XML 67 R47.htm IDEA: XBRL DOCUMENT
v3.22.1

Financial Instruments (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2021
Disclosure of detailed information about financial instruments [abstract] |
Schedule of Composition of Derivatives |
|  | For the year ended December |
|  | 2021 |  |  | 2020 |
|  | € in thousands |
Derivatives presented under current assets |  |  |  |  |  |
Currency swap |  |  | 639 |  |  |  | 12 |
Forward contracts |  |  | - |  |  |  | 66 |
|  |  | 639 |  |  |  | 78 |
Derivatives presented under non-current assets |  |  |  |  |  |  |  |
Financial power swap |  |  | - |  |  |  | 10,238 |
Currency swap |  |  | 2,635 |  |  |  | - |
|  |  | 2,635 |  |  |  | 10,238 |
Derivatives presented under current liabilities |  |  |  |  |  |  |  |
Swap contracts |  |  | (3,431 | ) |  |  | (1,378 | )
Financial power swap |  |  | (11,352 | ) |  |  | - |
|  |  | (14,783 | ) |  |  | (1,378 | )
Derivatives presented under non-current liabilities |  |  |  |  |  |  |  |
Financial power swap |  |  | (9,542 | ) |  |  | - |
Currency swap |  |  | - |  |  |  | (144 | )
Swap contracts |  |  | (565 | ) |  |  | (8,192 | )
|  |  | (10,107 | ) |  |  | (8,336 | )
Schedule of Forward and SWAP Contracts |
|  | December 31, 2021 |
|  | Currency/ linkage/interest rate receivable |  |  | Currency/ Linkage/interest rate Payable |  |  | Date of expiration |  |  | Fair value - € in thousand |
Euro 17.6 million interest swap transaction for a period of 18 years, semi-annually. |  |  | Euribor 6 months |  |  |  | Fixed 1% |  |  |  | December 20, 2037 |  |  |  | (706 | )
The principal of the interest rate swap transaction is based on a pre-determined sculptured repayment schedule in the maximum amount of Euro 131 million. Following the refinance of Talasol Project, there were unwinding of the interest rate SWAP in an amount of €3,290 thousand. |  |  | Euribor 6 months |  |  |  | Fixed 0.9412% |  |  |  | September 30, 2031 |  |  |  | (3,290 | )
NIS 100 million currency swap transaction Euro/NIS for a period of 4 years, semi-annually. |  |  | NIS |  |  |  | Euro |  |  |  | June 2025 |  |  |  | 3,274 |
Financial power swap- Electricity price swap fixed for float |  |  | Electricity price in Spain |  |  |  | Fixed price |  |  |  | September 30, 2030 |  |  |  | (20,894 | )
Schedule of Contractual Maturities of Financial Liabilities |
|  | December 31, 2021 |
|  | Carrying |  |  | Contractual |  |  | Less than |  |  |  |  |  |  |  |  | More than |
|  | amount |  |  | cash flows |  |  | 1 year |  |  | 2 years |  |  | 3-5 years |  |  | 5 years |
|  | € in thousands |
Non-derivative financial liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Long term loans, including current maturities |  |  | 218,895 |  |  |  | 240,038 |  |  |  | 147,127 |  |  |  | 20,671 |  |  |  | 18,347 |  |  |  | 53,892 |
Debentures |  |  | 137,299 |  |  |  | 150,116 |  |  |  | 24,244 |  |  |  | 66,481 |  |  |  | 59,391 |  |  |  | - |
Lease liabilities |  |  | 20,129 |  |  |  | 25,825 |  |  |  | 4,832 |  |  |  | 2,244 |  |  |  | 2,201 |  |  |  | 16,548 |
Trade payables and other accounts payable |  |  | 22,058 |  |  |  | 22,058 |  |  |  | 22,058 |  |  |  | - |  |  |  | - |  |  |  | - |
|  |  | 398,381 |  |  |  | 438,037 |  |  |  | 198,261 |  |  |  | 89,396 |  |  |  | 79,939 |  |  |  | 70,440 |
Derivative finance liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Financial power swap |  |  | 20,894 |  |  |  | 20,894 |  |  |  | 11,352 |  |  |  | 14,079 |  |  |  | 1,961 |  |  |  | (6,498 | )
Swap contracts |  |  | 3,996 |  |  |  | 3,996 |  |  |  | 3,431 |  |  |  | 234 |  |  |  | 157 |  |  |  | 174 |
|  |  | 24,890 |  |  |  | 24,890 |  |  |  | 14,783 |  |  |  | 14,313 |  |  |  | 2,118 |  |  |  | (6,324 | )
|  | December 31, 2020 |
|  | Carrying |  |  | Contractual |  |  | Less than |  |  |  |  |  |  |  |  | More than |
|  | amount |  |  | cash flows |  |  | 1 year |  |  | 2 years |  |  | 3-5 years |  |  | 5 years |
|  | € in thousands |
Non-derivative financial liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Long term loans, including current maturities |  |  | 198,169 |  |  |  | 263,112 |  |  |  | 20,896 |  |  |  | 34,645 |  |  |  | 32,594 |  |  |  | 174,977 |
Debentures |  |  | 82,724 |  |  |  | 91,431 |  |  |  | 13,502 |  |  |  | 33,368 |  |  |  | 44,561 |  |  |  | - |
Lease liabilities |  |  | 17,789 |  |  |  | 28,910 |  |  |  | 1,051 |  |  |  | 1,941 |  |  |  | 1,799 |  |  |  | 24,119 |
Trade payables and other accounts payable |  |  | 13,706 |  |  |  | 13,706 |  |  |  | 13,706 |  |  |  | - |  |  |  | - |  |  |  | - |
|  |  | 312,388 |  |  |  | 397,159 |  |  |  | 49,155 |  |  |  | 69,954 |  |  |  | 78,954 |  |  |  | 199,096 |
Derivative finance liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Currency swap |  |  | 132 |  |  |  | 132 |  |  |  | (12 | ) |  |  | 63 |  |  |  | 81 |  |  |  | - |
Swap contracts |  |  | 9,570 |  |  |  | 9,570 |  |  |  | 1,378 |  |  |  | 2,490 |  |  |  | 2,109 |  |  |  | 3,593 |
|  |  | 9,702 |  |  |  | 9,702 |  |  |  | 1,366 |  |  |  | 2,553 |  |  |  | 2,190 |  |  |  | 3,593 |
Schedule of Company's Exposure to Linkage and Foreign Currency Risk |
|  | December 31, 2021 |
|  | Non-monetary/ Non finance |  |  | NIS(*) |  |  | Unlinked |  |  | EURO |  |  | Total |
|  | € in thousands |
Current assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  |  | - |  |  |  | 30,405 |  |  |  | 1,090 |  |  |  | 9,734 |  |  |  | 41,229 |
Marketable securities |  |  | - |  |  |  | - |  |  |  | 1,946 |  |  |  | - |  |  |  | 1,946 |
Short term deposits |  |  | - |  |  |  | 28,410 |  |  |  | - |  |  |  | - |  |  |  | 28,410 |
Restricted cash |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 1,000 |  |  |  | 1,000 |
Receivable from concession project |  |  | - |  |  |  | 1,784 |  |  |  | - |  |  |  | - |  |  |  | 1,784 |
Trade and other receivables |  |  | 1,020 |  |  |  | 739 |  |  |  | - |  |  |  | 7,728 |  |  |  | 9,487 |
Non-current assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Investments in equity accounted investees |  |  | 25,534 |  |  |  | 8,495 |  |  |  | - |  |  |  | - |  |  |  | 34,029 |
Advances on account of investments |  |  | 1,554 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 1,554 |
Receivable from concession project |  |  | - |  |  |  | 26,909 |  |  |  | - |  |  |  | - |  |  |  | 26,909 |
Fixed assets |  |  | 340,065 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 340,065 |
Right-of-use asset |  |  | 23,367 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 23,367 |
Intangible asset |  |  | 4,762 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 4,762 |
Restricted cash and deposits |  |  | - |  |  |  | 6,630 |  |  |  | - |  |  |  | 9,000 |  |  |  | 15,630 |
Deferred tax |  |  | 12,952 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 12,952 |
Long term receivables |  |  | 1,928 |  |  |  | 1,272 |  |  |  | - |  |  |  | 2,188 |  |  |  | 5,388 |
Derivatives |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 2,635 |  |  |  | 2,635 |
Current liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Current maturities of long term bank loans |  |  | - |  |  |  | (2,024 | ) |  |  | - |  |  |  | (124,156 | ) |  |  | (126,180 | )
Current maturities of long term loans |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (16,401 | ) |  |  | (16,401 | )
Current maturities of debentures |  |  | - |  |  |  | (19,806 | ) |  |  | - |  |  |  | - |  |  |  | (19,806 | )
Trade payables |  |  | - |  |  |  | (218 | ) |  |  | - |  |  |  | (2,686 | ) |  |  | (2,904 | )
Other payables |  |  | - |  |  |  | (6,882 | ) |  |  | (527 | ) |  |  | (13,397 | ) |  |  | (20,806 | )
Current maturities of derivatives |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (14,783 | ) |  |  | (14,783 | )
Current maturities of lease liabilities |  |  |  |  |  |  | (3,782 | ) |  |  | - |  |  |  | (547 | ) |  |  | (4,329 | )
Non-current liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Long-term lease liabilities |  |  | - |  |  |  | (5,154 | ) |  |  | - |  |  |  | (10,646 | ) |  |  | (15,800 | )
Long-term loans |  |  | - |  |  |  | (15,803 | ) |  |  | - |  |  |  | (23,290 | ) |  |  | (39,093 | )
Other long-term bank loans |  |  | - |  |  |  | (6,898 | ) |  |  | - |  |  |  | (30,323 | ) |  |  | (37,221 | )
Debentures |  |  | - |  |  |  | (117,493 | ) |  |  | - |  |  |  | - |  |  |  | (117,493 | )
Deferred tax |  |  | (8,836 | ) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (8,836 | )
Derivatives |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (10,107 | ) |  |  | (10,107 | )
Other long-term liabilities |  |  | - |  |  |  | (3,905 | ) |  |  | - |  |  |  | - |  |  |  | (3,905 | )
Total exposure in statement |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
of financial position in |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
respect of financial assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
and financial liabilities |  |  | 402,346 |  |  |  | (77,321 | ) |  |  | 2,509 |  |  |  | (214,051 | ) |  |  | 113,483 |
(*) Including items linked to the Israeli CPI
|  | December 31, 2020 |
|  | Non-monetary/ Non finance |  |  | NIS(*) |  |  | Unlinked |  |  | EURO |  |  | Total |
|  | € in thousands |
Current assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  |  | - |  |  |  | 50,195 |  |  |  | 952 |  |  |  | 15,698 |  |  |  | 66,845 |
Marketable securities |  |  | - |  |  |  | - |  |  |  | 1,761 |  |  |  | - |  |  |  | 1,761 |
Short term deposits |  |  | - |  |  |  | 8,113 |  |  |  | - |  |  |  | - |  |  |  | 8,113 |
Restricted cash |  |  | - |  |  |  | 1,491 |  |  |  | - |  |  |  | - |  |  |  | 1,491 |
Receivable from concession project |  |  | 380 |  |  |  | 3,155 |  |  |  | 384 |  |  |  | 5,906 |  |  |  | 9,825 |
Non-current assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Investments in equity accounted investees |  |  | 23,489 |  |  |  | 8,745 |  |  |  | - |  |  |  | - |  |  |  | 32,234 |
Advances on account of investments |  |  | 2,423 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 2,423 |
Receivable from concession project |  |  | - |  |  |  | 25,036 |  |  |  | - |  |  |  | - |  |  |  | 25,036 |
Fixed assets |  |  | 264,095 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 264,095 |
Right-of-use asset |  |  | 17,209 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 17,209 |
Intangible asset |  |  | 4,604 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 4,604 |
Restricted cash and deposits |  |  | - |  |  |  | 5,882 |  |  |  | - |  |  |  | 4,049 |  |  |  | 9,931 |
Deferred tax |  |  | 3,605 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 3,605 |
Long term receivables |  |  | 2,593 |  |  |  | 30 |  |  |  | - |  |  |  | 139 |  |  |  | 2,762 |
Derivatives |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 10,238 |  |  |  | 10,238 |
Current liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Current maturities of long term bank loans |  |  | - |  |  |  | (1,762 | ) |  |  | - |  |  |  | (8,470 | ) |  |  | (10,232 | )
Current maturities of long term loans |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (4,021 | ) |  |  | (4,021 | )
Current maturities of debentures |  |  | - |  |  |  | (10,600 | ) |  |  | - |  |  |  | - |  |  |  | (10,600 | )
Trade payables |  |  | - |  |  |  | (221 | ) |  |  | - |  |  |  | (12,166 | ) |  |  | (12,387 | )
Other payables |  |  | - |  |  |  | (974 | ) |  |  | (666 | ) |  |  | (1,953 | ) |  |  | (3,593 | )
Current maturities of derivatives |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,378 | ) |  |  | (1,378 | )
Current maturities of lease liabilities |  |  | - |  |  |  | (77 | ) |  |  | - |  |  |  | (413 | ) |  |  | (490 | )
Non-current liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Long-term lease liabilities |  |  | - |  |  |  | (1,436 | ) |  |  | - |  |  |  | (15,863 | ) |  |  | (17,299 | )
Long-term loans |  |  | - |  |  |  | (15,520 | ) |  |  | - |  |  |  | (119,000 | ) |  |  | (134,520 | )
Other long-term bank loans |  |  | - |  |  |  | (5,102 | ) |  |  | - |  |  |  | (44,294 | ) |  |  | (49,396 | )
Debentures |  |  | - |  |  |  | (72,124 | ) |  |  | - |  |  |  | - |  |  |  | (72,124 | )
Deferred tax |  |  | (7,806 | ) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (7,806 | )
Derivatives |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (8,336 | ) |  |  | (8,336 | )
Other long-term liabilities |  |  | - |  |  |  | (2,478 | ) |  |  | (486 | ) |  |  | - |  |  |  | (2,964 | )
Total exposure in statement |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
of financial position in |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
respect of financial assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
and financial liabilities |  |  | 310,592 |  |  |  | (7,647 | ) |  |  | 1,945 |  |  |  | (179,864 | ) |  |  | 125,026 |
(*) Including items linked to CPI
Schedule of Significant Exchange Rates |
|  | For the year ended December 31 |
|  | Rate of |  |  |  |  |  | Rate of |  |  |  |
|  | Change |  |  |  |  |  | Change |  |  |  |
|  | % |  |  | Dollar |  |  | % |  |  | NIS |
1 Euro in 2021 |  |  | (7.7 | ) |  |  | 1.132 |  |  |  | (10.8 | ) |  |  | 3.520 |
1 Euro in 2020 |  |  | 9.3 |  |  |  | 1.227 |  |  |  | 1.7 |  |  |  | 3.944 |
Schedule of Sensitivity Analysis |
|  | December 31, 2021 |
|  | Increase |  |  | Decrease |
|  | Equity |  |  | Equity |
|  | € thousands |
Change in the exchange rate of: |  |  |  |  |  |
5% in the USD |  |  | 111 |  |  |  | (111 | )
5% in NIS |  |  | (1,098 | ) |  |  | 1,098 |
|  | December 31, 2020 |
|  | Increase |  |  | Increase |
|  | Equity |  |  | Equity |
|  | € thousands |
Change in the exchange rate of: |  |  |  |  |  |
5% in the USD |  |  | 79 |  |  |  | (79 | )
5% in NIS |  |  | 290 |  |  |  | (290 | )
Schedule of Change in Interest Rate |
|  | December 31, |
|  | 2021 |  |  | 2020 |
|  | Profit or loss |  |  | Profit or loss |
|  | € in thousands |
Increase of 1% |  |  | 2,446 |  |  |  | 803 |
Increase of 3% |  |  | 7,368 |  |  |  | 2,444 |
Decrease of 1% |  |  | (2,474 | ) |  |  | (836 | )
Decrease of 3% |  |  | (7,396 | ) |  |  | (2,477 | )
Schedule of Statement of Fair value of Other Financial Liabilities |
|  | December 31, 2021
|  |  |  |  | Fair value |  |  |  |
|  | Carrying |  |  |  |  |  |  |  |  |  |  | Valuation techniques for |  | Inputs used to
|  | amount |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |  | determining fair value |  | determine fair value
|  | € in thousands |  |  |  |
Non-current liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Debentures |  |  | 137,299 |  |  |  | 140,293 |  |  |  | - |  |  |  | - |  |  |  |
Loans from banks and others (including current maturities) |  |  | 218,895 |  |  |  | - |  |  |  | 223,287 |  |  |  | - |  | Discounting future cash flows by the market interest rate on the date of measurement. |  | Discount rate of Euribor+ 1.76%- 2.75% with a zero floor, Euribor+ 5.27%, fix rate for 5 years 2.9%-3.55% and 4.65% Linkage to Consumer price index in Israel
|  |  | 356,194 |  |  |  | 140,293 |  |  |  | 223,287 |  |  |  | - |  |  |  |
|  | December 31, 2020
|  |  |  |  | Fair value |  |  |  |
|  | Carrying |  |  |  |  |  |  |  |  |  |  | Valuation techniques for |  | Inputs used to
|  | amount |  |  | Level 1 |  |  | Level 2 |  |  | Level 3 |  | determining fair value |  | determine fair value
|  | € in thousands |  |  |  |
Non-current liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Debentures |  |  | 82,724 |  |  |  | 84,814 |  |  |  | - |  |  |  | - |  |  |  |
Loans from banks and others (including current maturities) |  |  | 198,169 |  |  |  | - |  |  |  | 209,005 |  |  |  | - |  | Discounting future cash flows by the market interest rate on the date of measurement. |  | Discount rate of Euribor+ 2.53%, fix rate for 5 years 2.9%-3.1% and 4.65% Linkage to Consumer price index in Israel
|  |  | 280,893 |  |  |  | 84,814 |  |  |  | 209,005 |  |  |  | - |  |  |  |
Schedule of Interest Rates Used to Discount Estimated Cash Flows |
| December 31
| 2021 |  | 2020
| %
Non-current liabilities: |  |  |
Loans from banks | Euribor+ 1.76%- 2.75% with a zero floor |  | Euribor+ 1.76%- 2.75% with a zero floor
Loans from banks | 4.65% Linkage to Consumer price index in Israel |  | 4.65% Linkage to Consumer price index in Israel
Loans from banks | fix rate for 5 years 2.9% - 3.55% |  | fix rate for 5 years 2.9% - 3.55%
Loans from others | Euribor+ 5.27% |  | Euribor+ 5.27%
Loans from others | 7% Linkage to Consumer price index in Israel and fixed rate of 5.5% |  | 3%
Schedule of Fair Values Hierarchy |
|  | December 31, 2021
|  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |  | Valuation techniques for
|  | € in thousands |  | determining fair value
Marketable securities |  |  | 1,946 |  |  |  | - |  |  |  | - |  |  |  | 1,946 |  | Market price
Swap contracts |  |  | - |  |  |  | (3,996 | ) |  |  | - |  |  |  | (3,996 | ) | Fair value is measured by discounting the future cash flows, over the period of the contract and using market interest rates appropriate for similar instruments, including the adjustment required for the parties’ credit risks.
Currency swap |  |  | - |  |  |  | 3,274 |  |  |  | - |  |  |  | 3,274 |  | Fair value is measured by discounting the future cash flows, over the period of the contract and using market interest rates appropriate for similar instruments, including the adjustment required for the parties’ credit risks.
Dori Energy loan |  |  | - |  |  |  | - |  |  |  | 8,495 |  |  |  | 8,495 |  | The fair value is measured by discounting the expected future loan repayments and using market interest rates appropriate for similar instruments, including the adjustment required for the parties’ credit risks. The discounting rate was estimated at approximately 10% and the expected yearly change of Israeli Consumer Price Index, during the expected lifetime of the loan, was estimated at approximately 1%.
Financial power swap |  |  | - |  |  |  | - |  |  |  | (20,894 | ) |  |  | (20,894 | ) | Fair value is measured by discounting the future fixed and assessed cash flows, over the period of the contract and using market interest rates appropriate for similar instruments. The value is adjusted for the parties’ credit risks.
|  | December 31, 2020
|  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |  | Valuation techniques for
|  | € in thousands |  | determining fair value
Marketable securities |  |  | 1,761 |  |  |  | - |  |  |  | - |  |  |  | 1,761 |  | Market price
Forward contracts |  |  | - |  |  |  | 66 |  |  |  | - |  |  |  | 66 |  | Fair value measured on the basis of discounting the difference between the forward price in the contract and the current forward price for the residual period until redemption using market interest rates appropriate for similar instruments, including the adjustment required for the parties’ credit risks.
Swap contracts |  |  | - |  |  |  | (9,570 | ) |  |  | - |  |  |  | (9,570 | ) | Fair value is measured by discounting the future cash flows, over the period of the contract and using market interest rates appropriate for similar instruments, including the adjustment required for the parties’ credit risks.
Currency swap |  |  | - |  |  |  | (132 | ) |  |  | - |  |  |  | (132 | ) | Fair value is measured by discounting the future cash flows, over the period of the contract and using market interest rates appropriate for similar instruments, including the adjustment required for the parties’ credit risks.
Dori Energy loan |  |  | - |  |  |  | - |  |  |  | 8,745 |  |  |  | 8,745 |  | The fair value is measured by discounting the expected future loan repayments and using market interest rates appropriate for similar instruments, including the adjustment required for the parties’ credit risks. The discounting rate was estimated at approximately 10% and the expected yearly change of Israeli Consumer Price Index, during the expected lifetime of the loan, was estimated at approximately 1%.
Financial power swap |  |  | - |  |  |  | - |  |  |  | 10,238 |  |  |  | 10,238 |  | Fair value is measured by discounting the future fixed and assessed cash flows, over the period of the contract and using market interest rates appropriate for similar instruments. The value is adjusted for the parties’ credit risks.
Schedule of Reconciliation Financial Instruments Carried at Fair Value |
|  | Financial assets |
|  | Dori Energy loan |
|  | € in thousands |
Balance as at December 31, 2019 |  |  | 10,595 |
Total income recognized in profit or loss |  |  | 758 |
Repayment |  |  | (2,378 | )
Foreign Currency translation adjustments |  |  | (230 | )
Balance as at December 31, 2020 |  |  | 8,745 |
Total income recognized in profit or loss |  |  | 799 |
Grant of loan |  |  | 335 |
Repayment |  |  | (2,259 | )
Foreign Currency translation adjustments |  |  | 875 |
Balance as at December 31, 2021 |  |  | 8,495 |
|  | Financial assets |
|  | Financial power swap |
|  | € in thousands |
Balance as at December 31, 2019 |  |  | 4,967 |
Total income recognized in other comprehensive income |  |  | 5,271 |
Balance as at December 31, 2020 |  |  | 10,238 |
Total income is recognized in other comprehensive income |  |  | (31,132 | )
Balance as at December 31, 2021 |  |  | (20,894 | )

X
- Definition The disclosure of detailed information about company's exposure to linkage and foreign currency risk. + References No definition available. + Details
Name: | ello_DisclosureOfDetailedInformationAboutCompanyExposureToLinkageAndForeignCurrencyRiskExplanatory
Namespace Prefix: | ello_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of detailed information about forward and swap contracts. + References No definition available. + Details
Name: | ello_DisclosureOfDetailedInformationAboutForwardAndSWAPContractsExplanatory
Namespace Prefix: | ello_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for the effect of changes in foreign exchange rates. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 21 -IssueDate 2021-01-01 -Section Disclosure -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IAS&num=21&code=ifrs-tx-2021-en-r&doctype=Standard&dita_xref=IAS21_g51-57_TI -URIDate 2021-03-24 + Details
Name: | ifrs-full_DisclosureOfEffectOfChangesInForeignExchangeRatesExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of the fair value measurement of assets. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 13 -IssueDate 2021-01-01 -Paragraph 93 -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IFRS&num=13&code=ifrs-tx-2021-en-r&anchor=para_93&doctype=Standard -URIDate 2021-03-24 + Details
Name: | ifrs-full_DisclosureOfFairValueMeasurementOfAssetsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of the fair value measurement of liabilities. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 13 -IssueDate 2021-01-01 -Paragraph 93 -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IFRS&num=13&code=ifrs-tx-2021-en-r&anchor=para_93&doctype=Standard -URIDate 2021-03-24 + Details
Name: | ifrs-full_DisclosureOfFairValueMeasurementOfLiabilitiesExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of the fair value of financial instruments. [Refer: Financial instruments, class [member]; At fair value [member]] + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name IAS -Number 1 -IssueDate 2021-01-01 -Paragraph 10 -Subparagraph e -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IAS&num=1&code=ifrs-tx-2021-en-r&anchor=para_10_e&doctype=Standard -URIDate 2021-03-24 + Details
Name: | ifrs-full_DisclosureOfFairValueOfFinancialInstrumentsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | ifrs-full_DisclosureOfFinancialInstrumentsAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of financial instruments by type of interest rate. [Refer: Financial instruments, class [member]] + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name IFRS -Number 7 -IssueDate 2021-01-01 -Paragraph 39 -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IFRS&num=7&code=ifrs-tx-2021-en-r&anchor=para_39&doctype=Standard -URIDate 2021-03-24 + Details
Name: | ifrs-full_DisclosureOfFinancialInstrumentsByTypeOfInterestRateExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of the offsetting of financial assets and financial liabilities. [Refer: Financial assets; Financial liabilities] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 7 -IssueDate 2021-01-01 -Section Offsetting financial assets and financial liabilities -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IFRS&num=7&code=ifrs-tx-2021-en-r&doctype=Standard&dita_xref=IFRS07_g13A-13F_TI -URIDate 2021-03-24 + Details
Name: | ifrs-full_DisclosureOfOffsettingOfFinancialAssetsAndFinancialLiabilitiesExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of a maturity analysis for derivative financial liabilities, including the remaining contractual maturities for those derivative financial liabilities for which contractual maturities are essential for an understanding of the timing of the cash flows. [Refer: Derivative financial liabilities] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 7 -IssueDate 2021-01-01 -Paragraph 39 -Subparagraph b -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IFRS&num=7&code=ifrs-tx-2021-en-r&anchor=para_39_b&doctype=Standard -URIDate 2021-03-24 + Details
Name: | ifrs-full_MaturityAnalysisForDerivativeFinancialLiabilities
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of a maturity analysis for non-derivative financial liabilities (including issued financial guarantee contracts) that shows the remaining contractual maturities. [Refer: Derivative financial liabilities] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 7 -IssueDate 2021-01-01 -Paragraph 39 -Subparagraph a -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IFRS&num=7&code=ifrs-tx-2021-en-r&anchor=para_39_a&doctype=Standard -URIDate 2021-03-24 + Details
Name: | ifrs-full_MaturityAnalysisForNonderivativeFinancialLiabilities
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of the sensitivity analysis for types of market risk to which the entity is exposed, showing how profit or loss and equity would have been affected by changes in the relevant risk variable that were reasonably possible at that date. [Refer: Market risk [member]] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 7 -IssueDate 2021-01-01 -Paragraph 40 -Subparagraph a -URI http://eifrs.ifrs.org/eifrs/xifrs-link?type=IFRS&num=7&code=ifrs-tx-2021-en-r&anchor=para_40_a&doctype=Standard -URIDate 2021-03-24 + Details
Name: | ifrs-full_SensitivityAnalysisForEachTypeOfMarketRisk
Namespace Prefix: | ifrs-full_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration