As of 31 | As of 31 | ||
Notes | December 2025 | December 2024* | |
ASSETS | |||
Non-current assets | |||
Goodwill | 5 | ||
Other intangible assets | 6 | ||
Property, plant and equipment | 7 | ||
Right of use assets | 15 | ||
Receivables from related parties (including loans granted) | 26 | ||
Non-current receivables | 10 | ||
Deferred income tax asset | 21 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 8 | ||
Prepayments | 9 | ||
Trade receivables | 11 | ||
Receivables from related parties (including loans granted) | 26 | ||
Other receivables | 10 | ||
Prepaid income tax | |||
Contract assets | |||
Cash and cash equivalents | 12 | ||
Total current assets | |||
Total assets |
As of 31 | As of 31 | ||
Notes | December 2025 | December 2024* | |
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | 1 | ||
Share premium | 13 | ||
Reserves | 13 | ||
Retained earnings | |||
Equity attributable to equity holders of the parent | |||
Non-controlling interests | |||
Total equity | |||
Liabilities | |||
Non-current liabilities | |||
Non-current borrowings | 14 | ||
Lease liabilities | 15 | ||
Deferred income tax liability | 21 | ||
Contract liabilities | 18 | ||
Provisions for employee benefits, non-current | 16 | ||
Trade and other payables | 17 | ||
Total non-current liabilities | |||
Current liabilities | |||
Current loans | 14 | ||
Current portion of non-current borrowings | 14 | ||
Current portion of lease liabilities | 15 | ||
Trade and other payables | 17, 26 | ||
Contract liabilities | 18 | ||
Income tax payable | 21 | ||
Provisions for employee benefits, current | 16 | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Notes | 2025 | 2024 | |
Revenue from contracts with customers | 4 | ||
Cost of sales | 19 | ( | ( |
Gross profit | |||
General and administrative expenses | 20 | ( | ( |
Expected credit losses (reversals) on financial assets | 9,10,11 | ( | |
Other operating income | |||
Other operating expenses | ( | ( | |
Gain on sale of investments | 1 | ||
Profit from operations | |||
Finance income | |||
Finance costs | ( | ( | |
Profit before tax | |||
( | ( | ||
Income tax expense | 21 | ||
Net profit | |||
Other comprehensive income for the year, net of tax | |||
Total comprehensive income for the year, net of tax | |||
Net profit attributable to: | |||
The shareholders of the Company | |||
Non-controlling interests | |||
Total comprehensive income attributable to: | |||
The shareholders of the Company | |||
Non-controlling interests | |||
Basic and diluted earnings per share (EUR) | 22 |
Non- | |||||||||
Share | Share | Other | Retained | controlling | |||||
Group | Notes | capital | premium | reserves | earnings | Subtotal | interest | Total | |
Balance as of 1 January 2024 | |||||||||
Net profit for the year | |||||||||
Other comprehensive income | |||||||||
Total comprehensive income | |||||||||
Transfers to (from) reserves | ( | ||||||||
Dividends declared | ( | ( | ( | ||||||
Balance as of 31 December | |||||||||
2024 | |||||||||
Net profit for the year | |||||||||
Other comprehensive income | |||||||||
Total comprehensive income | |||||||||
Transfers to (from) reserves | 13 | ( | |||||||
Dividends declared | 23 | ( | ( | ( | |||||
Balance as of 31 December | |||||||||
2025 |
Notes | 2025 | 2024 | |
Cash flows from (to) operating activities | |||
Net profit | |||
Adjusting items: | |||
Income tax expenses | 21 | ||
Depreciation and amortization | 6, 7, 15 | ||
Impairment (reversal) and write-off of accounts receivable | 11 | ( | |
(Gain) loss on disposal of property, plant and equipment | ( | ( | |
(Gain) loss from sale of investments | 1 | ( | |
Finance income | ( | ( | |
Finance costs | |||
Other financial activity result, net | |||
Changes in working capital: | |||
(Increase) decrease in inventories | ( | ||
(Increase) decrease in trade receivables, receivables from related parties, contract assets, non-current receivables, other receivables | ( | ( | |
(Increase) decrease in prepayments | ( | ( | |
Increase (decrease) in trade payables and payables to related | ( | ||
parties | |||
Increase (decrease) in contract liabilities, trade payables and other payables, provisions from employee benefits, non- | ( | ( | |
current payables | |||
Income tax (paid) | ( | ( | |
Net cash flows from operating activities |
Notes | 2025 | 2024 | |
Cash flows from (to) investing activities | |||
(Acquisition) of non-current assets | 6, 7 | ( | ( |
Proceeds from sale of non-current assets | 6, 7 | ||
(Acquisition) of subsidiaries, net of cash acquired | 1, 5 | ( | |
Disposal of investments in subsidiaries (net of cash disposed) an | 1 | ||
Interest received | |||
Loans (granted) | 26 | ( | |
Repayments of loans granted | 26 | ||
Net cash flows from (to) investing activities | ( | ||
Cash flows from (to) financing activities | |||
Dividends (paid) | 23 | ( | ( |
Proceeds from loans | 14 | ||
Payment of principal portion of lease liabilities | 15 | ( | ( |
Loans (repaid) | 14 | ( | ( |
Interest (paid) | 14 | ( | ( |
Net cash flows from (to) financing activities | ( | ||
Net (decrease) increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year |
2025 | 2024 | |||
Owned | Owned | |||
percentage of | percentage of | |||
the share | the share | |||
Number of | capital and | Number of | capital and | |
shares held | votes, % | shares held | votes, % | |
UAB Unit Invest | 26,813,293 | 84.83% | 26,813,293 | 84.83% |
Other private and institutional shareholders | 4,796,707 | 15.17% | 4,796,707 | 15.17% |
Total | 31,610,000 | 100 % | 31,610,000 | 100 % |
Share of the | Share of the | |||
stock held by | stock held by | |||
Company | Country | the Group as of | the Group as of | Main activities |
31 December | 31 December | |||
2025 | 2024 | |||
UAB Alytaus namų valda | Lithuania | 76% | 76% | Dormant |
UAB Baltijos NT valdymas | Lithuania | 100% | 100% | Real estate management |
UAB Baltijos transporto valdymas | Lithuania | 100% | 100% | Asset management |
UAB Biržų butų ūkis | Lithuania | 57.71% | 57.71% | Administration of dwelling-houses |
UAB BonoDomo | Lithuania | 100% | 100% | IT services |
UAB BonoDomo Pay | Lithuania | 100% | 100% | Intermediary activities of an electronic money |
institution | ||||
UAB Žemaitijos būstas | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Būsto aplinka | Lithuania | 100% | 100% | Maintenance and cleaning of dwelling-houses |
territories and premises | ||||
UAB Mano būstas | Lithuania | 100% | 100% | Holding company |
UAB City Service Cleaning | Lithuania | 100% | 100% | Maintenance and cleaning of commercial real |
estate, territories and premises | ||||
UAB City Service Engineering | Lithuania | 100% | 100% | Commercial real estate management and building |
maintenance | ||||
UAB CSG IT | Lithuania | - | 100% | IT services |
UAB Energijos taupymo paslaugos | Lithuania | 100% | 100% | Energy saving solution services |
UAB Kapitalo sprendimai | Lithuania | 100% | 100% | PPP project company |
UAB EPC projektai | Lithuania | 100% | 100% | Dormant |
UAB Mano aplinka | Lithuania | 100% | 100% | Maintenance and cleaning of public territories and |
premises | ||||
UAB Mano bendrabutis | Lithuania | 100% | 100% | Administration of buildings |
UAB Mano Būsto klientų patirčių centras | Lithuania | 100% | 100% | Client service center services |
UAB Mano Būstas Alytus | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Aukštaitija | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Baltija | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Dainava | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Neris | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas NPC | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Kaunas | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Klaipėda | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Radviliškis | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Sostinė | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Šiauliai | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Ukmergė | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būstas Vakarai | Lithuania | 99.97% | 99.97% | Administration of dwelling-houses |
UAB Mano Būstas Vilnius | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Mano Būsto priežiūra | Lithuania | 100% | 100% | Building maintenance |
UAB Merlangas | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Nacionalinis renovacijos fondas | Lithuania | 100% | 100% | Administration of dwelling-houses renovation |
projects | ||||
UAB Pastatų priežiūra | Lithuania | 100% | 100% | Building maintenance |
UAB Pastatų valdymas | Lithuania | 100% | 100% | Administration of dwelling-houses |
UAB Rinkų vystymas | Lithuania | 100% | 100% | Dormant |
UAB Skolos LT | Lithuania | 100% | 100% | Debt collection services |
UAB Šiaulių NT valdymas | Lithuania | 100% | 100% | Dormant |
UAB Unitechna | Lithuania | 100% | 100% | Maintenance and construction of gas stations |
UAB Monto EU | Lithuania | 100% | 100% | Administration of rented properties |
UAB Namų priežiūros tarnyba | Lithuania | 100% | - | Administration of dwelling-houses |
UAB Naujininkų ūkis | Lithuania | 100% | - | Administration of dwelling-houses |
UAB GS-Servisas | Lithuania | 100% | - | Automated gates maintenance and installation |
SIA BILANCE | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA BonoDomo | Latvia | 100% | 100% | Dormant |
SIA Manas MĀJAS | Latvia | 100% | 100% | Holding company |
SIA City Service Engineering | Latvia | 100% | 100% | Commercial real estate management and building |
maintenance | ||||
SIA Ēku pārvaldīšanas serviss | Latvia | 100% | 100% | Building maintenance |
SIA Latvijas Namsaimnieks | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Livonijas Nami | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Namu serviss APSE | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Manas MĀJAS 1 | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Manas MĀJAS 2 | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Manas Mājas Salnas 21 | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Manas MĀJAS 3 | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Multihouse | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Manas MĀJAS Ventspils | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Manas MĀJAS Tukums | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Nia Nami | Latvia | 100% | 100% | Administration of dwelling-houses |
SIA Manas MĀJAS Jelgava | Latvia | 100% | 100% | Administration of dwelling-houses |
UAB Exergio | |
Date of disposal | 06 June, 2024 |
Goodwill | - |
Non-current assets other than goodwill | 348 |
Current assets other than cash and cash equivalents | 479 |
Cash and cash equivalents | 2 |
Non-current and current liabilities | (1,167) |
Total net assets disposed of | (338) |
attributable to equity holders of the parent | (338) |
attributable to non-controlling interests | - |
Total consideration received, all consisting of cash and cash | 3 |
equivalents |
Customer relationships | 5 – 40 years |
Computer software | 3 – 4 years |
Other intangible assets | 3 – 10 years |
Buildings | 15 – 50 years |
Vehicles | 4 – 10 years |
Other property, plant and equipment | 3 – 6 years |
Year ended | Buildings’ administration | ||
31 December 2025 | Total | ||
Lithuania | Latvia | ||
Revenue from contracts with customers | 108,801 | 6,765 | 115,566 |
Total revenue from contracts with customers | 115,566 | ||
Cost of goods sold | (80,092) | (4,438) | (84,530) |
General and administrative expenses | (15,353) | (2,373) | (17,726) |
Segment results | 13,356 | (46) | 13,310 |
Unallocated expenses (parent company) | (2,485) | ||
Profit from operations | 10,825 | ||
Net financial income | (338) | ||
Profit before income tax | 10,487 | ||
Income tax expenses | (923) | ||
Net profit (loss) for the year | 9,564 | ||
Other segment information | |||
Additions to non-current assets other than financial | 2,470 | 49 | 2,519 |
instruments and deferred tax assets | |||
Non-current assets | 47,744 | 3,457 | 51,201 |
Year ended | Buildings’ administration | ||
31 December 2024 | Total | ||
Lithuania | Latvia | ||
Revenue from contracts with customers | 101,283 | 8,608 | 109,891 |
Total revenue from contracts with customers | 109,891 | ||
Cost of goods sold | (76,139) | (5,280) | (81,419) |
General and administrative expenses | (14,631) | (3,775) | (18,406) |
Segment results | 10,512 | (447) | 10,066 |
Unallocated expenses (parent company) | (1,729) | ||
Profit from operations | 8,337 | ||
Net financial income | (1,213) | ||
Profit before income tax | 7,124 | ||
Income tax expenses | (574) | ||
Net profit (loss) for the year | 6,549 | ||
Other segment information | |||
Additions to non-current assets other than financial | 2,261 | 188 | 2,449 |
instruments and deferred tax assets | |||
Non-current assets | 35,600 | 3,684 | 39,284 |
Group | |
Cost: | |
Balance as of 1 January 2024 | 10,475 |
Additions | 330 |
Balance as of 31 December 2024 | 10,805 |
Additions | 939 |
Balance as of 31 December 2025 | 11,744 |
Impairment: | |
Balance as of 1 January 2024 | 1,676 |
Balance as of 31 December 2024 | 1,676 |
Balance as of 31 December 2025 | 1,676 |
Net book value as of 31 December 2024 | 9,129 |
Net book value as of 31 December 2025 | 10,068 |
Name of entity acquired | Acquisition cost | Notes |
UAB Stop Kaune | EUR 123 thousand | EUR 123 thousand paid in cash |
UAB Namų Priežiūros Tarnyba | EUR 134 thousand | EUR 134 thousand paid in cash |
EUR 1,875 thousand | EUR 1,875 thousand paid in | |
UAB Naujininkų ūkis | cash | |
UAB GS Servisas | EUR 640 thousand | EUR 640 thousand paid in cash |
Fair value of assets, | UAB | UAB Stop Kaune | UAB Namų | UAB GS Servisas |
liabilities and contingent | Naujininkų | Priežiūros | ||
liabilities | ūkis | Tarnyba | ||
13 January, | 29 September, | 29 September, | 23 December, 2025 | |
Date of acquisition | 2025 | 2025 | 2025 | |
Customer related | ||||
intangibles | 1,350 | 6 | 160 | - |
Property, plant and equipment | 16 | - | 2 | 23 |
Other non-current assets | - | - | 1 | - |
Deferred tax asset | 34 | - | - | - |
Trade receivables | 808 | 61 | 48 | 105 |
Other current assets | 335 | 82 | 38 | 149 |
Total assets | 2,543 | 149 | 249 | 277 |
Long-term liabilities | 90 | - | - | - |
Trade payables | 337 | 22 | 41 | 74 |
Other current liabilities | 329 | 110 | 47 | 81 |
Deferred tax liability from customer related intangibles | 230 | 1 | 27 | - |
Total liabilities | 986 | 133 | 115 | 155 |
Total identifiable net | 1,557 | 16 | 134 | 122 |
assets at fair value | ||||
Goodwill | 316 | 105 | - | 518 |
Purchase consideration | 1,875 | 121 | 134 | 640 |
transferred | ||||
Cash acquired | 327 | 57 | 32 | 17 |
Total purchase | ||||
consideration, net of cash | 1,548 | 64 | 102 | 623 |
acquired |
UAB Naujininkų | UAB Stop | UAB Namų | UAB GS | |
ūkis | Kaune | Priežiūros | Servisas | |
Tarnyba | ||||
13 January, | 29 September, | 29 September, | 23 December, | |
Date of acquisition | 2025 | 2025 | 2025 | 2025 |
Profit (loss) incurred since | ||||
acquisition date to 31 December | (13) | (4) | 8 | (94) |
2025 | ||||
Total revenue since acquisition | 4,983 | 62 | 22 | 58 |
date to 31 December 2025 | ||||
Total revenue for the year 2025 | 4,983 | 263 | 135 | 1,476 |
(unaudited) | ||||
Total profit (loss) for the year | (13) | (7) | 27 | (102) |
2025 (unaudited) |
Name of entity acquired | Acquisition cost | Notes |
SIA Nia Nami | EUR 529 thousand | EUR 453 thousand paid in cash |
SIA Nebruk Jelgava | EUR 184 thousand | EUR 184 thousand paid in cash |
SIA Manas MĀJAS Tukums | EUR 186 thousand | EUR 186 thousand paid in cash |
Fair value of assets, liabilities and | Manas MĀJAS | Nebruk Jelgava | Nia Nami SIA |
contingent liabilities | Tukums SIA | SIA | |
Date of acquisition | 7 March, 2024 | 7 March, 2024 | 7 March, 2024 |
Customer related intangibles | - | 109 | 386 |
Property, plant and equipment | 7 | 28 | 19 |
Trade receivables | 45 | 99 | 436 |
Other current assets | 319 | 109 | 907 |
Total assets | 371 | 345 | 1,748 |
Long-term liabilities | - | - | 85 |
Trade payables | 144 | 37 | 433 |
Other current liabilities | 301 | 150 | 744 |
Total liabilities | 445 | 187 | 1,262 |
Total identifiable net assets at fair value | (74) | 158 | 486 |
Goodwill | 260 | 26 | 43 |
Purchase consideration transferred | 186 | 184 | 529 |
Cash acquired | 258 | 93 | 672 |
Total purchase consideration, net of cash acquired | (72) | 91 | (143) |
Manas MĀJAS | Nebruk Jelgava | Nia Nami SIA | |
Tukums SIA | SIA | ||
Date of acquisition | 7 March, 2024 | 7 March, 2024 | 7 March, 2024 |
Profit incurred since acquisition date to 31 | 79 | 3 | 111 |
December 2024 | |||
Total revenue since acquisition date to 31 | 333 | 376 | 982 |
December 2024 | |||
Total revenue for the year 2024 | 381 | 435 | 1,165 |
(unaudited) | |||
Total profit for the year 2024 (unaudited) | 74 | 6 | 82 |
Carrying value | Carrying value | |
of allocated | of allocated | |
goodwill as of | goodwill as of | |
31 December | 31 December | |
Cash generating unit | 2025 | 2024 |
Subsidiaries operating in Lithuania | 8,951 | 8,011 |
Subsidiaries operating in Latvia | 1,118 | 1,118 |
10,068 | 9,129 |
Customer related | Computer software Total other intangible | ||
intangibles | and other | assets | |
intangibles | |||
Cost: | |||
Balance as of 1 January 2024 | 19,397 | 6,911 | 26,308 |
Additions | - | 1,980 | 1,980 |
Additions arising from acquisitions of subsidiaries | 495 | - | 495 |
Disposals and retirements | - | (405) | (405) |
Disposals of subsidiaries | - | (741) | (741) |
Reclassifications | - | - | - |
Balance as of 31 December 2024 | 19,892 | 7,745 | 27,637 |
Additions | - | 1,992 | 1,992 |
Additions arising from acquisitions of subsidiaries | 1,518 | - | 1,518 |
Disposals and retirements | - | (759) | (759) |
Reclassifications from other property, plant and equipment (Note 7) | - | 2 | 2 |
Balance as of 31 December 2025 | 21,410 | 8,980 | 30,390 |
Accumulated amortization and impairment: | |||
Balance as of 1 January 2024 | 6,067 | 1,286 | 7,353 |
Charge for the year | 649 | 337 | 986 |
Disposals and retirements | - | (405) | (405) |
Disposals of subsidiaries | - | (453) | (453) |
Balance as of 31 December 2024 | 6,716 | 765 | 7,481 |
Charge for the year | 686 | 387 | 1,073 |
Disposals and retirements | - | (759) | (759) |
Balance as of 31 December 2025 | 7,402 | 393 | 7,795 |
Net book value as of 31 December | 13,176 | 6,980 | 20,156 |
2024 | |||
Net book value as of 31 December | 14,008 | 8,587 | 22,595 |
2025 |
Buildings | Vehicles | Other property, | Total | |
plant and | ||||
equipment* | ||||
Cost: | ||||
Balance as of 1 January 2024 | 95 | 1,082 | 2,155 | 3,332 |
Additions arising from acquisitions of subsidiaries | - | 18 | 37 | 55 |
Additions | - | 44 | 425 | 469 |
Disposals and retirements | (1) | (183) | (267) | (451) |
Balance as of 31 December 2024 | 94 | 961 | 2,350 | 3,405 |
Additions arising from acquisitions of subsidiaries | - | 22 | 19 | 41 |
Additions | - | - | 550 | 550 |
Disposals and retirements | - | (102) | (789) | (891) |
Reclassifications to computer software (Note 6) | - | (55) | (2) | (57) |
and vehicles leases (Note 15) | ||||
Balance as of 31 December 2025 | 94 | 826 | 2,128 | 3,048 |
Accumulated depreciation and impairment: | ||||
Balance as of 1 January 2024 | 95 | 946 | 1,478 | 2,519 |
Charge for the year | - | 54 | 331 | 385 |
Disposals and retirements | (1) | (133) | (226) | (360) |
Balance as of 31 December 2024 | 94 | 867 | 1,584 | 2,545 |
Charge for the year | - | (3) | 376 | 373 |
Disposals and retirements | - | (78) | (727) | (805) |
Reclassifications | - | 2 | (2) | - |
Balance as of 31 December 2025 | 94 | 788 | 1,231 | 2,113 |
Net book value as of 31 December 2024 | - | 94 | 766 | 860 |
Net book value as of 31 December 2025 | - | 38 | 897 | 935 |
As of 31 | Group | As of 31 | ||
December 2025 | December 2024 | |||
Raw and auxiliary materials | 481 | 491 | ||
Goods for resale | 20 | 90 | ||
501 | 581 |
Group | ||
As of 31 | As of 31 | |
December 2025 | December 2024 | |
Non-current receivables for residential buildings' repair works | 3,135 | 2,851 |
performed | ||
ESCO (Energy saving projects) | 1,922 | 2,294 |
Other long-term receivables | 125 | 177 |
Allowance for expected credit losses of long-term part of receivables | - | (44) |
for residential buildings' repair works performed | 5,182 | 5,278 |
Group | ||
As of 31 | As of 31 | |
December 2025 | December 2024 | |
Restricted cash and guarantees provided | 1,574 | 2,067 |
Other receivables, current, gross | 4,969 | 923 |
Other receivables, allowance for expected credit losses | (1,172) | (119) |
Receivable VAT | 162 | 264 |
Taxes paid in advance (except income tax) | 502 | 89 |
6,035 | 3,224 |
Group | ||
As of 31 | As of 31 | |
December 2025 | December 2024 | |
Trade receivables, gross | 32,424 | 31,400 |
Less: allowance for expected credit losses | (5,220) | (6,047) |
27,204 | 25,353 |
Individually | Collectively | Total | |
assessed | assessed | ||
Balance as of 1 January 2024 | 1,117 | 5,132 | 6,249 |
Charge for the year | - | 896 | 896 |
Reversed during the year | - | (1,098) | (1,098) |
Balance as of 31 December 2024 | 1,117 | 4,930 | 6,047 |
Charge for the year | - | 424 | 424 |
Reversed during the year | - | (1,251) | (1,251) |
Balance as of 31 December 2025 | 1,117 | 4,103 | 5,220 |
Trade receivables | |||||||
Days past due | More | ||||||
Trade receivables not | Less than | 30 – 60 | 60 – 90 | 90 – 360 | than 360 | ||
past due | 30 days | days | days | days | days | Total | |
2024 | 19,844 | 1,683 | 649 | 426 | 1,376 | 1,375 | 25,353 |
2025 | 18,213 | 1,697 | 1,252 | 1,156 | 2,096 | 2,790 | 27,204 |
Group | ||
As of 31 | As of 31 | |
December 2025 | December 2024 | |
Cash at bank | 7,456 | 4,723 |
Cash on hand | 3 | - |
Short-term deposits | - | 103 |
7,459 | 4,826 |
Group | |||
As of 31 | As of 31 | ||
Currency of the loan | December 2025 | December 2024 | |
Current loans | |||
Bank loans | EUR | 7,729 | 5,469 |
Current loan balance | 7,729 | 5,469 | |
Non-current loans | |||
Bank loans | EUR | 19,406 | 21,320 |
Less: current portion of long term loans | (17,629)* | (1,967) | |
Non-current loan balance | 1,777 | 19,353 |
Group | ||
As of 31 | As of 31 | |
Term | December 2025 | December 2024 |
Within one year | 17,629* | 1,967 |
From one to five years | 699 | 18,058 |
More than five years | 1,078 | 1,295 |
19,406 | 21,320 |
Cash flows from | Cash flows to | New leases | 31 December 2025 | ||
proceeds from | loans and leases | ||||
loans | repaid | ||||
1 January 2025 | |||||
Current interest-bearing loans and borrowing (excluding items listed | |||||
below) | 5,469 | 3,971 | - | - | 9,440 |
Non-current interest-bearing loans | |||||
and borrowings (excluding items | 18,987 | 65 | (3,185) | - | 15,867 |
listed below) | |||||
Obligations under lease contracts | |||||
(Note 15) | 2,288 | - | (932) | 1,504 | 2,860 |
Total liabilities from financing | |||||
activities | 26,744 | 4,036 | (4,117) | 1,504 | 28,167 |
Cash flows from | Cash flows to | ||||
1 January 2024 | proceeds from loans | loans and leases | New leases | 31 December 2024 | |
repaid | |||||
Current interest-bearing loans | |||||
and borrowing (excluding | 9,000 | - | (3,531) | - | 5,469 |
items listed below) | |||||
Non-current interest-bearing | |||||
loans and borrowings | 10,130 | 10,687 | (1,830) | - | 18,987 |
(excluding items listed below) | |||||
Obligations under lease | |||||
contracts (Note 15) | 2,223 | - | (870) | 935 | 2,288 |
Total liabilities from financing activities | 21,353 | 10,687 | (6,231) | 935 | 26,744 |
Acquisition cost | Buildings | Vehicles | Total |
Balance as of 1 January 2024 | 2,440 | 2,471 | 4,911 |
Additions | 645 | 262 | 907 |
Decrease related to lease termination | (9) | - | (9) |
Balance as of 31 December 2024 | 3,076 | 2,733 | 5,809 |
Additions | 1,271 | 206 | 1,477 |
Decrease related to lease modifications | (945) | (78) | (1,023) |
Reclassification from vehicles (Note 7) | - | 56 | 56 |
Balance as of 31 December 2025 | 3,402 | 2,917 | 6,319 |
Accumulated depreciation and impairment | |||
Balance as of 1 January 2024 | 509 | 2,249 | 2,758 |
Charge for the year | 656 | 144 | 800 |
Decrease related to lease modifications | (1) | - | (1) |
Balance as of 31 December 2024 | 1,164 | 2,393 | 3,557 |
Charge for the year | 698 | 137 | 835 |
Decrease related to lease modifications | (943) | (78) | (1,021) |
Balance as of 31 December 2025 | 919 | 2,452 | 3,371 |
Right of use assets as of 31 December 2024 | 1,912 | 340 | 2,252 |
Right of use assets as of 31 December 2025 | 2,483 | 465 | 2,948 |
Group | ||
As of 31 | As of 31 | |
December 2025 | December 2024 | |
Within one year | 351 | 762 |
From one to five years | 2,950 | 1,803 |
More than five years | 5 | 5 |
Total lease obligations | 3,306 | 2,570 |
Interest | (268) | (198) |
Present value of lease obligations | 3,038 | 2,372 |
Lease obligations are accounted as: | ||
- current | 805 | 678 |
- non-current | 2,233 | 1,694 |
2025 | 2024 | |
Depreciation expense of right-of-use assets | 835 | 800 |
Interest expense on lease liabilities | 78 | 70 |
Expense relating to short-term leases or leases of low-value assets | 395 | 356 |
(included in administrative expenses) | ||
Other expenses relating to right-of-use assets | (14) | (2) |
Total amount recognized in profit (loss) | 1,294 | 1,224 |
Group | ||
As of 31 | As of 31 | |
December 2025 | December 2024 | |
As of 31 December of the previous year | 321 | 274 |
Change during the year | (99) | 47 |
As of 31 December of the financial year | 222 | 321 |
Group | ||
As of 31 | As of 31 | |
December 2025 | December 2024 | |
Discount rate | 3.8% | 3.5% |
Anticipated annual salary increase | 3.0% | 3.0% |
Group | ||
As of 31 | As of 31 | |
December 2025 | December 2024 | |
Trade payables | 9,800 | 8,512 |
Payables to related parties (Note 26) | 625 | 3,026 |
Other payables | 9,736 | 9,214 |
20,161 | 20,752 |
Group | ||
As of 31 | As of 31 | |
Other payables | December 2025 | December 2024 |
Salaries and social security | 3,357 | 3,152 |
Vacation pay accrual | 2,502 | 2,247 |
Accrued expenses | 287 | 334 |
Payable VAT | 1,365 | 1,299 |
Other current liabilities | 2,225 | 2,182 |
9,736 | 9,214 |
Group | ||
2025 | 2024 | |
Services of subcontractors and materials used | 56,223 | 54,465 |
Wages and salaries and social security | 28,246 | 26,919 |
Cost of goods sold | 57 | 32 |
Depreciation | 4 | 3 |
Other | - | 4 |
Total cost of sales | 84,530 | 81,423 |
Group | ||
2025 | 2024 | |
Wages and salaries and social security | 10,973 | 10,461 |
Depreciation and amortization | 2,232 | 2,151 |
Consulting and similar expenses* | 1,385 | 503 |
Computer software maintenance | 830 | 753 |
Commissions for collection of payments | 698 | 323 |
Rent of premises and other assets | 395 | 356 |
Advertising | 463 | 397 |
Insurance | 460 | 327 |
Representational costs | 318 | 239 |
Office expenses | 300 | - |
Transportation | 286 | 308 |
Taxes other than income tax | 193 | 248 |
Business trips and trainings | 157 | 210 |
Charity and support | 111 | 60 |
Communication expenses | 106 | 113 |
Bank payments | 106 | 98 |
Other personnel related expenses | 85 | - |
Utilities | 69 | 240 |
Administrative costs | - | 245 |
Other | 1,066 | 2,958 |
Total general and administrative expenses | 20,233 | 19,990 |
Group | ||
2025 | 2024 | |
Components of the income tax expenses | ||
Current income tax | 1,025 | 906 |
Deferred income tax (income) | (102) | (332) |
Income tax expenses recorded in the statement | 923 | 574 |
of comprehensive income |
Group | |||
As of 31 | As of 31 | ||
December 2025 | December 2024 | ||
Deferred income tax asset | |||
Expected credit losses of accounts receivable | 752 | 812 | |
Accruals and similar temporary differences | 427 | 401 | |
Tax loss carried forward | 924 | 751 | |
Tax goodwill | 84 | 110 | |
Allowance for inventories | 8 | 9 | |
Lease liabilities (Buildings) | 472 | 312 | |
Net deferred income tax asset | 2,667 | 2,395 | |
Deferred income tax liability | |||
Property, plant and equipment and intangible assets | (1,708) | (1,453) | |
Right of use assets (Buildings) | (403) | (306) | |
Deferred income tax liability | (2,111) | (1,759) | |
Deferred income tax, net | 556 | 636 | |
Presented in the statement of financial position as follows: | |||
Deferred income tax asset (before correction)* | - | 2,395 | |
Deferred income tax asset (after correction)* | 1,762 | 1,609 | |
Deferred income tax liability (before correction)* | - | (1,759) | |
Deferred income tax liability (after correction)* | (1,203) | (973) |
Balance as of 31 | Recognized in | Acquired | Balance as of 31 | |
December 2024 | profit or loss | subsidiaries | December 2025 | |
Allowance for accounts | 5,075 | (868) | 215 | 4,422 |
receivable | ||||
Allowance for inventories | 55 | (6) | - | 49 |
Accruals and similar | 2,503 | (6) | 13 | 2,510 |
temporary differences | ||||
Right of use assets | (1,913) | (458) | - | (2,371) |
Tax loss carried | 4,694 | 745 | - | 5,439 |
forward | ||||
Tax goodwill | 689 | (194) | - | 495 |
Property, plant and equipment and intangible assets | (9,080) | 510 | (1,475) | (10,045) |
Lease liabilities | 1,951 | 826 | - | 2,777 |
Total temporary | 3,974 | 548 | (1,246) | 3,276 |
differences | ||||
Deferred income tax, net | 636 | 146* | (225) | 556 |
Balance as of 31 | Recognized in | Disposed | Balance as of 31 | |
December 2023 | profit or loss | subsidiaries | December 2024 | |
Allowance for accounts | 5,120 | (45) | - | 5,075 |
receivable | ||||
Allowance for inventories | 19 | 36 | - | 55 |
Accruals and similar | 2,577 | 21 | (95) | 2,503 |
temporary differences | ||||
Right of use assets | (1,932) | 19 | - | (1,913) |
Tax loss carried forward | 3,286 | 1,643 | (235) | 4,694 |
Tax goodwill | 984 | (295) | - | 689 |
Property, plant and equipment and intangible assets | (9,596) | 516 | - | (9,080) |
Lease liabilities (RoUA) | 1,946 | 5 | - | 1,951 |
Total temporary | 2,404 | 1,900 | (330) | 3,974 |
differences | ||||
Deferred income tax, net | 361 | 285* | (50) | 636 |
Group | ||
2025 | 2024 | |
Income tax expenses computed at 16% in 2025 and 15% in 2024 | (1,678) | (1,101) |
Effect of different tax rates applicable to foreign subsidiaries | (38) | (180) |
Change in deferred tax asset tariff | (33) | - |
Permanent differences | (65) | 392 |
Adjustments of income tax expenses for the previous years | 891 | 314 |
Income tax expenses reported in the statement of comprehensive income | (923) | (574) |
Group | ||
2025 | 2024 | |
Net profit attributable to the shareholders of the Parent | 9,546 | 6,505 |
Net profit attributable to the shareholders of the Parent | 9,546 | 6,505 |
Number of shares (thousand), opening balance | 31,610 | 31,610 |
Number of shares (thousand), closing balance | 31,610 | 31,610 |
Weighted average number of shares (thousand) | 31,610 | 31,610 |
Basic and diluted earnings per share (EUR) | 0.30 | 0.21 |
From continuing operations | 0.30 | 0.21 |
2025 | 2024 | |
Approved dividends* | 5,498 | 1,674 |
Number of shares (in thousand)** | 31,610 | 31,610 |
Approved dividends per share (EUR) |
Effect on the profit | ||
Increase/decrease | before the income | |
2025 | in basis points | tax |
EUR | +1 | (296) |
EUR | -1 | 296 |
2024 | ||
EUR | +1 | (275) |
EUR | -1 | 275 |
Less than 1 | More than 5 | ||||
On demand | year | 1 to 5 years | years | Total | |
Non-current interest-bearing | - | 709 | 1,073 | 1,782 | |
borrowings | |||||
Current portion of non-current | 15,508* | 2,116 | - | - | 17,624 |
interest-bearing borrowings | |||||
Current loans | 7,729 | - | - | - | 7,729 |
Lease liabilities | - | 351 | 2,950 | 5 | 3,306 |
Trade payables and other payables | - | 19,355 | 806 | - | 20,161 |
Balance as of 31 December | 23,237 | 21,822 | 4,465 | 1,078 | 50,602 |
2025 | |||||
Non-current interest-bearing | - | - | 18,063 | 1,290 | 19,353 |
borrowings | |||||
Current portion of non-current | - | 1,967 | - | - | 1,967 |
interest-bearing borrowings | |||||
Current loans | 5,469 | - | - | - | 5,469 |
Lease liabilities | - | 762 | 1,803 | 5 | 2,570 |
Trade payables and other payables | - | 19,753 | 999 | - | 20,752 |
Balance as of 31 December | 5,469 | 22,482 | 20,865 | 1,295 | 50,111 |
2024 |
CONSOLIDATED FINANCIAL STATEMENTS | CITY SERVICE SE, company code 12827710, Narva mnt. 5, Tallinn, Estonia |
FOR THE YEAR ENDED 31 December 2025 | |
(all amounts are in EUR thousand unless otherwise stated) |
2025 | Relation | Purchases | Sales | Receivables | Loans | Payables and |
and | granted | advances | ||||
Entity | prepayments | received | ||||
Medžiagų tiekimo | Subsidiary of | |||||
centras | parent | 309 | 29 | 9 | - | 55 |
company | ||||||
UAB Verslo | Subsidiary of | |||||
finansavimo | parent | - | - | 996 | - | 341 |
sprendimai | company | |||||
ICOR | Subsidiary of | |||||
parent | 564 | 240 | 24 | - | 100 | |
company | ||||||
UAB Vandens | Subsidiary of | |||||
parkas | parent | 2 | 621 | 56 | - | - |
company | ||||||
Associates and | Subsidiaries of | |||||
other related parties | parent | 695 | 1,621 | 2,484 | 7,711 | 129 |
company | ||||||
1,570 | 2,511 | 3,569 | 7,711 | 625 |
2024 | Relation | Purchases | Sales | Receivables | Loans | Payables and |
and | granted | advances | ||||
Entity | prepayments | received | ||||
Medžiagų tiekimo | Subsidiary of | |||||
centras | parent | 661 | 74 | 16 | - | 95 |
company | ||||||
UAB Verslo | Subsidiary of | |||||
finansavimo | parent | - | - | 1,559 | - | 2,755 |
sprendimai | company | |||||
ICOR | Subsidiary of | |||||
parent | 553 | 227 | 157 | - | 31 | |
company | ||||||
UAB Vandens | Subsidiary of | |||||
parkas | parent | 2 | 587 | 61 | - | - |
company | ||||||
Associates and | Subsidiaries of | |||||
other related parties | parent | 546 | 1,370 | 650 | 12,000 | 145 |
company | ||||||
1,762 | 2,258 | 2,443 | 12,000 | 3,026 |
Less | Trade receivables | Days past due | More | |||||
Trade receivables not | than 30 | 30 – 60 | 90 – 360 | 60 – 90 | than 360 | |||
past due | days | days | days | days | days | Total | ||
2024 | 1,804 | 101 | 134 | 270 | 108 | 26 | 2,443 | |
2025 | 361 | 1,943 | 94 | 872 | 77 | 222 | 3,569 |
Group | ||
2025 | 2024 | |
Equity | 32,964 | 28,898 |
Assets | 99,301 | 91,331 |
Equity to assets ratio | 33.2 | 31.6 |
As of 31 | As of 31 | |
Statement of financial position | December 2025 | December 2024 |
ASSETS | ||
Non-current assets | ||
Property, plant and equipment | 7 | 4 |
Investments into subsidiaries | 65,921 | 65,921 |
Receivables from related parties (including loans granted) | 7,711 | - |
Non-current receivables | 8,886 | 3,667 |
Deferred income tax asset | 1,101 | 664 |
Total non-current assets | 83,626 | 70,256 |
Current assets | ||
Inventories | 17 | 21 |
Prepayments | 167 | 177 |
Trade receivables | 647 | 1,446 |
Receivables from related parties (including loans granted) | 3,176 | 12,128 |
Other receivables | 28 | 554 |
Cash | 10 | 995 |
Total current assets | 4,045 | 15,321 |
Total assets | 87,671 | 85,577 |
As of 31 December As of 31 December | |||
2025 | 2024 | ||
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | 9,483 | 9,483 | |
Share premium | 8,490 | 8,490 | |
Reserves | 948 | 420 | |
Retained earnings | 32,005 | 28,428 | |
Total equity | 50,926 | 46,821 | |
Liabilities | |||
Non-current liabilities | |||
Non-current borrowings | - | 17,424 | |
Provisions for employee benefits | 1 | - | |
Non-current payables | 9,274 | - | |
Total non-current liabilities | 9,275 | 17,424 | |
Current liabilities | |||
Current loans | 9,440 | 5,469 | |
Current portion of non-current borrowings | 17,426 | 1,758 | |
Trade payables and other payables | 594 | 14,095 | |
Contract liabilities | - | 10 | |
Other current liabilities | 10 | - | |
Total current liabilities | 27,470 | 21,332 | |
Total liabilities | 36,745 | 38,756 | |
Total equity and liabilities | 87,671 | 85,577 |
Statement of comprehensive income | 2025 | 2024 |
Revenue from contracts with customers | 750 | 768 |
Cost of sales | (119) | - |
Gross profit | 631 | 768 |
General and administrative expenses | (3,067) | (2,663) |
Expected credit losses on financial assets | (9) | 146 |
Other operating income | 54 | 17 |
Other operating expenses | (95) | - |
Profit (loss) from operations | (2,486) | (1,732) |
Finance income | 12,848 | 1,299 |
Finance costs | (1,195) | (1,073) |
Profit (loss) before tax | 9,167 | (1,506) |
Income tax (expense) benefit | 436 | 340 |
Net profit (loss) | 9,603 | (1,166) |
Other comprehensive income | - | - |
Total comprehensive income (expense) for the year, net of tax | 9,603 | (1,166) |
Statement of changes | Share | Share | Legal | Other | Retained | |
in equity | capital | premium | reserve | reserves | earnings | Total |
Balance as of 1 | 9,483 | 8,490 | 420 | - | 28,428 | 46,821 |
January 2025 | ||||||
Net profit for the year | - | - | - | - | 9,603 | 9,603 |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive income | - | - | - | - | 9,603 | 9,603 |
Transfer from reserves | - | - | 528 | - | (528) | - |
Dividends declared | - | - | - | - | (5,498) | (5,498) |
Balance as of 31 | 9,483 | 8,490 | 948 | - | 32,005 | 50,926 |
December 2025 | ||||||
Book value of holdings | ||||||
under control or significant influence | (65,921) | |||||
Value of holdings under control of significant | 50,689 | |||||
influence, calculated | ||||||
under equity method | ||||||
Adjusted | ||||||
unconsolidated equity | 35,694 | |||||
as of 31 December | ||||||
2025* |
Statement of changes | Share | Share | Legal | Other | Retained | |
in equity | capital | premium | reserve | reserves | earnings | Total |
Balance as of 1 | 9,483 | 8,490 | - | - | 31,688 | 49,661 |
January 2024 | ||||||
Net profit for the year | - | - | - | - | (1,166) | (1,166) |
Other comprehensive income | - | - | - | - | - | - |
Total comprehensive income | - | - | - | - | (1,166) | (1,166) |
Transfer from reserves | - | - | 420 | - | (420) | - |
Dividends declared | - | - | - | - | (1,674) | (1,674) |
Balance as of 31 | 9,483 | 8,490 | 420 | - | 28,428 | 46,821 |
December 2024 | ||||||
Book value of holdings | ||||||
under control or significant influence | (65,921) | |||||
Value of holdings under control of significant | 51,908 | |||||
influence, calculated | ||||||
under equity method | ||||||
Adjusted | ||||||
unconsolidated equity | 32,808 | |||||
as of 31 December | ||||||
2024* |
Statement of cash flows | 2025 | 2024 |
Cash flows from (to) operating activities | ||
Net profit from continued operations | 9,603 | (1,166) |
Adjusting items: | ||
Income tax expenses | (436) | (340) |
Depreciation and amortization | 3 | 2 |
Impairment and write-off of accounts receivable | 9 | (1,125) |
Dividend (income) | (12,069) | (1,400) |
Interest (income) | (779) | 101 |
Interest expenses | 1,195 | 1,073 |
Other provisions | 1 | - |
(2,473) | (2,855) | |
Changes in working capital: | ||
(Increase) decrease in inventories | 4 | - |
(Increase) decrease in trade receivables, receivables from related | (1,747) | 2,579 |
parties, non-current receivables, other receivables and other current | ||
assets | ||
(Increase) decrease in prepayments | 14 | (28) |
Increase (decrease) in trade payables and payables to related parties | (9,176) | 4,096 |
Increase (decrease) in advances received and other current liabilities | 84 | (67) |
(13,294) | 3,725 | |
Income tax paid | 9 | (9) |
Net cash flows from (to) operating activities | (13,285) | 3,716 |
Cash flows from (to) investing activities | ||
(Acquisition) of non-current assets | (5) | (4) |
Dividends received | 12,069 | 1,400 |
Interests received | 778 | (101) |
Loans (granted) | (496) | (13,200) |
Loans repaid | 4,431 | 1,367 |
Net cash flows (to) from investing activities | 16,777 | (10,538) |
Cash flows (to) financing activities | ||
Dividends paid | (5,498) | (1,674) |
Proceeds from loans | 3,972 | 10,660 |
Loans (repaid) | (1,756) | (4,009) |
Interest (paid) | (1,195) | (1,073) |
Net cash flows from (to) financing activities | (4,477) | 3,904 |
Net increase in cash and cash equivalents | (985) | (2,918) |
Cash and cash equivalents at the beginning of the year | 995 | 3,913 |
Cash and cash equivalents at the end of the year | 10 | 995 |