EX-99.3 4 ea021280001ex99-3_ellomay.htm SUMMARY OF THE FINANCIAL STATEMENTS OF ELLOMAY LUZON ENERGY INFRASTRUCTURES LTD. AS OF AND FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024

Exhibit 99.3

 

Summary of the Financial Statements of Ellomay Luzon Energy Infrastructures Ltd. for June 30, 20241

 

ELLOMAY LUZON ENERGY INFRASTRUCTURES LTD.

Condensed Statements of Financial Position

 

   As at June 30   As at
December 31
 
   2024   2023   2023 
   Unaudited   Audited 
   NIS in thousands 
Assets            
Current assets:            
Cash and cash equivalents   42    54    80 
Trade, other receivables and related parties   474    290    1,160 
    516    344    1,240 
Non-current assets:               
Investment in equity accounted investee   269,299    252,759    251,669 
    269,815    253,103    252,909 
                
Liabilities and Equity               
                
Current liabilities:               
Trade, related parties and other payables   1,898    205    1,380 
Loans from shareholders   -    21,808    - 
    1,898    22,013    1,380 
                
Equity:               
Share capital   *    *    * 
Share premium   105,116    105,116    105,116 
Capital notes   46,933    46,933    46,933 
Accumulated profit   115,868    79,041    99,480 
    267,917    231,090    251,529 
    269,815    253,103    252,909 

 

*Represents an amount less than NIS 1 thousand

 

 

1Summary of Hebrew version, the original language was published by Ellomay Capital Ltd. in Israel and is available upon request.

 

 

 

 

 

ELLOMAY LUZON ENERGY INFRASTRUCTURES LTD.

Condensed Statements of Comprehensive Income

 

   Six Months ended
June 30
   Three Months ended
June 30
   Year ended
December 31
 
   2024   2023   2024   2023   2023 
   Unaudited   Unaudited   Audited 
   NIS in thousands 
                     
General and administrative expenses   (967)   (126)   (412)   (24)   (983)
Operating loss   (967)   (126)   (412)   (24)   (983)
Financing expenses   (275)   (1,594)   (128)   (828)   (2,458)
Share of profits of equity accounted investee   17,630    13,612    5,535    3,702    38,772 
Net profit for the period   16,388    11,892    4,995    2,850    35,331 
Total comprehensive income for the period   16,388    11,892    4,995    2,850    35,331 

 

2

 

 

ELLOMAY LUZON ENERGY INFRASTRUCTURES LTD.

Condensed Statements of Changes in Equity

 

   Share
Capital
   Capital
notes
   Share
Premium
   Accumulated
profit
   Total
Equity
 
   NIS in thousands 
                     
Balance as at January 1, 2024 (audited)   *    46,933    105,116    99,480    251,529 
Transaction during the six-month period ended June 30, 2024 (unaudited) –                         
Total comprehensive profit for the period   -    -    -    16,388    16,388 
Balance as at June 30, 2024 (unaudited)   *    46,933    105,116    115,868    267,917 
                          
Balance as at January 1, 2023 (audited)   *    46,933    105,116    67,149    219,198 
Transaction during the six-month period ended June 30, 2023 (unaudited) –                         
Total comprehensive profit for the period   -    -    -    11,892    11,892 
Balance as at June 30, 2023 (unaudited)   *    46,933    105,116    79,041    231,090 
                          
Balance as at April 1, 2024 (unaudited)   *    46,933    105,116    110,873    262,922 
Transaction during the three-month period ended June 30, 2024 (unaudited) –                         
Total comprehensive profit for the period   -    -    -    4,995    4,995 
Balance as at June 30, 2024 (unaudited)   *    46,933    105,116    115,868    267,917 
                          
Balance as at April 1, 2023 (unaudited)   *    46,933    105,116    76,191    228,240 
Transaction during the three-month period ended June 30, 2023 (unaudited) –                         
Total comprehensive profit for the period   -    -    -    2,850    2,850 
Balance as at June 30, 2023 (unaudited)   *    46,933    105,116    79,041    231,090 
                          
Balance as at December 31, 2022 (audited)   *    46,933    105,116    67,149    219,198 
Transaction during the year ended December 31, 2023 (audited) –                          
Dividend   -    -    -    (3,000)   (3,000)
Total comprehensive profit for the year   -    -    -    35,331    35,331 
Balance as at December 31, 2023 (audited)   *    46,933    105,116    99,480    251,529 

 

*Represents an amount less than NIS 1 thousand

 

3

 

 

ELLOMAY LUZON ENERGY INFRASTRUCTURES LTD.

Condensed Statements of Cash Flows

 

   Six months ended
June 30
   Three months ended
June 30
   Year ended
December 31
 
   2024   2023   2024   2023   2023 
   Unaudited   Unaudited   Audited 
   NIS in thousands 
                     
Cash flows from operating activities -                    
Net profit   16,388    11,892    4,995    2,850    35,331 
                          
Adjustments needed to present cash flows from the Company’s operating activities:                         
Adjustments to the Company’s profit and loss items:                         
Financing expenses   275    1,594    128    828    2,458 
Company’s share of profits of equity accounted investee   (17,630)   (13,612)   (5,535)   (3,702)   (38,772)
    (17,355)   (12,018)   (5,407)   (2,874)   (36,314)
Changes in the assets and liabilities of the Company:                         
Decrease (increase) in trade, related parties and other receivables   411    (433)   (48)   24    (1,542)
Increase (decrease) in trade, related parties and other payables   518    (14)   389    (1)   1,161 
    929    (447)   341    23    (381)
Cash paid during the period for:                         
Interest paid   -    -    -    -    (12,664)
Net cash used for operating activities   (38)   (573)   (71)   (1)   (14,028)
                          
Cash flows from investing activities -                         
Dividend from equity accounted investee   -    -    -    -    26,250 
Net cash provided by investing activities   -    -    -    -    26,250 
                          
Cash flows from financing activities -                         
Repayment of loans to shareholders   -    -    -    -    (10,292)
Dividend paid   -    -    -    -    (3,000)
Receipt of loans from shareholders   -    473    -    33    996 
Net cash provided by (used in) financing activities   -    473    -    33    (12,296)
                          
Increase (decrease) in cash and cash equivalents   (38)   (100)   (71)   32    (74)
Cash and cash equivalents at the beginning of the period   80    154    113    22    154 
Cash and cash equivalents at the end of the period   42    54    42    54    80 

 

 

 

4