AS Tallinna Vesi’s financial results for the 4th quarter of 2022

Tallinna VesiTallinna Vesi
Tallinna Vesi

Tallinna Vesi's sales increased by 2.4% in 2022, reaching €54.6 million. Growth in sales resulted from the increased consumption of water services by commercial customers. In the 4th quarter of 2022, Tallinna Vesi earned 16 million euros in sales.

In 2022, the sales from water services increased by 8.5% compared to 2021.

Sales from water services provided to commercial customers in the main service area increased by 11.6% in the 4th quarter, reaching €4.32 million. „Sales for the 4th quarter grew due to the increase in water consumption of capital’s hospitality and leisure establishments. The increase in sales was also affected by the change in the price for water services from 1 October due to the increase in electricity prices,” said Aleksandr Timofejev, Chief Executive Officer of Tallinna Vesi. Sales from water services provided to private customers increased by 20.1% in the 4th quarter compared to a year ago, reaching €6.1 million.

The Company's gross profit for the 4th quarter was €4.52 million, down by €0.28 million year-on-year. “The decrease in gross profit is linked to the cost of goods and services sold, which increased by 13.6% compared to the same period last year,” Timofejev explained. The biggest impact came from the increase in the market price of electricity, which increased by 48.2% compared to the 4th quarter of last year. The Company's results were also affected by the sharp increase in the price of chemicals. The total gross profit for 2022 was €16.9 million, compared to 2021, the gross profit decreased by €3.68 million.

The Company’s operating profit in the 4th quarter was €2.8 million, which was €0.62 million less compared to the same period last year. The operating profit for the twelve months of 2022 was €11.32 million, showing a decrease of 39.7% compared to the previous year. The decrease in operating profit was driven by both the increased electricity costs and the retaining of the provision for potential third-party claims at third-quarter levels of 2021.

The Company’s net profit was €2.36 million in the 4th quarter of 2022, which is €0.85 down from the same period in 2021. As for the twelve months of 2022, the net profit was €8.41 million, compared to €16.2 million in 2021.

Compared to the 4th quarter of the previous year, sales from construction services provided by the subsidiary Watercom decreased by 14.5% or €0.4 million. The total sales from construction services in 2022 amounted to €4.8 million, decreasing by 34.4% or €2.5 million compared to the same period of the previous year. The decrease in revenues is mainly linked to the decrease in construction volumes in 2022 due to the uncertainty in the road construction market.

To secure the sustainable infrastructure and the service continuity, Tallinna Vesi has increased investments in fixed assets. Last year, investments made in pipelines amounted to €10.3 million and a total of almost 19 km of water and sewage pipes were reconstructed. Investments will continue in 2023 to ensure the reliability of the assets.

The investment plan for the following years is prepared based on the Tallinn Public Water Supply and Sewerage Development Plan for the next 12 years, which will be completed this year in cooperation with the City of Tallinn. "Investments made today and in the future will continue to secure high quality drinking water for the people of Tallinn and help to keep the natural environment clean", Timofejev said.

Tallinna Vesi is gradually switching to remote water meters. Customers who have a smart water meter installed, will no longer have to report their monthly water meter readings. The first thousand customers already received new smart meters at the end of last year, and the installation will continue this year at an increased pace. “The main advantage of smart meters is the speed and accuracy of data transmission, as well as security and reliability. In addition to consumption data, the smart meter also communicates information about any failures and possible leakages,” explained Timofejev. By the end of 2026, all existing water meters in Tallinna Vesi's service area will be replaced with smart meters.

In addition to investments in water and wastewater networks, the Company has started to reduce its environmental impact by continuing to map its CO2 footprint. In order to reduce the footprint, 100% of the electricity used at Tallinna Vesi’s facilities and in treatment processes is now produced from renewable sources. At the end of last year, Tallinna Vesi signed a contract for the construction of a combined heat and power plant on the Wastewater Treatment Plant at Paljassaare, which will use biogas from the wastewater treatment process to reduce heating and electricity costs. Biogas produced from sewage sludge covers up to 70% of the plant’s current average annual electricity demand. The cogeneration plant will be operational by the end of this year.

The Company plans to use additional loan capital to finance investments and to continue with the dividend policy established.


KEY FINANCIAL INDICATORS

€ million,
except key ratios

4th quarter

Change 2022/ 2021

12 months

Change 2022/ 2021

2022

2021

2020

2022

2021

2020

Sales

16.03

14.93

13.17

7.3%

54.56

53.29

51.72

2.4%

Gross profit

4.52

4.80

5.64

-5.9%

16.90

20.58

22.23

-17.9%

Gross profit margin %

28.21

32.17

42.78

-12.3%

30.97

38.61

42.97

-19.8%

Operating profit before depreciation and amortisation

4.65

5.10

7.41

-8.9%

18.14

25.30

28.07

-28.3%

Operating profit before depreciation and amortisation margin %

29.00

34.17

56.23

-15.1%

33.24

47.47

54.27

-30.0%

Operating profit

2.80

3.42

5.76

-18.2%

11.32

18.78

21.78

-39.7%

Operating profit - main business

2.50

2.91

5.51

-13.9%

10.31

17.52

20.88

-41.2%

Operating profit margin %

17.45

22.89

43.71

-23.8%

20.75

35.23

42.12

-41.1%

Profit before taxes

2.44

3.31

5.64

-26.3%

10.65

18.40

21.34

-42.1%

Profit before taxes margin %

15.24

22.19

42.85

-31.3%

19.52

34.52

41.27

-43.5%

Net profit

2.36

3.21

5.39

-26.5%

8.41

16.17

16.73

-48.0%

Net profit margin %

14.71

21.47

40.91

-31.5%

15.41

30.33

32.35

-49.2%

ROA %

0.94

1.26

2.12

-25.6%

3.30

6.32

6.45

-47.8%

Debt to total capital employed %

56.26

54.94

56.09

2.4%

56.26

54.94

56.09

2.4%

ROE %

2.15

2.82

4.92

-23.8%

7.43

14.20

14.69

-47.7%

Current ratio

1.24

2.83

3.85

-56.2%

1.24

2.83

3.85

-56.2%

Quick ratio

1.17

2.79

3.80

-58.1%

1.17

2.79

3.80

-58.1%

Investments into fixed assets

9.47

5.43

5.65

74.5%

25.13

15.38

19.42

63.4%

Payout ratio %

-

80.42

77.70

0.0%

-

80.42

77.70

0.0%

Gross profit margin – Gross profit / Net sales
Operating profit before depreciation and amortisation – Operating profit + depreciation and amortisation
Operating profit before depreciation and amortisation margin – Operating profit before depreciation and amortisation / Net sales
Operating profit margin – Operating profit / Net sales
Net profit margin – Net profit / Net sales
ROA – Net profit / Average Total assets for the period
Debt to Total capital employed – Total liabilities / Total capital employed
ROE – Net profit / Average Total equity for the period
Current ratio – Current assets / Current liabilities
Quick ratio – (Current assets – Stocks) / Current liabilities
Payout ratio - Total Dividends per annum/ Total Net Income per annum
Main business – water services related activities, excl. connections profit and government grants, construction services, doubtful receivables


CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

€ thousand

 

 

Quarter 4

 

for the year ended 31 December

 

 

 

 

Note

2022

2021

 

2022

2021

 

 

 

 

 

 

 

 

 

 

Revenue

 

7

16,025

14,931

 

54,558

53,294

Cost of goods and services sold

 

9

-11,503

-10,127

 

-37,660

-32,715

GROSS PROFIT

 

 

4,522

4,804

 

16,898

20,579

 

 

 

 

 

 

 

 

 

 

Marketing expenses

 

9

-169

-130

 

-703

-462

General administration expenses

 

9

-1,208

-1,047

 

-4,399

-4,438

Other income (+)/ expenses (-)

 

10

-347

-209

 

-476

3,099

OPERATING PROFIT

 

 

2,798

3,418

 

11,320

18,778

 

 

 

 

 

 

 

 

 

 

Financial income

 

11

5

1

 

8

8

Financial expenses

 

11

-363

-104

 

-682

-387

PROFIT BEFORE TAXES

 

 

2,440

3,315

 

10,646

18,399

 

 

 

 

 

 

 

 

 

 

Income tax

 

12

-85

-108

 

-2,240

-2,234

 

 

 

 

 

 

 

 

 

 

NET PROFIT FOR THE PERIOD

 

2,355

3,207

 

8,406

16,165

COMPREHENSIVE INCOME FOR THE PERIOD

2,355

3,207

 

8,406

16,165

 

 

 

 

 

 

 

 

 

 

Attributable profit to:

 

 

 

 

 

 

 

Equity holders of        A-shares

 

 

2,355

3,207

 

8,406

16,165

 

 

 

 

 

 

 

 

 

 

Earnings per A share (in euros)

 

13

0,12

0,16

 

0,42

0,81


CONSOLIDATED STATEMENT OF CASH FLOWS

€ thousand

 

              

for the year ended 31 December

 

 

 

Note

 

2022

2021

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Operating profit

 

 

11,320

18,778

 

 

Adjustment for depreciation/amortisation

4,5,9,10

 

6,817

6,520

 

 

Adjustment for revenues from connection fees

10

 

-544

-510

 

 

Other non-cash adjustments

6

 

0

-3,610

 

 

Profit (-) / loss (+) from sale of property, plant and equipment, and intangible assets

 

 

-32

-29

 

Change in current assets involved in operating activities

 

-2,841

380

 

Change in liabilities involved in operating activities

 

 

309

938

TOTAL CASH FLOWS FROM OPERATING ACTIVITIES

 

15,029

22,467

 

 

 

 

 

 

 

CASH FLOWS USED IN INVESTING ACTIVITIES

 

 

 

 

 

Acquisition of property, plant, and equipment, and
intangible assets

 

 

-20,701

-13,734

 

Compensations received for construction of pipelines, incl. connection fees

 

 

1,593

2,892

 

Proceeds from sale of property, plant and equipment, and intangible assets

 

53

29

 

Interest received

 

 

9

11

TOTAL CASH FLOWS USED IN INVESTING ACTIVITIES

 

-19,046

-10,802

 

 

 

 

 

 

 

CASH FLOWS USED IN FINANCING ACTIVITIES

 

 

 

 

 

Interest paid and loan financing costs, incl. swap interests

 

-616

-460

 

Lease payments

 

 

-524

-408

 

Repayment of loans

 

 

-3,636

-3,636

 

Dividends paid

12

 

-12,835

-12,842

 

Withheld income tax paid on dividends

12

 

-165

-158

 

Income tax paid on dividends

12

 

-2,116

-2,116

TOTAL CASH FLOWS USED IN FINANCING ACTIVITIES

 

-19,892

-19,620

 

 

 

 

 

 

 

CHANGE IN CASH AND CASH EQUIVALENTS

 

 

-23,909

-7,955

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT THE
BEGINNING OF THE PERIOD

3

 

36,559

44,514

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT THE END
OF THE PERIOD

3

 

12,650

36,559


CONSOLIDATED STATEMENT OF FINANCIAL POSITION

€ thousand

 

 

 

 

      

as of 31 December

ASSETS

 

 

 

Note

 

2022

2021

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

3

 

12,650

36,559

 

Trade receivables, accrued income and prepaid expenses

 

 

 

8,989

6,637

 

Inventories

 

 

 

 

 

1,197

702

TOTAL CURRENT ASSETS

 

 

 

 

22,836

43,898

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

 

 

 

 

 

 

Property, plant, and equipment

 

 

4

 

229,869

211,546

 

Intangible assets

 

 

 

5

 

688

729

TOTAL NON-CURRENT ASSETS

 

 

 

 

230,557

212,275

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

 

 

 

253,393

256,173

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

Current portion of long-term lease liabilities

 

 

 

 

883

421

 

Current portion of long-term loans

 

 

 

 

3,630

3,630

 

Trade and other payables

 

 

 

 

10,225

7,835

 

Prepayments

 

 

 

 

 

3,749

3,604

TOTAL CURRENT LIABILITIES

 

 

 

 

18,487

15,490

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

 

 

 

 

 

 

Deferred income from connection fees

 

 

 

 

39,150

37,241

 

Leases

 

 

 

 

 

1,607

1,236

 

Loans

 

 

 

 

 

76,708

80,336

 

Provision for possible third-party claims

 

 

6

 

6,018

6,018

 

Deferred tax liability

 

 

 

 

 

496

372

 

Other payables

 

 

 

 

 

101

60

TOTAL NON-CURRENT LIABILITIES

 

 

 

 

124,080

125,263

TOTAL LIABILITIES

 

 

 

 

 

142,567

140,753

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

Share capital

 

 

 

 

 

12,000

12,000

 

Share premium

 

 

 

 

 

24,734

24,734

 

Statutory legal reserve

 

 

 

 

1,278

1,278

 

Retained earnings

 

 

 

 

 

72,814

77,408

TOTAL EQUITY

 

 

 

 

 

110,826

115,420

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

 

 

 

253,393

256,173


Maria Tiidus
Head of Communications
AS Tallinna Vesi
Ph: 626 2271
E-mail: maria.tiidus@tvesi.ee

Attachment


Advertisement