Statement of comprehensive income | LOTOS – Air BP Polska Sp. z o.o. |
Baltic Gas Sp. z o.o. i wspólnicy sp.k. |
UAB Minijos Nafta | |||
---|---|---|---|---|---|---|
2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
Revenue | 525.1 | 162.1 | – | – | 16.5 | 9.9 |
Cost of sales | (473.4) | (142.1) | – | – | (13.3) | (11.2) |
Gross profit/(loss) | 51.7 | 20.0 | – | – | 3.2 | (1.3) |
Selling expenses | (33.2) | (18.4) | – | – | – | (0.2) |
Administrative expenses | (5.6) | (4.9) | (0.2) | (0.3) | (2.7) | (2.7) |
Net other income/(expenses) | – | 0.4 | – | – | – | 0.1 |
Operating profit/(loss) | 12.9 | (2.9) | (0.2) | (0.3) | 0.5 | (4.1) |
Net finance income/(costs) | (1.7) | (1.3) | – | – | 0.3 | (0.1) |
Profit/(loss) before tax | 11.2 | (4.2) | (0.2) | (0.3) | 0.8 | (4.2) |
Income tax | (2.2) | 0.7 | – | – | – | – |
Net profit/(loss) | 9.0 | (3.5) | (0.2) | (0.3) | 0.8 | (4.2) |
Other comprehensive income/(loss), net | – | – | – | – | – | – |
Total comprehensive income/(loss) | 9.0 | (3.5) | (0.2) | (0.3) | 0.8 | (4.2) |
Depreciation and amortisation | (3.3) | (3.0) | – | – | – | (2.0) |
Statement of financial position | LOTOS – Air BP Polska Sp. z o.o. | Baltic Gas Sp. z o.o. i wspólnicy sp.k. | UAB Minijos Nafta | ||||
---|---|---|---|---|---|---|---|
Note | Dec 31 2021 | Dec 31 2020 | Dec 31 2021 | Dec 31 2020 | Dec 31 2021 | Dec 31 2020 | |
Non-current assets | 18.2 | 20.9 | 252.4 | 243.5 | 10.4 | 14.4 | |
Current assets, including: | 74.0 | 40.0 | 4.9 | 7.6 | 12.9 | 9.3 | |
Cash and cash equivalents | 22.7 | 23.7 | 3.3 | 6.1 | 6.7 | 4.1 | |
Total assets | 92.2 | 60.9 | 257.3 | 251.1 | 23.3 | 23.7 | |
Non-current liabilities | 8.8 | 10.2 | – | – | 18.2 | 21.3 | |
Current liabilities | 40.1 | 12.0 | 2.4 | 1.7 | 3.2 | 2.2 | |
Total liabilities | 48.9 | 22.2 | 2.4 | 1.7 | 21.4 | 23.5 | |
Net assets | 43.3 | 38.7 | 254.9 | 249.4 | 1.9 | 0.2 | |
50.00% | 50.00% | * | * | 50.00% | 50.00% | ||
Share of net assets | 21.7 | 19.4 | 117.4 | 114.5 | 0.9 | 0.1 | |
Impairment losses on shares | – | – | (117.3) (2) | (114.5) | – | – | |
Fair value measurement | 6.7 (1) | 6.7 | – | – | – | (0.1) | |
Elimination of intercompany transactions | (0.4) | – | – | – | – | – | |
Adjustment of share in net assets to recoverable amount (3) | – | – | (0.1) | – | (0.9) | – | |
Interest in joint ventures | 10.2 | 28.0 | 26.1 | – | – | – | – |
(1) PLN 6.7m in gain on fair value measurement of a retained interest in a previously controlled entity as at the date of loss of control.
(2) The project to develop the B-4 and B-6 gas fields in the Baltic Sea is being implemented by special purpose vehicles Baltic Gas spółka z ograniczoną odpowiedzialnością i wspólnicy sp.k. and Baltic Gas Sp. z o.o. (General Partner) in partnership with CalEnergy Resources and LOTOS Upstream Sp z o.o. The project is currently at the stage of preparation for the final investment decision (FID). The technical aspects of the project were defined and the project was prepared for FID in early 2020. However, the original timing of the FID decision coincided with the onset of the Covid-19 pandemic and the crisis in the market for commodities, particularly natural gas, that saw the lowest price levels in history. These factors were not conducive to undertaking FID as originally planned. Over the course of 2021, there was a reversal of trends in the natural gas market, with the commodity now trading at record high levels. However, the market is strongly volatile, with high uncertainty as to the level of prices in the medium to long term. In addition, concerns about yet more coronavirus mutations and their negative impact on the global economy are resurfacing. The current market volatility and uncertainty are not conducive to making business decisions about new projects, and the final investment decision concerning the B4/B6 project cannot be expected until the market situation is considered stable. Taking into account the principle of prudent valuation of assets, in the opinion of the Company the uncertainty justifies recognition of a PLN 2.8m impairment loss (see Note 9.7).
(3) The effect of taking the value of the shares to zero as a result of the decision taken in previous reporting periods to write off the entire amount of the investment.