XML 117 R34.htm IDEA: XBRL DOCUMENT v3.20.1
Investee Companies and other investments (Tables)
 12 Months Ended
Dec. 31, 2019
Disclosure of associates [abstract]  
Schedule of Composition of Investments
Composition of the investments

   
December 31
  
   
2019
    
2018
  
   
€ in thousands
  
             
Investment in shares
    
23,580
      
19,641
  
Long-term loans
    
10,595
      
8,774
  
Deferred interest
    
(614
)
    
(669
)
     
33,561
      
27,746
  
Current Maturities of the long-term loans
    
-
      
415
  
     
33,561
      
28,161
Schedule of Changes in Investments
Changes in investments

   
2019
    
2018
  
Changes in equity and loans:
  
€ in thousands
  
       
Balance as at January 1
    
28,161
      
30,820
  
Repayment of long term loans
    
(370
)
    
(4,576
)
Interest and reevaluation in connection with long term loans
    
782
      
1,079
  
Deferred interest
    
54
      
52
  
Elimination of interest on loan from related party
    
(868
)
    
(1,130
)
The Company’s share of income
    
3,086
      
2,545
  
Foreign currency translation adjustments
    
2,716
      
(629
)
Balance as at December 31
    
33,561
      
28,161
  
Summary of Information on Financial Position
Summary information on financial position

 

   Rate of
ownership		   Current
Assets		   Non-
current
assets		   Total
assets		   Current
liabilities		   Non-
current
liabilities		   Total
liabilities		   Equity
attributable
to the
owners of
the
Company		   Company’s
share		   Surplus
Costs
and
goodwill		   Other
Adjustments		   Carrying
Amount of
investment		 
    %  €in thousands 
2019                                                             
Dori Energy    50    44    62,484    62,506    (215)   (20,852)   (21,067)   41,483    20,742    3,269    (431)   23,580 
                                                              
2018                                                             
Dori Energy    50    1,154    49,629    50,783    (204)   (18,005)   (18,209)   32,574    16,287    3,376    (22)   19,641 
Summary of Information on Operating Results
Summary information on operating results

   
Rate of ownership
as of December
    
Income
for the year
    
Company’s
share
    
Elimination of interest on loan from related party
    
Other
Adjustments
    
Company’s share
of income of investee
  
   
%
    
€ in thousands
  
2019
                                    
Dori Energy
    
50
      
5,281
      
2,640
      
868
      
(422
)
    
3,086
  
                                                 
2018
                                                
Dori Energy
    
50
      
3,668
      
1,834
      
1,130
      
(419
)
    
2,545
  
Schedule of Composition of Advances on Account of Investments
Composition of Advances on account of investments

   
December 31
  
   
2019
    
2018
  
   
€ in thousands
  
On account of the Manara PSP
    
883
      
798
  
     
883
      
798
  
Schedule of Composition Short-term and Long-term of Financial Assets
Composition of short-term and long-term financial assets

   
December 31
  
   
2019
    
2018
  
   
€ in thousands
  
Income receivable in connection with the A.R.Z. Electricity PSP
    
1,418
      
1,282
  
     
1,418
      
1,282
  
Schedule of Sale of Italian Indirect Wholly-Owned Subsidiaries
Identifiable assets sold and liabilities assumed (based on provisional amounts as described hereunder):
`
   
December 31 2019
  
   
€ in thousands
  
Cash and cash equivalents
    
4,106
  
         
Trade and other receivables
    
4,569
  
Deferred tax and advance tax payment and tax provision
    
2,864
  
Fixed assets
    
41,431
  
Restricted cash
    
156
  
Right of use asset
    
1,356
  
Trade and other payables
    
(2,458
)
Loans and borrowings
    
(30,725
)
Lease liability
    
(1,377
)
Total net identifiable assets
    
19,992
  
         
Capital gain
    
18,770
  
     
38,692
  
Cash and cash equivalents
    
(4,106
)
         
Proceeds from sale of investments
    
34,586
  
Schedule of Identifiable Assets Acquired and Liabilities Assumed
Identifiable assets acquired and liabilities assumed (based on amounts as described hereunder):

   
Acquisition date
  
   
€ in thousands
  
       
Asset from concessions project
    
28,927
  
Intangible asset
    
5,505
  
Restricted cash
    
1,795
  
Long-term loan
    
(21,370
)
Working Capital, net (excluding cash and cash equivalents)
    
(119
)
Deferred tax
    
(4,887
)
Total net identifiable assets
    
9,851
  
Schedule of Aggregate Cash Flows Derived
The aggregate cash flows derived for the Company as a result of the acquisition:

   
€ in thousands
  
Cash and cash equivalents paid
    
11,815
  
Less - cash and cash equivalents of the subsidiary
    
(1,964
)
     
9,851
  

(*)The fair value of the income receivable in connection with concession project was calculated according to the cash flows expected to be received from the Israeli Electricity Authority for a period of 16 years, discounted at a weighted interest rate of 5.9% reflecting the credit risk of the debtor.
Schedule of Composition of Asset from Concession Project
Composition of Asset from concession project

   
Asset from concession project
  
   
€ in thousands
  
Balance as at December 31, 2018
    
27,002
  
         
Total income recognized in profit or loss
    
1,757
  
Proceeds from asset from concession project
    
(2,994
)
Foreign Currency translation adjustments
    
2,820
  
         
Balance as at December 31, 2019
    
28,585
  
Less current maturities
    
1,463
  
Long-term Asset from concession project
    
27,122