XML 23 R5.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows
€ in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2022
EUR (€)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
EUR (€)
Dec. 31, 2020
EUR (€)
Cash flows from operating activities        
Profit (loss) for the year € 140 $ 147 € (19,640) [1] € (6,168)
Adjustments for:        
Financing expenses, net 2,466 2,631 26,884 3,634
Profit from settlement of derivatives contract 0 0 (407) 0
Depreciation and amortization 16,092 17,162 15,116 [1] 2,975
Share-based payment transactions 127 135 63 50
Share of profits of equity accounted investees (1,206) (1,286) (117) (1,525)
Payment of interest on loan from an equity accounted investee 0 0 859 582
Change in trade receivables and other receivables 724 772 (1,883) (3,868)
Change in other assets (209) (223) (545) 179
Change in receivables from concessions project (521) (556) 1,580 1,426
Change in trade payables 1,697 1,810 154 190
Change in other payables 3,807 4,060 2,380 (1,226)
Income tax expense (tax benefit) 2,103 2,243 (2,281) [1] (125)
Income taxes paid (6,337) (6,758) (94) (119)
Interest received 1,896 2,022 1,844 2,075
Interest paid (9,459) (10,088) (7,801) (3,906)
Total adjustment to reconcile profit and loss 11,180 11,924 35,752 342
Net cash provided by (used in) operating activities 11,320 12,071 16,112 (5,826)
Cash flows from investing activities:        
Acquisition of fixed assets (48,610) (51,842) (80,885) (128,420)
Acquisition of subsidiary, net of cash acquired 0 0 0 (7,464)
Repayment of loan from an equity accounted investee 149 159 1,400 1,978
Loan to an equity accounted investee (128) (137) (335) (181)
Advances on account of investments (774) (825) 0 (1,554)
Proceeds from marketable securities 0 0 0 1,800
Acquisition of marketable securities (1,062) (1,133) (112) (1,481)
Proceeds from (investment in) settlement of derivatives, net (528) (563) (976) 0
Proceed from (investment in) restricted cash, net (4,873) (5,197) (5,990) 23,092
Proceeds from (investment in) short term deposit 27,645 29,483 (18,599) (1,323)
Compensation as per agreement with A.R.Z. Electricity Ltd. 0 0 0 1,418
Net cash used in investing activities (28,181) (30,055) (105,497) (112,135)
Cash flows from financing activities:        
Sale of shares in subsidiaries to non-controlling interests 0 0 1,400 0
Proceeds from options 36 38 49 20
Cost associated with long term loans (9,988) (10,652) (2,796) (734)
Payment of principal of lease liabilities (5,703) (6,082) (4,803) 0
Proceeds from long-term loans 215,170 229,478 32,947 111,357
Repayment of long-term loans (153,751) (163,975) (18,905) (3,959)
Repayment of debentures (19,764) (21,078) (30,730) (26,923)
Repayment Of Swap Instrument Associated With Long Term Loans (3,290) (3,509) 0  
Proceed from settlement of derivatives, net 3,800 4,053 0  
Issue of ordinary shares 0 0 0 21,275
Proceeds from issue of convertible debentures 0 0 15,571  
Proceeds from issuance of Debentures, net 0 0 57,717 38,057
Proceeds from issuance / exercise of warrants 0 0 3,746 2,544
Net cash provided by financing activities 26,510 28,273 54,196 141,637
Effect of exchange rate fluctuations on cash and cash equivalents (4,420) (4,713) 9,573 (1,340)
Increase (decrease) in cash and cash equivalents 5,229 5,576 (25,616) 22,336
Cash and cash equivalents at the beginning of year 41,229 43,971 66,845 44,509
Cash and cash equivalents at the end of the year € 46,458 $ 49,547 € 41,229 € 66,845
[1] Restated following application of an amendment to IAS 16 - see Note 2C.