Tallinna Vesi’s sales revenue in the third quarter increased to €15.61 million

The sales revenue of AS Tallinna Vesi’s sales grew to €15.61 million in the third quarter, induced by the new prices for water services that were introduced in October last year due to higher production costs. Between July and September this year, the Company generated a net profit of €4.05 million, which is €1.84 million more than in the same period last year.

Sales from water service sold to commercial customers in the third quarter of this year in the main service area of Tallinna Vesi was €4.27 million, which is 1.6% less than last year. Sales from water services provided to private customers in the third quarter increased by 23.6% compared to the same period last year and totalled €5.98 million. The increase in sales in private segments is due to the adjustment of price for water services in the last quarter of the previous year.

During the nine months of 2023, the Group’s total sales were €45.62 million, showing an increase of 18.4% or €7.08 million year-on-year. Revenues from the sale of water services, both inside and outside the main service area, accounted for 91.2% of total revenues, construction services for 7.6% and other services for 1.1%.

The Company’s operating profit in the third quarter was €5.10 million. Operating profit grew by €2.66 million or 109.2% compared to the third quarter of last year. The operating profit for the nine months of 2023 was €13.30 million, showing an increase of €4.77 million compared to the previous year. According to Aleksandr Timofejev, the Chief Executive Officer of Tallinna Vesi, this is due to the adjustment of prices for water services and the stabilization of energy prices.

The recovery in operating profit was driven by sales, which reflected the increase in direct production costs. The Company’s net profit was €4.05 million in the third quarter of 2023, which is €1.84 million more than in the same period last year. The increase in net profit was impacted by changes in operating profit and net financial expenses described above, and the income tax on dividends in the amount of €1.09 million.

The Group’s profit before taxes for the nine months of 2023 was €11.13 million, being 35.7% or €2.93 million higher than for the same period in 2022. Net profit for the nine months was €9.87 million, being 63.1% or €3.82 million higher than for the equivalent period in 2022.

The Group’s net financial income and expenses have resulted in a net expense of €0.89 million, compared to €0.78 million lower expense in the 3rd quarter of 2022. The increase in financial costs was caused by higher interest costs of loans linked to Euribor.

On September 21, AS Tallinna Vesi submitted an application to the Competition Authority to change the prices for water services. The application concerns the price for water services in the main service area in Tallinn and Saue, the service area in Maardu and for other water companies. Depending on the proceedings of the Competition Authority, the new prices will take effect no earlier than from the next year. The need for the tariff application is driven by justified costs and investments to ensure continuity of vital services, to reduce the environmental impact caused by water consumption, and to safeguard the environment.

“We continue to provide reliable water and wastewater services, as demonstrated by the steadily high level of quality indicators. During the nine months of this year, the quality of tap water was excellent, meeting 99.92% of all quality requirements,” Timofejev said. In the third quarter of this year, the Company pumped nearly 6.2 million m3 of clean water into the water network and treated nearly 12.7 million m3 of wastewater.

Also, the effluent treated at the Wastewater Treatment Plant at Paljassaare has met all the requirements throughout the year. Pollutant parameters that are significantly lower than the limits required by law is the proof of the excellent level of treated effluent. In the nine months of this year, we have taken 541 tons of debris, 182 ton of grit, 1 383 tons of nitrogen and 187 tons of phosphorus out of the wastewater.

Starting from this year, Timofejev said, water pipes are also being maintained using the ice pigging technique. In nine months more than 150 km of water mains have been washed, 106 km of which have been cleaned with ice. In addition, water quality is supported by the investments in water pumping stations made in recent years, enabling additional chlorination in various parts of the city.

The level of water loss in the water network has remained low in the third quarter of the year, at 9.98%. This is significantly better than in the same period last year (13.47%).

By the end of the third quarter, the Company had installed smart meters for 27% of its customers. The Company aims to replace water meters for all customers in its service area with smart meters by the end of 2026 at the latest.

Major projects for 2023 include the reconstruction of digesters and construction of a combined heat and power plant at the Wastewater Treatment Plant, the reconstruction of filters and clarifiers at the Water Treatment Plant and the reconstruction of existing water and wastewater pipelines and the construction of new pipelines.

By the end of September this year, the Company had reconstructed more than 23 kilometres of networks. The major reconstruction works this year have been carried out on Jõe and Pronksi Street, Vana-Kalamaja Street, Rahvakooli Road, E. Vilde and Akadeemia Road, Pärna, Reinvaldi and Kuhlbarsi Street.

In the third quarter, work started on the reconstruction of the supply pipeline for the Lasnamäe booster pumping station at the intersection of Punane and Smuuli Streets. The reconstruction of wastewater pipeline in Mustamäe district using no-dig method has started off successfully with more than half of the works already being completed. Work continued on investment projects at our treatment plants, such as completing the work on the renovation of the high-speed filters and starting the renovation of clarifiers at the Water Treatment Plant.

In the first 9 months of 2023 the Group invested into fixed assets €22.84 million. Total non-current assets amounted to €247.45 million.

AS Tallinna Vesi is the largest water utility in Estonia, providing services to more than 24,900 private customers and businesses and 470,000 end consumers in Tallinn and its surrounding municipalities. Tallinna Vesi is listed on the main list of the Nasdaq Tallinn Stock Exchange. The largest shareholdings in the Company are held by the City of Tallinn (55.06%) and the energy group Utilitas (20.36%). 24.58% of the Company's shares are free floating on the Nasdaq Tallinn stock exchange.

MAIN FINANCIAL INDICATORS

€ millionexcept key ratios Quarter 3 Variance 2023/2022 9 months Variance 2023/ 2022
2023 2022 2021 2023 2022 2021
Sales 15.61 13.48 13.61 15.8% 45.62 38.53 38.36 18.4%
Gross profit 6.64 3.58 5.36 85.7% 18.16 12.38 15.78 46.7%
Gross profit margin % 42.54 26.53 39.40 60.3% 39.80 32.12 41.12 23.9%
Operating profit before depreciation and amortisation 7.12 4.15 7.17 71.4% 19.23 13.49 20.20 42.6%
Operating profit before depreciation and amortisation margin % 45.57 30.80 52.67 48.0% 42.16 35.00 52.64 20.4%
Operating profit 5.10 2.44 5.50 109.2% 13.30 8.52 15.36 56.0%
Operating profit - main business 4.72 2.06 5.15 128.5% 12.44 7.81 14.61 59.3%
Operating profit margin % 32.64 18.07 40.42 80.6% 29.15 22.12 40.04 31.8%
Profit before taxes 4.20 2.32 5.41 80.7% 11.13 8.21 15.09 35.7%
Profit before taxes margin % 26.90 17.24 39.72 56.0% 24.41 21.30 39.32 14.6%
Net profit 4.05 2.22 5.34 82.9% 9.87 6.05 12.96 63.1%
Net profit margin % 25.96 16.44 39.21 57.9% 21.63 15.70 33.78 37.7%
ROA % 1.54 0.89 2.13 72.0% 3.78 2.40 2.13 57.9%
Debt to total capital employed % 57.43 56.37 55.54 1.9% 57.43 56.37 55.54 1.9%
ROE % 3.62 2.06 4.87 75.3% 8.77 5.41 55.54 62.3%
Current ratio 1.09 1.59 3.07 -31.4% 1.09 1.59 3.07 -31.4%
Quick ratio 1.03 1.52 3.01 -32.2% 1.03 1.52 3.01 -32.2%
Investments into fixed assets 12.40 2.22 8.14 457.9% 22.84 9.95 13.77 129.5%
Payout ratio % - 78.52 80.42   - 78.52 80.42  

Gross profit margin – Gross profit / Net salesOperating profit margin – Operating profit / Net salesOperating profit before depreciation and amortisation – Operating profit + depreciation and amortisationOperating profit before depreciation and amortisation margin – Operating profit before depreciation and amortisation / Net salesNet profit margin – Net profit / Net salesROA – Net profit / Average Total assets for the periodDebt to Total capital employed – Total liabilities / Total capital employedROE – Net profit / Average Total equity for the periodCurrent ratio – Current assets / Current liabilitiesQuick ratio – (Current assets – Stocks) / Current liabilitiesPayout ratio – Total Dividends per annum/ Total Net Income per annumMain business – water services related activities, excl. connections profit and government grants, construction services, doubtful receivables

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

€ thousand         as of 30 September   as of 31 December
ASSETS       Note 2023 2022 2022
                   
CURRENT ASSETS              
  Cash and cash equivalents     3 10,437 16,656 12,650
  Trade receivables, accrued income and prepaid expenses     8,897 7,840 8,989
  Inventories         1,176 1,153 1,197
TOTAL CURRENT ASSETS       20,510 25,649 22,836
                   
NON-CURRENT ASSETS            
  Property, plant, and equipment     4 246,589 222,332 229,869
  Intangible assets       5 856 632 688
TOTAL NON-CURRENT ASSETS       247,446 222,964 230,557
                   
TOTAL ASSETS         267,956 248,613 253,393
                   
LIABILITIES AND EQUITY            
                   
CURRENT LIABILITIES            
  Current portion of long-term lease liabilities       826 675 883
  Current portion of long-term loans       3,621 3,630 3,630
  Trade and other payables       11,611 7,958 10,225
  Prepayments         2,740 3,862 3,749
TOTAL CURRENT LIABILITIES       18,798 16,125 18,487
                   
NON-CURRENT LIABILITIES            
  Deferred income from connection fees       43,817 37,996 39,150
  Leases         1,978 952 1,607
  Loans         82,737 78,550 76,708
  Provision for possible third-party claims     6 6,018 6,018 6,018
  Deferred tax liability         409 411 496
  Other payables         104 90 101
TOTAL NON-CURRENT LIABILITIES       135,063 124,017 124,080
TOTAL LIABILITIES         153,861 140,142 142,567
                   
EQUITY              
  Share capital         12,000 12,000 12,000
  Share premium         24,734 24,734 24,734
  Statutory legal reserve       1,278 1,278 1,278
  Retained earnings         76,082 70,459 72,814
TOTAL EQUITY         114,095 108,471 110,826
                   
TOTAL LIABILITIES AND EQUITY       267,956 248,613 253,393

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

€ thousand     Quarter 3 9 months for the year ended 31 December
        Note 2023 2022 2023 2022 2022
                   
Revenue   7 15,614 13,479 45,619 38,534 54,558
Cost of goods and services sold   9 -8,972 -9,903 -27,462 -26,157 -37,660
GROSS PROFIT     6,642 3,576 18,157 12,377 16,898
                   
Marketing expenses   9 -182 -147 -603 -535 -703
General administration expenses   9 -1,267 -966 -3,887 -3,192 -4,399
Other income (+)/ expenses (-)   10 -96 -27 -371 -129 -476
OPERATING PROFIT     5,096 2,436 13,296 8,521 11,320
                   
Financial income   11 36 1 72 4 8
Financial expenses   11 -933 -113 -2,235 -319 -682
PROFIT BEFORE TAXES     4,199 2,324 11,133 8,206 10,646
                   
Income tax   12 -146 -108 -1,267 -2,155 -2,240
                   
NET PROFIT FOR THE PERIOD   4,053 2,216 9,866 6,051 8,406
COMPREHENSIVE INCOME FOR THE PERIOD 4,053 2,216 9,866 6,051 8,406
                   
Attributable profit to:              
Equity holders of A-shares     4,053 2,216 9,866 6,051 8,406
Earnings per A share (in euros)   13 0,20 0,11 0,49 0,30 0,42

CONSOLIDATED STATEMENT OF CASH FLOWS

€ thousand   9 months for the year ended 31 December
      Note 2023 2022 2022
CASH FLOWS FROM OPERATING ACTIVITIES        
  Operating profit   13,296 8,521 11,320
    Adjustment for depreciation/amortisation 4,5,9,10 5,935 4,965 6,817
    Adjustment for revenues from connection fees 10 -445 -406 -544
    Other non-cash adjustments 6 -131 0 0
    Profit (-)/loss (+) from sale of property, plant and equipment, and intangible assets   -22 -15 -32
  Change in current assets involved in operating activities 143 -1,619 -2,841
  Change in liabilities involved in operating activities   323 -296 309
TOTAL CASH FLOWS FROM OPERATING ACTIVITIES 19,099 11,150 15,029
             
CASH FLOWS USED IN INVESTING ACTIVITIES        
  Acquisition of property, plant, and equipment, and intangible assets   -20,414 -14,968 -20,701
  Compensations received for construction of pipelines, incl connection fees   2,966 1,451 1,593
  Proceeds from sale of property, plant and equipment, and intangible assets 24 17 53
  Interest received   73 3 9
TOTAL CASH FLOWS USED IN INVESTING ACTIVITIES -17,351 -13,497 -19,046
             
CASH FLOWS USED IN FINANCING ACTIVITIES        
  Interest paid and loan financing costs, incl swap interests -1,289 -271 -616
  Lease payments   -902 -351 -524
  Received loans   45,500 0 0
  Repayment of loans   -39,318 -1,818 -3,636
  Dividends paid 12 -6,515 -12,835 -12,835
  Withheld income tax paid on dividends 12 -165 -165 -165
  Income tax paid on dividends 12 -1,272 -2,116 -2,116
TOTAL CASH FLOWS USED IN FINANCING ACTIVITIES -3,961 -17,556 -19,892
             
CHANGE IN CASH AND CASH EQUIVALENTS   -2,213 -19,903 -23,909
             
CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD 3 12,650 36,559 36,559
             
CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD 3 10,437 16,656 12,650

Additional information:Taavi GröönChief Financial OfficerAS Tallinna Vesi(+372) 626 2200taavi.groon@tvesi.ee

Attachment

  • Consolidated Interim Report for the 3rd quarter of 2023
Tallinna Vesi As (LSE:0JPY)
Gráfica de Acción Histórica
De Abr 2024 a May 2024 Haga Click aquí para más Gráficas Tallinna Vesi As.
Tallinna Vesi As (LSE:0JPY)
Gráfica de Acción Histórica
De May 2023 a May 2024 Haga Click aquí para más Gráficas Tallinna Vesi As.