits
(4,785)
(191)
(96)
(5,557)
-
-
(10,629)
Other third party benefits
(4,200)
(2,256)
(400)
(1,032)
(9)
-
(7,897)
Taxes - Duties
(3,621)
(36)
(19)
(1,833)
(324)
-
(5,833)
Other Expenses
(2,992)
(6,179)
(2,545)
(946)
(93)
-
(12,755)
Depreciation
(32,930)
(5,701)
(937)
(8,717)
(63)
-
(48,348)
Provisions
-
(5,531)
(227)
(4)
-
-
(5,762)
Financial Results
(5,959)
4,047
(845)
(2,563)
(1,106)
-
(6,426)
Financial Results
-
(2,189)
-
-
-
-
(2,189)
Impairment
-
-
-
(2,275)
-
-
(2,275)
Losses / (Gains) on exchange differences
(2,613)
-
-
-
-
-
(2,613)
Extraordinary (Income) / Expenses
(266)
(1,738)
(93)
(213)
(335)
-
(2,645)
Intercompany Expenses & Purchases
Supply of Electricity
-
-
-
-
-
-
-
Other Services
(635)
(115)
(150)
(1,557)
-
-
(2,457)
Natural Gas consumption
(158,982)
-
-
-
-
-
(158,982)
Financial Results
-
-
-
-
-
-
-
Expenses Of Other Group Operations
-
-
-
-
-
(624,502)
(624,502)
Total Expenses
(594,896)
(823,046)
(396,862)
(26,389)
(3,035)
(624,502)
(2,468,730)
Profits/ (Loss) Before Taxes
149,658
(68,700)
4,973
27,152
(1,220)
109,776
221,639
Result From Discontinuing Operations
-
-
-
-
-
504
504
Profits / (Loss) Before Taxes From Continuing Operations
149,658
(68,700)
4,973
27,152
(1,220)
109,272
221,135
ENERGY SEGMENT MYTILINEOS S.A. — GROUP OF COMPANIES
SEPARATED BALANCE SHEET OF THE FULLY INTEGRATED COMPANY
31/12/2022
(Amounts in thousands €)
Energy Production
Energy Supply
Natural Gas Supply
RES
Other
Other Operations
Mytilineos Group
Assets
Non current assets
Tangible Assets
854,549
1,509
1
278,254
934
551,163
1,686,411
Goodwill
-
-
-
14,212
-
206,301
220,513
Intangible Assets
101,480
9,744
709
14,926
26
113,238
240,123
Investments in Subsidiary Companies
-
73,767
-
30,288
203,260
(307,315)
-
Investments in Associate Companies
-
-
-
-
-
21,738
21,738
Deferred Tax Receivables
8,702
248
44
5,904
101
134,155
149,154
Other Financial Assets
-
-
-
-
-
153
153
Derivatives
-
-
-
-
-
5,151
5,151
Other Long-term Receivables
158
10,475
73,195
(88)
92
14,091
97,924
Right-of-use-assets
3,286
377
146
15,353
51
40,004
59,217
Total Non Current Assets
968,174
96,121
74,095
358,849
204,465
778,679
2,480,383
Current assets
Total Stock
33,780
-
55,238
242
-
751,105
840,364
Trade and other receivables
50,180
129,277
113,196
24,875
6,903
1,126,812
1,451,242
Other receivables
52,323
22,966
278,478
55,419
165,560
401,065
975,812
Financial assets at fair value through profit or loss
-
-
-
-
72
138
210
Derivatives
-
-
-
-
-
94,441
94,441
Cash and cash equivalents
317,582
67,551
553,826
63,451
6,945
50,520
1,059,875
Intersegment
-
-
-
-
-
-
-
Total Current Assets
453,864
219,793
1,000,739
143,987
179,480
2,424,081
4,421,943
Total Assets
1,422,037
315,914
1.,074,835
502,836
383,944
3,202,760
6,902,327
Equity & Liabilities
Equity
Components of Equity
795,335
(42,268)
146,209
184,478
264,963
781,297
2,130,013
Retained earnings
-
-
-
-
-
-
-
Equity attribute to parent’s shareholders
795,335
(42,268)
146,209
184,478
264,963
781,297
2,130,013
Non controlling Interests
-
-
-
-
-
91,049
91,049
Total Equity
795,335
(42,268)
146,209
184,478
264,963
872,344
2,221,060
Capital allocation between Business Units
304,344
159,435
(491)
8,623
82,044
(553,955)
-
Non-Current Liabilities
Long-term debt
13,652
-
-
22,680
-
1,510,738
1,547,070
Lease liabilities
3,569
264
113
15,569
23
35,237
54,775
Derivatives
-
-
-
-
-
6,019
6,019
Deferred Tax Liability
72,590
-
20
14,374
9,015
150,096
246,094
Liabilities for pension plans
243
-
-
12
(32)
7,801
8,023
Other long-term liabilities
20,664
14,190
1,451
32,003
-
1,004
69,312
Provisions
-
-
-
-
-
23,485
23,485
Non-Current Liabilities
110,717
14,454
1,584
84,638
9,006
1,734,380
1,954,779
Current Liabilities
Trade and other payables
15,936
43,656
500,055
8,034
1,726
761,245
1,330,652
Tax payable
96,407
(2,448)
59,231
6,086
2,665
64,560
226,501
Short-term debt
-
-
-
37,427
-
108,518
145,945
Current portion of non-current liabilities
9,719
-
-
8,179
-
1,842
19,740
Current portion of lease liabilities
268
121
33
456
24
7,493
8,396
Derivatives
-
-
-
-
-
63,932
63,932
Other payables
89,311
142,964
368,213
164,915
23,516
142,398
931,317
Provisions
-
-
-
-
-
4
4
Current Liabilities
211,642
184,293
927,533
225,096
27,932
1,149,992
2,726,487
Liabilities
322,359
198,747
929,117
309,734
36,938
2,884,372
4,681,266
Equity & Liabilities
1,422,037
315,914
1,074,835
502,836
383,944
3,202,760
6,902,327
ENERGY SEGMENT MYTILINEOS S.A. — GROUP OF COMPANIES
SEPARATED BALANCE SHEET OF THE FULLY INTEGRATED COMPANY
31/12/2021
(Amounts in thousands €)
Energy Production
Energy Supply
Natural Gas Supply
RES
Other
Other Operations
Mytilineos Group
Assets
Non current assets
Tangible Assets
795,476
1,653
1
224,223
935
406,260
1,428,547
Goodwill
-
-
-
14,212
-
200,465
214,677
Intangible Assets
82,278
9,686
670
19,015
21
119,826
231,495
Investments in Subsidiary Companies
-
84,262
-
30,004
225,987
(340,253)
-
Investments in Associate Companies
-
-
-
-
2,113
18,745
20,858
Deferred Tax Receivables
13,533
2
30
4,612
74
154,057
172,308
Other Financial Assets
-
-
-
-
-
146
146
Derivatives
-
-
-
-
-
2,159
2,159
Other Long-term Receivables
151
698
7,403
(88)
92
61,838
70,095
Right-of-use-assets
3,423
292
121
7,905
67
35,840
47,648
Total Non Current Assets
894,861
96,593
8,226
299,884
229,289
659,085
2,187,936
Current assets
Total Stock
31,874
-
26,049
234
-
410,609
468,766
Trade and other receivables
15,671
80,676
133,070
45,032
2,784
1,076,210
1,353,444
Other receivables
103,622
(15,177)
112,060
87,455
63,582
113,190
464,733
Financial assets at fair value through profit or loss
-
-
-
-
-
73
73
Derivatives
-
-
-
-
-
11,510
11,510
Cash and cash equivalents
196,605
25,738
61,274
53,242
-
265,852
602,712
Intersegment
-
-
-
-
-
-
-
Total Current Assets
347,772
91,237
332,453
185,965
66,366
1,877,445
2,901,238
Total Assets
1,242,633
187,830
340,679
485,849
295,655
2,536,528
5,089,174
Equity & Liabilities
Equity
Components of Equity
642,780
14,193
24,830
152,168
249,072
456,833
1,539,876
Retained earnings
-
-
-
-
-
-
-
Equity attribute to parent’s shareholders
642,780
14,193
24,830
152,168
249,072
456,833
1,539,876
Non controlling Interests
-
-
-
-
-
81,028
81,028
Total Equity
642,781
14,194
24,829
152,167
249,072
537,861
1,620,904
Capital allocation between Business Units
215,531
37,408
37,115
19,057
31,705
(340,815)
-
Non-Current Liabilities
Long-term debt
61,880
-
-
40,257
-
1,178,266
1,280,403
Lease liabilities
3,634
194
97
7,897
20
31,563
43,406
Derivatives
-
-
-
-
-
26,973
26,973
Deferred Tax Liability
71,161
2
6
11,257
9,016
118,128
209,570
Liabilities for pension plans
194
-
-
11
(32)
9,301
9,474
Other long-term liabilities
21,702
13,815
1,482
33,402
-
30,384
100,785
Provisions
-
-
-
-
-
11,675
11,675
Non-Current Liabilities
158,571
14,011
1,585
92,824
9,004
1,406,291
1,682,286
Current Liabilities
Trade and other payables
13,403
29,168
173,473
17,711
229
851,851
1,085,835
Tax payable
33,018
1,981
18,367
6,443
1,783
30,426
92,019
Short-term debt
-
4
-
28,626
-
11,607
40,236
Current portion of non-current liabilities
8,920
-
-
24,709
-
1,060
34,689
Current portion of lease liabilities
227
104
31
416
45
6,470
7,293
Derivatives
-
-
-
-
-
117,250
117,250
Other payables
170,182
90,960
85,278
143,895
3,817
(85,732)
408,401
Provisions
-
-
-
-
-
260
260
Current Liabilities
225,750
122,217
277,149
221,800
5,875
933,191
1,785,983
Liabilities
384,321
136,228
278,734
314,624
14,879
2,339,482
3,468,269
Equity & Liabilities
1,242,633
187,830
340,679
485,849
295,655
2,536,528
5,089,174
1. General Principles
The Company Mytilineos S.A., as an integrated company operating as producer and supplier of electricity and supplier of natural gas, taking into account provisions of Law 4001/2011 (Government Gazette A '179) and Directive 2009/72/EC, Article 31, on specific rules on unbundling of accounts of integrated electricity and natural gas companies, maintains separate accounts, Balance Sheet and Income Statement, for Electricity Production and Supply as referred to in article 141 of Law 4001/2011, the No. 43/2014 authorization decision of the Regulatory Authority for Energy and the No. 162/2019 authorization decision of the Regulatory Authority for Energy, as well as for Natural Gas Supply, as referred to in article 89 of Law 4001/2011 and the No. 162/2019 authorization decision of the Regulatory Authority for Energy.
The Company also operates in non-electrical industries, for example through “Metallurgy and Mining” and “EPC and Infrastructure” sectors.
At the end of the financial year, the Company publishes according to the IFRS its separate profit and loss statements and balance sheet per electrical energy business area (Balance Sheet and Income Statement before tax), in accordance with the relevant provisions of Law 2190/1920, as amended by the law 4548/2018, as well as by the laws 3229/2004 and 3301/2004 (as amended and in force based on the IFRS). Income, Expenses, Assets and Liabilities relating to non-electricity sectors are allocated to the Separate Consolidated Balance Sheet and Income Statement in the "Other Operations" category.
The aforementioned statements are included in the Notes to the Company's annual financial statements, which are approved and contain a certificate issued by Chartered Accountants. The certificate makes reference in the regulations approved by the RAE, in accordance with Article 141, paragraph 4 and Article 89, paragraph 5 of Law 4001/2011.
It is mentioned, that the Company did not reform the comparative separate financial statements of the previous year.
2. Allocation Methods and Rules
Methods and Accounting Rules
The methods and accounting rules followed by the Company are dictated by the general accounting principles and the articles of the International Accounting Standards (IFRS), which must be mandatorily kept.
The Accounting Department of the Company is fully computerized with a valid and properly configured accounting plan and software (SAP), which ensure that separate accounts are maintained and that separate profit and loss statements and balance sheet are prepared for each activity.
In particular, the mandatory registration of all accounting records per business area (in SAP) is currently applied, as designated by the Company in accordance with the above General Principles, as follows:
(a) Business Areas / Activities
Production of electricity
Supply of electricity
Supply of Natural Gas
Renewable Energy Sources
Other
(b) Business Areas apart from electricity and natural gas
Other Activities
Allocation Rules of Expenses and Revenue (Results)
During every document or transaction entry, as well as any other record pertaining to electricity and natural gas industries, the amounts are classified per business area. Subsequently, the corresponding accounts referring to expenses, revenues, assets and liabilities are automatically updated. The software has a security key on the basis of which, no registration is allowed without the above classification.
This way, documents and transaction entries that concern only one of the Company's business areas or indicate a discrete amount per business area, update the separate accounts of every Business Area (a) directly. The rest of the documents and transactions are allocated to each business area, with the use of a defined allocation key.
Thereafter, the Company prepares the annual profit and loss statements of each financial year per business area.
Allocation Rules of Assets and Liabilities
The entries updating the Assets and Liabilities Accounts, such as fixed assets, reserves, customers, other receivables, suppliers, liabilities and loans are allocated based on the business area to which they relate.
At the end of each financial year, the total Equity is allocated based on the difference between Assets and Liabilities of each business area, which is designated as “capital allocation to business units”.
3. Content of Activities’ Annual Income and Expenses
The annual separate Profit and Loss Accounts for each activity include the Company’s transactions with third parties.
Specifically, each business area includes the following:
a) Production of electricity
This business area includes Income, Expenses, Assets and Liabilities, which are derived solely from the business area of power plants.
Specifically,
Income from the operation of the plant in Agios Nikolaos, Boeotia, of Mytilineos S.A company., with a nominal power of 444.48 MW, with combustible natural gas.
Income from the operation of the plant in Agioi Theodoroi Korinthias of Korinthos Power S.A., with a nominal power of 436.6 MW, with combustible natural gas.
Income from the operation of the CHP plant in Agios Nikolaos, Boeotia, Mytilineos S.A. company with a nominal power of 334 MW, with combustible natural gas.
Expenses relating to the above income, the main ones being the following: Supply of natural gas, pollutant markets, third party fees and expenses, maintenance and operational costs, consumption of spare parts, other production expenses and depreciations, as well as finance costs.
b) Supply of electricity (Trading & Retail)
This activity includes Income, Expenses, Assets and Liabilities, which are derived from the trading and retail of electricity.
Specifically,
Income from Trading mainly originates from billings to Operator of Electricity Market (Energy Exchange Group) and to domestic and foreign companies, while retail sales from Domestic and Professional electricity consumers.
Purchases concern the supply of Electricity from Operator of Electricity Market (Energy Exchange Group and DAPEEP) and domestic and foreign companies, the rights of electricity import and export, and the other services from Independent Power Transmission Operator (ADMHE), the network usage (DEDDHE), the cost of purchase of electricity future products (NOME).
Expenses mainly relate to personnel remunerations and costs, third party fees, finance, depreciation and miscellaneous expenses.
c) Supply of Natural Gas (Trading & Retail)
This activity includes Income, Expenses, Assets and Liabilities, which are derived from the trading and retail of Natural Gas.
Specifically,
Income from Trading mainly originates from billings to eligible customers and provision of other services.
Purchases concern the supply, transmission and distribution cost of natural gas, as well as other related costs.
Expenses mainly relate to personnel remunerations and costs, third party fees, finance, depreciation and miscellaneous expenses
d) Renewable Energy Sources
This activity includes Income, Expenses, Assets and Liabilities arising from Renewable Energy Sources in operation.
e) Other
This activity includes Administrative Income and Expenses of the Company’s Energy and Natural Gas sector.
f) Other activities apart from Electricity and Natural Gas Sector
Other activities include Income and Expenses from Other Sectors, where Mytilineos S.A. operates, such as “Metallurgy and Mining Sector” and “EPC and Infrastructure Sector”.
Maroussi, 8 March 2023
Evangelos Mytilineos I.D. No ΑΝ 094179/2017
The President of the Board & Chief Executive Officer