• |
Dorad’s revenues for the year ended December 31, 2021 - approximately NIS 2,104 million.
|
• |
Dorad’s operating profit for the year ended December 31, 2021 - approximately NIS 269 million.
|
• |
Approximately 7.9MW of photovoltaic power plants in Spain and a photovoltaic power plant of approximately 9 MW in Israel;
|
• |
9.375% indirect interest in Dorad Energy Ltd., which owns and operates one of Israel’s largest private power plants with production capacity of approximately 860MW, representing about 6%-8% of Israel’s total current electricity
consumption;
|
• |
51% of Talasol, which owns a photovoltaic plant with a peak capacity of 300MW in the municipality of Talaván, Cáceres, Spain;
|
• |
Groen Gas Goor B.V., Groen Gas Oude-Tonge B.V. and Groen Gas Gelderland B.V., project companies operating anaerobic digestion plants in the Netherlands, with a green gas production capacity of approximately 3 million, 3.8 million and 9.5
million (with a license to produce 7.5 million) Nm3 per year, respectively;
|
• |
83.333% of Ellomay Pumped Storage (2014) Ltd., which is involved in a project to construct a 156 MW pumped storage hydro power plant in the Manara Cliff, Israel.
|
December 31
|
December 31
|
|||||||
2021
|
2020
|
|||||||
NIS thousands
|
NIS thousands
|
|||||||
Current assets
|
||||||||
Cash and cash equivalents
|
201,860
|
247,079
|
||||||
Trade receivables
|
248,844
|
297,719
|
||||||
Other receivables
|
40,289
|
21,401
|
||||||
Total current assets
|
490,993
|
566,199
|
||||||
Non-current assets
|
||||||||
Restricted deposit
|
480,476
|
433,265
|
||||||
Prepaid expenses
|
33,235
|
35,230
|
||||||
Fixed assets
|
3,378,466
|
3,526,839
|
||||||
Intangible assets
|
6,038
|
5,402
|
||||||
Right of use assets
|
57,530
|
60,113
|
||||||
Total non-current assets
|
3,955,745
|
4,060,849
|
||||||
Total assets
|
4,446,738
|
4,627,048
|
||||||
Current liabilities
|
||||||||
Current maturities of loans from banks
|
280,753
|
242,098
|
||||||
Current maturities of lease liabilities
|
4,622
|
4,535
|
||||||
Trade payables
|
324,532
|
309,380
|
||||||
Current tax liabilities
|
21,795
|
-
|
||||||
Other payables
|
7,100
|
3,808
|
||||||
Financial derivatives
|
268
|
2,993
|
||||||
Total current liabilities
|
639,070
|
562,814
|
||||||
Non-current liabilities
|
||||||||
Loans from banks
|
2,356,785
|
2,561,302
|
||||||
Other Long-term liabilities
|
15,834
|
-
|
||||||
Long-term lease liabilities
|
48,871
|
50,858
|
||||||
Provision for dismantling and restoration
|
50,000
|
50,000
|
||||||
Deferred tax liabilities
|
192,676
|
200,298
|
||||||
Liabilities for employee benefits, net
|
160
|
160
|
||||||
Total non-current liabilities
|
2,664,326
|
2,862,618
|
||||||
Equity
|
||||||||
Share capital
|
11
|
11
|
||||||
Share premium
|
642,199
|
642,199
|
||||||
Capital reserve for activities with controlling shareholders
|
3,748
|
3,748
|
||||||
Retained earnings
|
497,384
|
555,658
|
||||||
Total equity
|
1,143,342
|
1,201,616
|
||||||
Total liabilities and equity
|
4,446,738
|
4,627,048
|
2021
|
2020
|
2019
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Revenues
|
2,103,911
|
2,407,221
|
2,700,766
|
|||||||||
Operating costs of the power plant
|
||||||||||||
Energy costs
|
428,051
|
522,110
|
708,662
|
|||||||||
Electricity purchase and infrastructure services
|
1,053,997
|
1,185,225
|
1,208,223
|
|||||||||
Depreciation and amortization
|
225,715
|
237,575
|
214,248
|
|||||||||
Other operating costs
|
114,360
|
155,368
|
151,116
|
|||||||||
Total cost of power plant
|
1,822,123
|
2,100,278
|
2,282,249
|
|||||||||
Profit from operating the power plant
|
281,788
|
306,943
|
418,517
|
|||||||||
General and administrative expenses
|
24,502
|
24,926
|
20,676
|
|||||||||
Other incomes
|
11,603
|
1,279
|
-
|
|||||||||
Operating profit
|
268,889
|
283,296
|
397,841
|
|||||||||
Financing income
|
4,694
|
3,056
|
4,237
|
|||||||||
Financing expenses
|
219,013
|
157,428
|
192,881
|
|||||||||
Financing expenses, net
|
214,319
|
154,372
|
188,644
|
|||||||||
Profit before taxes on income
|
54,570
|
128,924
|
209,197
|
|||||||||
Taxes on income
|
12,844
|
29,622
|
47,873
|
|||||||||
Profit for the year
|
41,726
|
99,302
|
161,324
|
Capital
|
||||||||||||||||||||
reserve for
|
||||||||||||||||||||
activities with
|
||||||||||||||||||||
Share
|
controlling
|
Retained
|
||||||||||||||||||
Share capital
|
premium
|
shareholders
|
earnings
|
Total equity
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
For the year ended December 31, 2021
|
||||||||||||||||||||
Balance as at January 1, 2021
|
11
|
642,199
|
3,748
|
555,658
|
1,201,616
|
|||||||||||||||
Dividend to the Company’s shareholders
|
-
|
-
|
-
|
(100,000
|
)
|
(100,000
|
)
|
|||||||||||||
Profit for the year
|
-
|
-
|
-
|
41,726
|
41,726
|
|||||||||||||||
Balance as at December 31, 2021
|
11
|
642,199
|
3,748
|
497,384
|
1,143,342
|
For the year ended December 31, 2020
|
||||||||||||||||||||
Balance as at January 1, 2020
|
11
|
642,199
|
3,748
|
576,356
|
1,222,314
|
|||||||||||||||
Dividend to the Company’s shareholders
|
-
|
-
|
-
|
(120,000
|
)
|
(120,000
|
)
|
|||||||||||||
Profit for the year
|
-
|
-
|
-
|
99,302
|
99,302
|
|||||||||||||||
Balance as at December 31, 2020
|
11
|
642,199
|
3,748
|
555,658
|
1,201,616
|
|||||||||||||||
For the year ended December 31, 2019
|
||||||||||||||||||||
Balance as at January 1, 2019
|
11
|
642,199
|
3,748
|
415,032
|
1,060,990
|
|||||||||||||||
Profit for the year
|
-
|
-
|
-
|
161,324
|
161,324
|
|||||||||||||||
Balance as at December 31, 2019
|
11
|
642,199
|
3,748
|
576,356
|
1,222,314
|
2021
|
2020
|
2019
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Profit for the year
|
41,726
|
99,302
|
161,324
|
|||||||||
Adjustments:
|
||||||||||||
Depreciation, amortization and fuel consumption
|
228,099
|
241,288
|
239,323
|
|||||||||
Taxes on income
|
12,844
|
29,622
|
47,873
|
|||||||||
Financing expenses, net
|
214,319
|
154,372
|
188,644
|
|||||||||
455,262
|
425,282
|
475,840
|
||||||||||
Change in trade receivables
|
48,875
|
(4,959
|
)
|
5,238
|
||||||||
Change in other receivables
|
(18,888
|
)
|
1,284
|
25,394
|
||||||||
Change in trade payables
|
22,926
|
16,627
|
(57,719
|
)
|
||||||||
Change in other payables
|
3,292
|
(6,700
|
)
|
4,543
|
||||||||
Change in Other long-term liabilities
|
15,834
|
-
|
-
|
|||||||||
72,039
|
6,252
|
(22,544
|
)
|
|||||||||
Net cash provided by operating activities
|
569,027
|
530,836
|
614,620
|
|||||||||
Cash flows from investing activities:
|
||||||||||||
Proceeds from (payment for) settlement of financial derivatives
|
392
|
(4,318
|
)
|
(4,551
|
)
|
|||||||
Insurance proceeds in respect of damage to fixed asset
|
-
|
-
|
8,336
|
|||||||||
Investment in long-term restricted deposits
|
(53,175
|
)
|
(6,000
|
)
|
(14,000
|
)
|
||||||
Investment in fixed assets
|
(72,530
|
)
|
(48,309
|
)
|
(60,476
|
)
|
||||||
Investment in intangible assets
|
(2,020
|
)
|
(4,738
|
)
|
(939
|
)
|
||||||
Interest received
|
1,584
|
3,046
|
4,213
|
|||||||||
Net cash used in investing activities
|
(125,749
|
)
|
(60,319
|
)
|
(67,417
|
)
|
||||||
Cash flows from financing activities:
|
||||||||||||
Repayment of lease liability principal
|
(4,624
|
)
|
(4,523
|
)
|
(8,513
|
)
|
||||||
Repayment of loans from related parties
|
-
|
-
|
(17,704
|
)
|
||||||||
Repayment of loans from banks
|
(210,449
|
)
|
(195,359
|
)
|
(189,893
|
)
|
||||||
Dividends and exchange rate paid
|
(100,000
|
)
|
(123,739
|
)
|
-
|
|||||||
Interest paid
|
(162,781
|
)
|
(170,003
|
)
|
(182,435
|
)
|
||||||
Net cash used in financing activities
|
(477,854
|
)
|
(493,624
|
)
|
(398,545
|
)
|
||||||
Net increase (decrease) in cash and cash equivalents
|
(34,576
|
)
|
(23,107
|
)
|
148,658
|
|||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
(10,643
|
)
|
4,165
|
143
|
||||||||
Cash and cash equivalents at beginning of year
|
247,079
|
266,021
|
117,220
|
|||||||||
Cash and cash equivalents at end of year
|
201,860
|
247,079
|
266,021
|