XML 64 R46.htm IDEA: XBRL DOCUMENT v3.23.1
Details of the Statements of Profit or Loss and Other Comprehensive Income (Loss) (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure Of Details Of Statements Of Profit Or Loss And Other Comprehensive Income Loss [Abstract]  
Schedule of Revenues
 

A.

Revenues
 
   
For the year ended December 31
 
   
2022
   
2021
   
2020
 
   
€ in thousands
 
Revenues from the sale of solar electricity
   
39,601
     
31,081
     
2,577
 
Revenues from the sale of gas and power produced by anaerobic digestion plants
   
12,640
     
12,686
     
6,002
 
Revenues from concessions project
   
1,119
     
1,954
     
1,066
 
Total revenues
   
53,360
     
45,721
     
9,645
 
Schedule of Operating Costs, Depreciation and Amortization
 

B.

Operating Costs, Depreciation and Amortization
 
   
For the year ended December 31
 
   
2022
   
2021
   
2020
 
   
€ in thousands
 
Depreciation from fixed assets
   
14,954
     
13,977
     
2,299
 
Depreciation from right-of-use assets
   
743
     
774
     
320
 
Amortization of intangible asset
   
395
     
365
     
356
 
Professional services
   
2,280
     
1,496
     
482
 
Operating and maintenance services
   
14,115
     
11,456
     
4,025
 
System operator charges
   
6,882
     
3,046
     
-
 
Insurance
   
694
     
549
     
178
 
Other
   
118
     
1,043
     
266
 
Total operating costs
   
40,181
     
32,706
     
7,926
 
Schedule of General and Administrative Expenses
 

C.

General and administrative expenses
 
   
For the year ended December 31
 
   
2022
   
2021
   
2020
 
   
€ in thousands
 
Salaries and related compensation
   
2,151
     
1,505
     
1,442
 
Professional services
   
2,404
     
2,822
     
2,057
 
Other
   
1,337
     
1,334
     
1,013
 
Total general and administrative expenses
   
5,892
     
5,661
     
4,512
 
Schedule of Financing Income
 

1.

Financing income
 
   
For the year ended December 31
 
   
2022
   
2021
   
2020
 
   
€ in thousands
 
Interest income and consumer price index in Israel in connection to concession project
   
3,103
     
2,248
     
1,423
 
Interest income
   
420
     
276
     
553
 
Change in fair value of derivatives, net
   
605
     
-
     
1,094
 
Consumer price index in Israel for loan
   
-
     
-
     
103
 
Swap interest
   
-
     
-
     
55
 
Profit from settlement of derivatives contract
   
-
     
407
     
-
 
Gain from exchange rate differences, net
   
6,042
     
-
     
-
 
Total financing income
   
10,170
     
2,931
     
3,228
 
Schedule of Financing Expenses
 

2.

Financing expenses
 
   
For the year ended December 31
 
   
2022
   
2021
   
2020
 
   
€ in thousands
 
Change in fair value of derivatives, net
   
-
     
841
     
-
 
Consumer price index in Israel for loan
   
909
     
-
     
-
 
Debentures interest and related expenses
   
2,130
     
3,220
     
2,155
 
Interest and commissions related to projects finance
   
6,952
     
5,589
     
1,775
 
Amortization of capitalized expenses related to projects finance
   
275
     
12,211
     
48
 
Interest on minority shareholder loan
   
1,529
     
2,055
     
41
 
Bank charges and other commissions
   
471
     
137
     
230
 
Interest on lease liability
   
370
     
367
     
494
 
Loss from exchange rate differences, net
   
-
     
5,395
     
2,119
 
Total financing expenses
   
12,636
     
29,815
     
6,862