Calculation validation report

Report prepared on: 2024-04-24T18:02:33.591

Document: 747800W0XA9OV4MSRW74-20231231-BG-CON.xhtml

Created with XBRL Processing Engine version .
Created with UBPartner tool-kit version 4.1.9.
Line Concept Weight Balance Decimals Reported Calculated Source Message
1 Extended Link [ http://bulgarianstockexchange.com/xbrl/2023/roles/otchetzafinansovotosstojanie ]
2Context c-3 [ 2023-12-31 - ]
3Unit u-1
Assetsdebit-3367712000367 712 000InstanceOK
Non-current assets1.0debit-31935600019 356 000InstanceOK
Property, plant and equipment1.0debit-317860001 786 000Instance
Intangible assets other than goodwill1.0debit-339190003 919 000Instance
Investment Joint Ventures1.0debit-3151000151 000Instance
Investments In Assocciate1.0debit-3330000330 000Instance
Дългови инструменти по справедлива стойност през друг всеобхватен доход1.0debit-310260001 026 000Instance
Капиталови инструменти по справедлива стойност през друг всеобхватен доход1.0debit-3861000861 000Instance
Non-current held-to-maturity investments1.0debit-31027100010 271 000Instance
Non-current prepayments1.0debit-3295000295 000Instance
Deferred tax assets1.0debit-3717000717 000Instance
Current assets1.0debit-3348356000348 356 000InstanceOK
Receivables Short Term1.0debit-3720000720 000Instance
Receivables Electricities Short Term1.0debit-32003500020 035 000Instance
Tax Receivables1.0debit-300Instance
Other assets1.0debit-3843000843 000Instance
Вземания по споразумения с клауза за обратно изкупуване1.0debit-3196117000196 117 000Instance
Current loans and receivables1.0debit-300Instance
Cash and cash equivalents1.0debit-3130641000130 641 000Instance
Equity and liabilitiescredit-3367712000367 712 000InstanceOK
Equity1.0credit-33240300032 403 000InstanceOK
Issued capital1.0credit-365830006 583 000Instance
Treasury shares-1.0debit-3719000719 000Instance
Reserves1.0credit-373950007 395 000Instance
Retained earnings1.0credit-31914400019 144 000Instance
Non-current liabilities1.0credit-3608000608 000InstanceOK
Deferred tax liabilities1.0credit-3335000335 000Instance
Non-current provisions for employee benefits1.0credit-3145000145 000Instance
Non-current lease liabilities1.0credit-3128000128 000Instance
Non-current government grants1.0credit-300Instance
Current liabilities1.0credit-3334701000334 701 000InstanceOK
Electricity Market Guarantee Deposits1.0credit-3270274000270 274 000Instance
Current payables for purchase of energy1.0credit-33942000039 420 000Instance
Trade and other current payables1.0credit-316850001 685 000Instance
Short-term employee benefits accruals1.0credit-3536000536 000Instance
Tax Payables1.0credit-32193900021 939 000Instance
Current government grants1.0credit-34300043 000Instance
Current lease liabilities1.0credit-3131000131 000Instance
Other current payables1.0credit-3673000673 000Instance
2Context c-4 [ 2022-12-31 - ]
3Unit u-1
Assetsdebit-3386155000386 155 000InstanceOK
Non-current assets1.0debit-31920400019 204 000InstanceOK
Property, plant and equipment1.0debit-317500001 750 000Instance
Intangible assets other than goodwill1.0debit-342100004 210 000Instance
Investment Joint Ventures1.0debit-33600036 000Instance
Investments In Assocciate1.0debit-3244000244 000Instance
Дългови инструменти по справедлива стойност през друг всеобхватен доход1.0debit-310430001 043 000Instance
Капиталови инструменти по справедлива стойност през друг всеобхватен доход1.0debit-3392000392 000Instance
Non-current held-to-maturity investments1.0debit-31026900010 269 000Instance
Non-current prepayments1.0debit-3522000522 000Instance
Deferred tax assets1.0debit-3738000738 000Instance
Current assets1.0debit-3366951000366 951 000InstanceOK
Receivables Short Term1.0debit-3567000567 000Instance
Receivables Electricities Short Term1.0debit-35847800058 478 000Instance
Tax Receivables1.0debit-35178200051 782 000Instance
Other assets1.0debit-319970001 997 000Instance
Вземания по споразумения с клауза за обратно изкупуване1.0debit-300Instance
Current loans and receivables1.0debit-3400000400 000Instance
Cash and cash equivalents1.0debit-3253727000253 727 000Instance
Equity and liabilitiescredit-3386155000386 155 000InstanceOK
Equity1.0credit-32658000026 580 000InstanceOK
Issued capital1.0credit-365830006 583 000Instance
Treasury shares-1.0debit-3719000719 000Instance
Reserves1.0credit-373470007 347 000Instance
Retained earnings1.0credit-31336900013 369 000Instance
Non-current liabilities1.0credit-3596000596 000InstanceOK
Deferred tax liabilities1.0credit-3368000368 000Instance
Non-current provisions for employee benefits1.0credit-39400094 000Instance
Non-current lease liabilities1.0credit-31800018 000Instance
Non-current government grants1.0credit-3116000116 000Instance
Current liabilities1.0credit-3358979000358 979 000InstanceOK
Electricity Market Guarantee Deposits1.0credit-3252593000252 593 000Instance
Current payables for purchase of energy1.0credit-3104473000104 473 000Instance
Trade and other current payables1.0credit-3822000822 000Instance
Short-term employee benefits accruals1.0credit-3429000429 000Instance
Tax Payables1.0credit-3250000250 000Instance
Current government grants1.0credit-3151000151 000Instance
Current lease liabilities1.0credit-32100021 000Instance
Other current payables1.0credit-3240000240 000Instance

1 Extended Link [ http://bulgarianstockexchange.com/xbrl/2023/roles/otchetzaparichnitepotoci ]
2Context c-1 [ 2023-01-01 - 2023-12-31 ]
3Unit u-1
Cash flows from (used in) operating activities-37601200076 012 000InstanceOK
Receipt From Electricity Sales1.0debit-350930880005 093 088 000Instance
Payments Electricity Sales-1.0credit-350024300005 002 430 000Instance
Proceeds Payments Guarantee Deposits1.0debit-31768200017 682 000Instance
Receipts from sales of goods and rendering of services1.0debit-32039600020 396 000Instance
Payments to suppliers for goods and services-1.0credit-377460007 746 000Instance
Payments to and on behalf of employees-1.0credit-341470004 147 000Instance
Income taxes paid (refund), classified as operating activities-1.0credit-313760001 376 000Instance
Value Added Tax Refund1.0credit-3-43975000-43 975 000Instance
Energy Security System Fund Refund Paid1.0debit-300Instance
Interest received, classified as operating activities1.0debit-348260004 826 000Instance
Finance costs paid, classified as operating activities-1.0credit-350005 000Instance
Other inflows (outflows) of cash, classified as operating activities1.0debit-3-301000-301 000Instance
Cash flows from (used in) investing activitiesdebit-3-192701000-192 701 000InstanceOK
Постъпления от продажба на ценни книжа с уговорка за обратно изкупуване1.0debit-3624463000624 463 000Instance
Плащания за покупка на ценни книжа с уговорка за обратно изкупуване1.0debit-3-820300000-820 300 000Instance
Постъпления от лихви по репо сделки1.0debit-331880003 188 000Instance
Interest received, classified as investing activities1.0debit-35700057 000Instance
Other cash payments to acquire equity or debt instruments of other entities, classified as investing activities-1.0credit-3415000415 000Instance
Proceeds from sales or maturity of financial instruments, classified as investing activities1.0debit-300Instance
Paymnets For Financial Assets Amortised Cost-1.0credit-3-269000-269 000Instance
Paymnets For Financial Assets Amortised Cost-1.0credit-3-00Instance
Purchase of property, plant and equipment, classified as investing activities-1.0credit-38300083 000Instance
Proceeds from sales of property, plant and equipment, classified as investing activities1.0debit-300Instance
Purchase of intangible assets, classified as investing activities-1.0credit-3155000155 000Instance
Cash flows from (used in) increase (decrease) in current borrowings1.0debit-3-345000-345 000Instance
Cash receipts from repayment of advances and loans made to related parties1.0debit-3345000345 000Instance
Purchase of interests in associates-1.0credit-300Instance
Other cash payments to acquire interests in joint ventures, classified as investing activities-1.0credit-3125000125 000Instance
Плащания по финансови обезпечения1.0debit-300Instance
Постъпления по предоставени финансови обезпечения1.0debit-3400000400 000Instance
Cash flows from (used in) financing activitiesdebit-3-6422000-6 422 000InstanceOK
Dividends paid, classified as financing activities-1.0credit-362480006 248 000Instance
Payments of lease liabilities, classified as financing activities-1.0credit-3104000104 000Instance
Proceeds from government grants, classified as financing activities1.0debit-300Instance
Възстановени неусвоени финансирания1.0debit-3-70000-70 000Instance
Other inflows (outflows) of cash, classified as financing activities1.0debit-300Instance
2Context c-2 [ 2022-01-01 - 2022-12-31 ]
3Unit u-1
Cash flows from (used in) operating activities-3-47824000-47 824 000InstanceOK
Receipt From Electricity Sales1.0debit-31386082800013 860 828 000Instance
Payments Electricity Sales-1.0credit-31488834800014 888 348 000Instance
Proceeds Payments Guarantee Deposits1.0debit-3284322000284 322 000Instance
Receipts from sales of goods and rendering of services1.0debit-32038000020 380 000Instance
Payments to suppliers for goods and services-1.0credit-370810007 081 000Instance
Payments to and on behalf of employees-1.0credit-331820003 182 000Instance
Income taxes paid (refund), classified as operating activities-1.0credit-3960000960 000Instance
Value Added Tax Refund1.0credit-3687217000687 217 000Instance
Energy Security System Fund Refund Paid1.0debit-3-719000-719 000Instance
Interest received, classified as operating activities1.0debit-3351000351 000Instance
Finance costs paid, classified as operating activities-1.0credit-3492000492 000Instance
Other inflows (outflows) of cash, classified as operating activities1.0debit-3-140000-140 000Instance
Cash flows from (used in) investing activitiesdebit-3-69000-69 000InstanceOK
Постъпления от продажба на ценни книжа с уговорка за обратно изкупуване1.0debit-300Instance
Плащания за покупка на ценни книжа с уговорка за обратно изкупуване1.0debit-300Instance
Постъпления от лихви по репо сделки1.0debit-300Instance
Interest received, classified as investing activities1.0debit-39400094 000Instance
Other cash payments to acquire equity or debt instruments of other entities, classified as investing activities-1.0credit-33300033 000Instance
Proceeds from sales or maturity of financial instruments, classified as investing activities1.0debit-3549000549 000Instance
Paymnets For Financial Assets Amortised Cost-1.0credit-3-244000-244 000Instance
Paymnets For Financial Assets Amortised Cost-1.0credit-3190000190 000Instance
Purchase of property, plant and equipment, classified as investing activities-1.0credit-3259000259 000Instance
Proceeds from sales of property, plant and equipment, classified as investing activities1.0debit-32500025 000Instance
Purchase of intangible assets, classified as investing activities-1.0credit-37700077 000Instance
Cash flows from (used in) increase (decrease) in current borrowings1.0debit-3-400000-400 000Instance
Cash receipts from repayment of advances and loans made to related parties1.0debit-3400000400 000Instance
Purchase of interests in associates-1.0credit-32200022 000Instance
Other cash payments to acquire interests in joint ventures, classified as investing activities-1.0credit-300Instance
Плащания по финансови обезпечения1.0debit-3-400000-400 000Instance
Постъпления по предоставени финансови обезпечения1.0debit-300Instance
Cash flows from (used in) financing activitiesdebit-3-3067000-3 067 000InstanceOK
Dividends paid, classified as financing activities-1.0credit-329130002 913 000Instance
Payments of lease liabilities, classified as financing activities-1.0credit-33300033 000Instance
Proceeds from government grants, classified as financing activities1.0debit-3139000139 000Instance
Възстановени неусвоени финансирания1.0debit-300Instance
Other inflows (outflows) of cash, classified as financing activities1.0debit-3-260000-260 000Instance

1 Extended Link [ http://bulgarianstockexchange.com/xbrl/2023/roles/otchetzavseobhvatnijadohod ]
2Context c-1 [ 2023-01-01 - 2023-12-31 ]
3Unit u-1
Comprehensive incomecredit-31254300012 543 000InstanceOK
Profit (loss)1.0credit-31252100012 521 000InstanceOK
Profit (loss) before tax1.0credit-31399700013 997 000InstanceOK
Profit (loss) from operating activities1.0credit-366880006 688 000InstanceOK
Revenue from contracts with customers1.0credit-31771100017 711 000Instance
Other income1.0credit-3498000498 000Instance
Raw materials and consumables used-1.0debit-37400074 000Instance
Services expense-1.0debit-360750006 075 000Instance
Depreciation and amortisation expense-1.0debit-3822000822 000Instance
Employee benefits expense-1.0debit-341810004 181 000Instance
Impairment loss (impairment gain and reversal of impairment loss) determined in accordance with IFRS 9-1.0debit-300Instance
Other expenses, by nature-1.0debit-3369000369 000Instance
Finance income (cost)1.0credit-372330007 233 000InstanceOK
Finance income1.0credit-385610008 561 000Instance
Finance costs-1.0debit-313280001 328 000Instance
Profit Joint Venture1.0credit-3-10000-10 000Instance
Proft Associates1.0credit-38600086 000Instance
Tax expense (income)-1.0debit-314760001 476 000Instance
Other comprehensive income1.0credit-32200022 000InstanceOK
Other comprehensive income that will not be reclassified to profit or loss, net of tax1.0credit-32300023 000InstanceOK
Other comprehensive income, before tax, gains (losses) on remeasurements of defined benefit plans1.0credit-3-26000-26 000Instance
Gains (losses) recognised in other comprehensive income excluding exchange differences, fair value measurement, assets1.0-35400054 000Instance
Income tax relating to share of other comprehensive income of associates and joint ventures accounted for using equity method that will not be reclassified to profit or loss-1.0debit-350005 000Instance
Other comprehensive income that will be reclassified to profit or loss, net of tax1.0credit-3-1000-1 000InstanceOK
Gains (losses) on financial assets measured at fair value through other comprehensive income, before tax1.0credit-3-1000-1 000Instance
Income tax relating to financial assets measured at fair value through other comprehensive income included in other comprehensive income-1.0debit-3-00Instance
2Context c-2 [ 2022-01-01 - 2022-12-31 ]
3Unit u-1
Comprehensive incomecredit-344210004 421 000InstanceOK
Profit (loss)1.0credit-345330004 533 000InstanceOK
Profit (loss) before tax1.0credit-351280005 128 000InstanceOK
Profit (loss) from operating activities1.0credit-350330005 033 000InstanceOK
Revenue from contracts with customers1.0credit-31725800017 258 000Instance
Other income1.0credit-3400000400 000Instance
Raw materials and consumables used-1.0debit-37800078 000Instance
Services expense-1.0debit-350200005 020 000Instance
Depreciation and amortisation expense-1.0debit-3788000788 000Instance
Employee benefits expense-1.0debit-334950003 495 000Instance
Impairment loss (impairment gain and reversal of impairment loss) determined in accordance with IFRS 9-1.0debit-329650002 965 000Instance
Other expenses, by nature-1.0debit-3279000279 000Instance
Finance income (cost)1.0credit-38500085 000InstanceOK
Finance income1.0credit-3657000657 000Instance
Finance costs-1.0debit-3572000572 000Instance
Profit Joint Venture1.0credit-3-3000-3 000Instance
Proft Associates1.0credit-31300013 000Instance
Tax expense (income)-1.0debit-3595000595 000Instance
Other comprehensive income1.0credit-3-112000-112 000InstanceOK
Other comprehensive income that will not be reclassified to profit or loss, net of tax1.0credit-32000020 000InstanceOK
Other comprehensive income, before tax, gains (losses) on remeasurements of defined benefit plans1.0credit-35900059 000Instance
Gains (losses) recognised in other comprehensive income excluding exchange differences, fair value measurement, assets1.0-3-43000-43 000Instance
Income tax relating to share of other comprehensive income of associates and joint ventures accounted for using equity method that will not be reclassified to profit or loss-1.0debit-3-4000-4 000Instance
Other comprehensive income that will be reclassified to profit or loss, net of tax1.0credit-3-132000-132 000InstanceOK
Gains (losses) on financial assets measured at fair value through other comprehensive income, before tax1.0credit-3-148000-148 000Instance
Income tax relating to financial assets measured at fair value through other comprehensive income included in other comprehensive income-1.0debit-3-16000-16 000Instance
2Context c-13 [ 2022-01-01 - 2022-12-31 ] ( ifrs-full:IssuedCapitalMember )
3Unit u-1
Comprehensive incomecredit-300InstanceOK
Profit (loss)1.0credit-300Instance
Other comprehensive income1.0credit-300Instance
2Context c-14 [ 2022-01-01 - 2022-12-31 ] ( ifrs-full:TreasurySharesMember )
3Unit u-1
Comprehensive incomecredit-3-00InstanceOK
Profit (loss)1.0credit-3-00Instance
Other comprehensive income1.0credit-3-00Instance
2Context c-15 [ 2022-01-01 - 2022-12-31 ] ( ifrs-full:CapitalRedemptionReserveMember )
3Unit u-1
Comprehensive incomecredit-300InstanceOK
Profit (loss)1.0credit-3-00Instance
Other comprehensive income1.0credit-3-00Instance
2Context c-16 [ 2022-01-01 - 2022-12-31 ] ( ifrs-full:StatutoryReserveMember )
3Unit u-1
Comprehensive incomecredit-300InstanceOK
Profit (loss)1.0credit-300Instance
Other comprehensive income1.0credit-300Instance
2Context c-17 [ 2022-01-01 - 2022-12-31 ] ( ifrs-full:MiscellaneousOtherReservesMember )
3Unit u-1
Comprehensive incomecredit-300InstanceOK
Profit (loss)1.0credit-300Instance
Other comprehensive income1.0credit-300Instance
2Context c-18 [ 2022-01-01 - 2022-12-31 ] ( ifrs-full:ReserveOfGainsAndLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeMember )
3Unit u-1
Comprehensive incomecredit-3-171000-171 000InstanceOK
Profit (loss)1.0credit-300Instance
Other comprehensive income1.0credit-3-171000-171 000Instance
2Context c-19 [ 2022-01-01 - 2022-12-31 ] ( ifrs-full:RetainedEarningsMember )
3Unit u-1
Comprehensive incomecredit-345920004 592 000InstanceOK
Profit (loss)1.0credit-345330004 533 000Instance
Other comprehensive income1.0credit-35900059 000Instance
2Context c-27 [ 2023-01-01 - 2023-12-31 ] ( ifrs-full:IssuedCapitalMember )
3Unit u-1
Comprehensive incomecredit-300InstanceOK
Profit (loss)1.0credit-300Instance
Other comprehensive income1.0credit-300Instance
2Context c-28 [ 2023-01-01 - 2023-12-31 ] ( ifrs-full:TreasurySharesMember )
3Unit u-1
Comprehensive incomecredit-3-00InstanceOK
Profit (loss)1.0credit-3-00Instance
Other comprehensive income1.0credit-3-00Instance
2Context c-29 [ 2023-01-01 - 2023-12-31 ] ( ifrs-full:CapitalRedemptionReserveMember )
3Unit u-1
Comprehensive incomecredit-300InstanceOK
Profit (loss)1.0credit-3-00Instance
Other comprehensive income1.0credit-3-00Instance
2Context c-30 [ 2023-01-01 - 2023-12-31 ] ( ifrs-full:StatutoryReserveMember )
3Unit u-1
Comprehensive incomecredit-300InstanceOK
Profit (loss)1.0credit-300Instance
Other comprehensive income1.0credit-300Instance
2Context c-31 [ 2023-01-01 - 2023-12-31 ] ( ifrs-full:MiscellaneousOtherReservesMember )
3Unit u-1
Comprehensive incomecredit-300InstanceOK
Profit (loss)1.0credit-300Instance
Other comprehensive income1.0credit-300Instance
2Context c-32 [ 2023-01-01 - 2023-12-31 ] ( ifrs-full:ReserveOfGainsAndLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeMember )
3Unit u-1
Comprehensive incomecredit-34800048 000InstanceOK
Profit (loss)1.0credit-300Instance
Other comprehensive income1.0credit-34800048 000Instance
2Context c-33 [ 2023-01-01 - 2023-12-31 ] ( ifrs-full:RetainedEarningsMember )
3Unit u-1
Comprehensive incomecredit-31249500012 495 000InstanceOK
Profit (loss)1.0credit-31252100012 521 000Instance
Other comprehensive income1.0credit-3-26000-26 000Instance


Copyright (c) 2020 UBPartner.