Exhibit 99.1 |
|
Ellomay Capital Ltd.
By: /s/ Ran Fridrich
Ran Fridrich
Chief Executive Officer and Director
|
• |
Dorad’s unaudited revenues for the three months ended June 30, 2020 - approximately NIS 508.7 million.
|
• |
Dorad’s unaudited operating profit for the year ended June 30, 2020 - approximately NIS 32.7 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 is involved in a project to construct a photovoltaic plant with a peak capacity of 300MW in the municipality of Talaván, Cáceres, Spain;
|
• |
100% of Groen Gas Goor B.V. and of Groen Gas Oude-Tonge B.V., project companies developing anaerobic digestion plants with a green gas production capacity of approximately 375 Nm3/h, in Goor, the Netherlands and 475 Nm3/h, in Oude Tonge,
the Netherlands, respectively;
|
• |
75% of Ellomay Pumped Storage (2014) Ltd. (including 6.67% that are held by a trustee in trust for us and other parties), which is involved in a project to construct a 156 MW pumped storage hydro power plant in the Manara Cliff, Israel.
|
June 30
|
June 30
|
December 31
|
||||||||||
2020
|
2019
|
2019
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
207,862
|
150,896
|
266,021
|
|||||||||
Trade receivables and accrued income
|
211,393
|
256,203
|
292,759
|
|||||||||
Other receivables
|
15,026
|
35,188
|
22,685
|
|||||||||
Total current assets
|
434,281
|
442,287
|
581,465
|
|||||||||
Non-current assets
|
||||||||||||
Restricted deposit
|
445,911
|
426,215
|
438,032
|
|||||||||
Prepaid expenses
|
36,228
|
40,646
|
37,225
|
|||||||||
Fixed assets
|
3,614,286
|
3,774,594
|
3,698,716
|
|||||||||
Intangible assets
|
3,427
|
1,919
|
2,247
|
|||||||||
Right of use assets
|
61,855
|
57,955
|
64,161
|
|||||||||
Total non-current assets
|
4,161,707
|
4,301,329
|
4,240,381
|
|||||||||
Total assets
|
4,595,988
|
4,743,616
|
4,821,846
|
|||||||||
Current liabilities
|
||||||||||||
Current maturities of loans from banks
|
235,419
|
218,637
|
231,380
|
|||||||||
Current maturities of lease liabilities
|
3,018
|
4,575
|
4,551
|
|||||||||
Trade payables
|
236,487
|
270,191
|
288,127
|
|||||||||
Other payables
|
2,663
|
13,748
|
10,509
|
|||||||||
Financial derivatives
|
519
|
845
|
-
|
|||||||||
Total current liabilities
|
478,106
|
507,996
|
534,567
|
|||||||||
Non-current liabilities
|
||||||||||||
Loans from banks
|
2,667,153
|
2,941,515
|
2,803,975
|
|||||||||
Long-term lease liabilities
|
55,651
|
52,372
|
54,052
|
|||||||||
Provision for dismantling and restoration
|
50,012
|
35,798
|
36,102
|
|||||||||
Deferred tax liabilities
|
187,209
|
127,590
|
170,676
|
|||||||||
Liabilities for employee benefits, net
|
160
|
160
|
160
|
|||||||||
Total non-current liabilities
|
2,960,185
|
3,157,435
|
3,064,965
|
|||||||||
Equity
|
||||||||||||
Share capital
|
11
|
11
|
11
|
|||||||||
Share premium
|
642,199
|
642,199
|
642,199
|
|||||||||
Capital reserve from activities with shareholders
|
3,748
|
3,748
|
3,748
|
|||||||||
Retained earnings
|
511,739
|
432,227
|
576,356
|
|||||||||
Total equity
|
1,157,697
|
1,078,185
|
1,222,314
|
|||||||||
Total liabilities and equity
|
4,595,988
|
4,743,616
|
4,821,846
|
For the six months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 30
|
December 31
|
||||||||||||||||||
2020
|
2019
|
2020
|
2019
|
2019
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
Revenues
|
1,187,560
|
1,304,613
|
508,742
|
591,535
|
2,700,766
|
|||||||||||||||
Operating costs of the
|
||||||||||||||||||||
Power Plant
|
||||||||||||||||||||
Energy costs
|
274,434
|
349,926
|
128,563
|
190,098
|
708,662
|
|||||||||||||||
Electricity purchase and
|
||||||||||||||||||||
infrastructure services
|
590,254
|
605,156
|
256,076
|
262,271
|
1,208,223
|
|||||||||||||||
Depreciation and
|
||||||||||||||||||||
amortization
|
107,056
|
105,368
|
53,623
|
56,068
|
214,248
|
|||||||||||||||
Other operating costs
|
75,942
|
81,768
|
37,748
|
40,980
|
151,116
|
|||||||||||||||
Total operating costs
|
||||||||||||||||||||
of Power Plant
|
1,047,686
|
1,142,218
|
476,010
|
549,417
|
2,282,249
|
|||||||||||||||
Profit from operating
|
||||||||||||||||||||
the Power Plant
|
139,874
|
162,395
|
32,732
|
42,118
|
418,517
|
|||||||||||||||
General and
|
||||||||||||||||||||
administrative expenses
|
13,421
|
9,727
|
6,937
|
4,756
|
20,676
|
|||||||||||||||
Operating profit
|
126,453
|
152,668
|
25,795
|
37,362
|
397,841
|
|||||||||||||||
Financing income
|
1,844
|
1,937
|
671
|
906
|
4,237
|
|||||||||||||||
Financing expenses
|
56,381
|
132,623
|
40,776
|
94,483
|
192,881
|
|||||||||||||||
Financing expenses, net
|
54,537
|
130,686
|
40,105
|
93,577
|
188,644
|
|||||||||||||||
Profit (loss) before
|
||||||||||||||||||||
taxes on income
|
71,916
|
21,982
|
(14,310
|
)
|
(56,215
|
)
|
209,197
|
|||||||||||||
Tax benefit (taxes on
|
||||||||||||||||||||
income)
|
(16,533
|
)
|
(4,787
|
)
|
3,290
|
13,025
|
(47,873
|
)
|
||||||||||||
Profit (loss) for the period
|
55,383
|
17,195
|
(11,020
|
)
|
(43,190
|
)
|
161,324
|
Capital reserve
|
||||||||||||||||||||
for activities
|
||||||||||||||||||||
Share
|
Share
|
with
|
Retained
|
|||||||||||||||||
capital
|
premium
|
shareholders
|
earnings
|
Total Equity
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
For the six months
|
||||||||||||||||||||
ended June 30, 2020
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2020 (Audited)
|
11
|
642,199
|
3,748
|
576,356
|
1,222,314
|
|||||||||||||||
Profit for the period
|
-
|
-
|
-
|
55,383
|
55,383
|
|||||||||||||||
Dividend to the Company’s
|
||||||||||||||||||||
shareholders
|
-
|
-
|
-
|
(120,000
|
)
|
(120,000
|
)
|
|||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
511,739
|
1,157,697
|
|||||||||||||||
For the six months
|
||||||||||||||||||||
ended June 30, 2019
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2019 (Audited)
|
11
|
642,199
|
3,748
|
415,032
|
1,060,990
|
|||||||||||||||
Profit for the period
|
-
|
-
|
-
|
17,195
|
17,195
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2019 (Unaudited)
|
11
|
642,199
|
3,748
|
432,227
|
1,078,185
|
|||||||||||||||
For the three months
|
||||||||||||||||||||
ended June 30, 2020
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
April 1, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
522,759
|
1,168,717
|
|||||||||||||||
Loss for the period
|
-
|
-
|
-
|
(11,020
|
)
|
(11,020
|
)
|
|||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
511,739
|
1,157,697
|
|||||||||||||||
For the three months
|
||||||||||||||||||||
ended June 30, 2019
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
April 1, 2019 (Unaudited)
|
11
|
642,199
|
3,748
|
475,417
|
1,121,375
|
|||||||||||||||
Loss for the period
|
-
|
-
|
-
|
(43,190
|
)
|
(43,190
|
)
|
|||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2019 (Unaudited)
|
11
|
642,199
|
3,748
|
432,227
|
1,078,185
|
Capital reserve
|
||||||||||||||||||||
for activities
|
||||||||||||||||||||
Share
|
Share
|
with
|
Retained
|
|||||||||||||||||
capital
|
premium
|
shareholders
|
earnings
|
Total Equity
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
For the year ended
|
||||||||||||||||||||
December 31, 2019 (Audited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2019 (Audited)
|
11
|
642,199
|
3,748
|
415,032
|
1,060,990
|
|||||||||||||||
Profit for the year
|
-
|
-
|
-
|
161,324
|
161,324
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
December 31, 2019 (Audited)
|
11
|
642,199
|
3,748
|
576,356
|
1,222,314
|
For the six months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 30
|
December 31
|
||||||||||||||||||
2020
|
2019
|
2020
|
2019
|
2019
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
Cash flows from
|
||||||||||||||||||||
operating activities:
|
||||||||||||||||||||
Profit (loss) for the period
|
55,383
|
17,195
|
(11,020
|
)
|
(43,190
|
)
|
161,324
|
|||||||||||||
Adjustments:
|
||||||||||||||||||||
Depreciation and amortization
|
||||||||||||||||||||
and fuel consumption
|
109,380
|
119,976
|
54,728
|
62,608
|
239,323
|
|||||||||||||||
Taxes on income (tax benefit)
|
16,533
|
4,787
|
(3,290
|
)
|
(13,025
|
)
|
47,873
|
|||||||||||||
Financing expenses, net
|
54,537
|
130,686
|
40,105
|
93,577
|
188,644
|
|||||||||||||||
180,450
|
255,449
|
91,543
|
143,160
|
475,840
|
||||||||||||||||
Change in trade receivables
|
81,366
|
41,793
|
29,170
|
(13,351
|
)
|
5,238
|
||||||||||||||
Change in other receivables
|
7,659
|
12,891
|
5,084
|
9,195
|
25,394
|
|||||||||||||||
Change in trade payables
|
(52,346
|
)
|
(74,090
|
)
|
(49,396
|
)
|
(18,236
|
)
|
(57,719
|
)
|
||||||||||
Change in other payables
|
(7,844
|
)
|
7,782
|
(7,649
|
)
|
5,609
|
4,543
|
|||||||||||||
28,835
|
(11,624
|
)
|
(22,791
|
)
|
(16,783
|
)
|
(22,544
|
)
|
||||||||||||
Net cash flows provided
|
||||||||||||||||||||
by operating activities
|
264,667
|
261,020
|
57,732
|
83,187
|
614,620
|
|||||||||||||||
Cash flows used in
|
||||||||||||||||||||
investing activities
|
||||||||||||||||||||
Proceeds (payment) for settlement of
|
||||||||||||||||||||
financial derivatives
|
121
|
(870
|
)
|
(606
|
)
|
(477
|
)
|
(4,551
|
)
|
|||||||||||
Insurance proceeds in respect of
|
||||||||||||||||||||
damage to fixed asset
|
-
|
8,337
|
-
|
8,337
|
8,336
|
|||||||||||||||
Investment in long-term
|
||||||||||||||||||||
restricted deposit
|
(6,000
|
)
|
-
|
(6,000
|
)
|
-
|
(14,000
|
)
|
||||||||||||
Investment in fixed assets
|
(7,717
|
)
|
(20,656
|
)
|
(4,558
|
)
|
(15,712
|
)
|
(60,476
|
)
|
||||||||||
Investment in intangible assets
|
(1,810
|
)
|
(19
|
)
|
(1,741
|
)
|
(19
|
)
|
(939
|
)
|
||||||||||
Interest received
|
1,840
|
1,918
|
668
|
906
|
4,213
|
|||||||||||||||
Net cash flows used in
|
||||||||||||||||||||
investing activities
|
(13,565
|
)
|
(11,290
|
)
|
(12,237
|
)
|
(6,965
|
)
|
(67,417
|
)
|
||||||||||
Cash flows from
|
||||||||||||||||||||
financing activities:
|
||||||||||||||||||||
Repayment of lease liability principal
|
(293
|
)
|
(4,244
|
)
|
(146
|
)
|
(147
|
)
|
(8,513
|
)
|
||||||||||
Repayment of loans from
|
||||||||||||||||||||
related parties
|
-
|
(17,704
|
)
|
-
|
(17,704
|
)
|
(17,704
|
)
|
||||||||||||
Repayment of loans from banks
|
(102,653
|
)
|
(101,430
|
)
|
(102,653
|
)
|
(101,430
|
)
|
(189,893
|
)
|
||||||||||
Dividends and exchange rate
|
||||||||||||||||||||
paid (see note 4.d)
|
(123,739
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||
Interest paid
|
(86,529
|
)
|
(92,798
|
)
|
(86,341
|
)
|
(92,674
|
)
|
(182,435
|
)
|
||||||||||
Net cash flows used in
|
||||||||||||||||||||
financing activities
|
(313,214
|
)
|
(216,176
|
)
|
(189,140
|
)
|
(211,955
|
)
|
(398,545
|
)
|
||||||||||
Net increase (decrease) in cash
|
||||||||||||||||||||
and cash equivalents for
|
||||||||||||||||||||
the period
|
(62,111
|
)
|
33,554
|
(143,645
|
)
|
(135,733
|
)
|
148,658
|
||||||||||||
Effect of exchange rate fluctuations
|
||||||||||||||||||||
on cash and cash equivalents
|
3,952
|
122
|
785
|
(168
|
)
|
143
|
||||||||||||||
Cash and cash equivalents at
|
||||||||||||||||||||
beginning of period
|
266,021
|
117,220
|
350,722
|
286,797
|
117,220
|
|||||||||||||||
Cash and cash equivalents at end
|
||||||||||||||||||||
of period
|
207,862
|
150,896
|
207,862
|
150,896
|
266,021
|
_6BX?6SU__A((_P"\*!X@C_O"O(/[>D_O?K3EUY_[Q_.B
MX?6SUQO$,8_B%7;'5EN6P"#7B4_B!P/O?K76>#-4>YF4%N].XZ>* 4'EJ
MV(?$48QEA^=6FK'5&M<[^.3=4U8.D:DMT!@YK>'2F=,7=!2$X%+5>XF"1DT#
M&27 5L9IK7("9S7,:AK:0S$%A523Q'&8C\P_.E M3'5_>L."PE"]ZF-E+[T"-;^U_>C^V/>LC[%+[T&RE]Z -J+5MS8S6M;7
M6_'-:>"(-URN1WKW33H D*\=J<37"4TU
#7K'BG2]TCOMKRW44\J::3S2AJ"!