XML 43 R23.htm IDEA: XBRL DOCUMENT v3.22.1
Details of the Statements of Profit or Loss and Other Comprehensive Income (Loss)
12 Months Ended
Dec. 31, 2021
Disclosure Of Details Of Statements Of Profit Or Loss And Other Comprehensive Income Loss [Abstract]  
Disclosure Of Details Of Statements Of Profit Or Loss And Other Comprehensive Income Loss Explanatory
Note 18 - Details of the Statements of Profit or Loss and Other Comprehensive Income (Loss)
 
 
A.
Revenues
 
   
For the year ended December 31
 
   
2021
   
2020
   
2019
 
   
€ in thousands
 
Revenues from the sale of solar electricity
    31,081       2,577       13,069  
Revenues from the sale of gas and power produced by anaerobic digestion plants
    12,686       6,002       4,786  
Revenues from concessions project
    1,016       1,066       1,133  
Total Revenues
    44,783       9,645       18,988  
 
 
 
B.
Operating Costs, Depreciation and Amortization
 
   
For the year ended December 31
 
   
2021
   
2020
   
2019
 
   
€ in thousands
 
Depreciation from fixed assets
    13,937       2,299       5,744  
Depreciation from Right-of-use assets
    774       320       321  
Amortization of intangible asset
    365       356       351  
Professional services
    1,496       482       672  
Operating and maintenance services
    11,390       4,025       5,322  
System operator charges
    3,046       -       -  
Insurance
    549       178       344  
Other
    1,043       266       300  
Total operating costs
    32,600       7,926       13,054  
 
 
C.
General and administrative expenses
 
   
For the year ended December 31
 
   
2021
   
2020
   
2019
 
   
€ in thousands
 
Salaries and related compensation
    1,505       1,442       1,324  
Professional services
    2,822       2,057       1,978  
Other
    1,334       1,013       525  
Total general and administrative expenses
    5,661       4,512       3,827  
 
 
D.
Other income (expense), net
 
   
For the year ended December 31
 
   
2021
   
2020
   
2019
 
   
€ in thousands
 
                   
Total other income (expenses), net *
    -       2,100       (2,100
)
 
(*) Indemnification in the amount of up to €2.1 million in connection with the announcement received from GSE, Italy’s energy regulation agency, by one of the Italian Subsidiaries, claiming alleged non-compliance of the installed modules with the required certifications under the applicable regulation and raising the need to examine incentive eligibility implications (the “GSE Claim”). The Company recorded this potential payment as other expenses. In 2020, with the cooperation of the acquirer of the Italian subsidiaries, an appeal was submitted to GSE. Following the positive outcomes of such appeal, the provision for the potential indemnification was cancelled.
 
 
 
E.
Financing income and expenses:
 
 
1.
Financing income
 
   
For the year ended December 31
 
   
2021
   
2020
   
2019
 
   
€ in thousands
 
Interest income and consumer price index in Israel in connection to concession project
    2,248       1,423       1,757  
Interest income
    276       553       70  
Change in fair value of derivatives, net
    -       1,094       897  
Consumer price index in Israel for loan
    -       103       -  
Swap interest
    -       55       -  
Profit from settlement of derivatives contract
    407       -       -  
Total financing income
    2,931       3,228       2,724  
 
 
2.
Financing expenses (*)
 
   
For the year ended December 31
 
   
2021
   
2020
   
2019
 
   
€ in thousands
 
Change in fair value of derivatives, net
    841       -       -  
Debentures interest and related expenses
    3,220       2,155       4,696  
Interest and commissions related to projects finance
   
5,589
     
1,775
     
2,944
 
Amortization of capitalized expenses related to projects finance
   
12,211
     
48
     
129
 
Interest on minority shareholder loan
    2,055       41       59  
Bank charges and other commissions
    137       230       150  
Forward loss
    -       -       513  
Interest on lease liability
    367       494       341  
Loss from exchange rate differences, net
    5,395       2,119       2,045  
Total financing expenses
    29,815       6,862       10,877  
 
(*) Reclassification