XML 52 R32.htm IDEA: XBRL DOCUMENT v3.22.1
Investee Companies and other investments (Tables)
 12 Months Ended
Dec. 31, 2021
Disclosure of associates [abstract]  
Schedule of Composition of Investments
   
December 31
  
   
2021
    
2020
  
   
€ in thousands
  
             
Investment in shares
     26,371       24,047  
Long-term loans
     8,495       8,745  
Deferred interest
     (837
)
     (558
)
      34,029       32,234  
Schedule of Changes in Investments
Changes in investments
 
   
2021
    
2020
  
Changes in equity and loans:
  
€ in thousands
  
             
Balance as at January 1
     32,234       33,561  
Long term loans extended
     335       181  
Repayment of long term loans
     (2,259
)
     (2,560
)
Interest and reevaluation in connection with long term loans
     799       758  
Deferred interest
     57       56  
Elimination of interest on loan from related party
     (878
)
     (676
)
The Company’s share of income
     117       1,525  
Foreign currency translation adjustments
     3,624       (611
)
Balance as at December 31
     34,029       32,234  
 
Summary of 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
  
2021
                                                                        
Dori Energy
     50       239       64,181       64,420       (125
)
     (15,871
)
     (15,996
)
     48,424       24,212       2,569       (410
)
     26,371  
                                                                                                 
2020
                                                                                                
Dori Energy
     50       276       60,257       60,533       (256
)
     (16,885
)
     (17,141
)
     43,392       21,696       2,800       (449
)
     24,047  
Summary of 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
  
2021
                                    
Dori Energy
     50       (602
)
     (301
)
     878       (459
)
     118  
 
                                                
2020
                                                
Dori Energy
     50       2,619       1,310       676       (461
)
     1,525  
Schedule of Composition of Advances on Account of Investments
 
Composition of Advances on account of investments
 
   
December 31
  
   
2021
    
2020
  
   
€ in thousands
  
On account of the Manara PSP
    
(*
)
     869  
On account of Development of PV Projects in Italy
     1,554       1,554  
      1,554       2,423  
 
(*) Advances on account of the Manara PSP were classified to fixed assets. See Note 6B.
Schedule of Identifiable Assets Acquired and Liabilities Assumed
 
Identifiable assets acquired and liabilities assumed:
 
   
€ thousands
  
Trade and other receivables
     1,243  
Deferred tax
     488  
Right of use asset
     355  
Fixed assets, net
     13,961  
Trade and other payables
     (1,717
)
Lease liability
     (355
)
Loans and borrowings
     (6,511
)
Net identifiable assets
     7,464  
 
Schedule of Sale of Italian Indirect Wholly-Owned Subsidiaries
Identifiable sold assets and liabilities:
 
   
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
     19,922  
         
Capital gain
     18,770  
      38,692  
Cash and cash equivalents
     (4,106
)
         
Proceeds from sale of investments
     34,586  
 
Schedule of Composition of Asset from Concession Project
   
Asset from concession project
  
   
€ in thousands
  
Balance as at December 31, 2021
     28,693  
Less current maturities
     1,784  
Asset from concession project
    
26,909