The Talmei Yosef PV Plant located in Israel is presented under the fixed asset model and not under the financial asset model as per IFRIC 12. 0000946394 2022-06-30 0000946394 2021-12-31 0000946394 2022-01-01 2022-06-30 0000946394 ello:DoradEnergyLtdMember 2022-01-01 2022-06-30 0000946394 ello:TalasolSolarSLUMember 2022-01-01 2022-06-30 0000946394 ello:GroenGasGoorBVMember 2022-01-01 2022-06-30 0000946394 ello:GroenGasOudeTongeBVMember 2022-01-01 2022-06-30 0000946394 ello:GroenGasGelderlandBVMember 2022-01-01 2022-06-30 0000946394 ello:EllomayPumpedStorage2014LtdMember 2022-01-01 2022-06-30 0000946394 ello:GroenGasGelderlandBVMember ello:LicensesMember 2022-01-01 2022-06-30 0000946394 ello:SeriesCDebenturesMember 2022-06-06 0000946394 ello:SeriesCDebenturesMember 2022-06-01 2022-06-06 0000946394 2021-01-01 2021-06-30 0000946394 2021-01-01 2021-12-31 0000946394 2020-12-31 0000946394 2021-06-30 0000946394 ello:SubsequentEventMember 2022-08-17 0000946394 ello:PumpedStorageProjectsMember 2021-01-01 2021-06-30 0000946394 ello:TranchesTwoMember ello:PumpedStorageProjectsMember 2021-02-11 0000946394 ello:TranchesTwoMember ello:PumpedStorageProjectsMember 2021-01-25 2021-02-11 0000946394 ello:TranchesOneMember ello:PumpedStorageProjectsMember 2021-02-11 0000946394 ello:TranchesOneMember ello:PumpedStorageProjectsMember 2021-01-25 2021-02-11 0000946394 ello:PumpedStorageProjectsMember 2021-02-01 2021-02-11 0000946394 ello:PumpedStorageProjectsMember 2022-01-31 0000946394 ello:TranchesOneMember ello:PumpedStorageProjectsMember 2022-01-31 0000946394 ello:TranchesTwoMember ello:PumpedStorageProjectsMember 2022-01-31 0000946394 ello:PumpedStorageProjectsMember 2022-01-01 2022-06-30 0000946394 ello:TheTalmeiYosef9MwPhotovoltaicPlantMember 2022-04-01 2022-04-30 0000946394 ello:TheTalasolProjectMember 2021-12-31 0000946394 ello:TheTalasolProjectMember ello:MaturityDateOneMember 2021-12-31 0000946394 ello:TheTalasolProjectMember ello:MaturityDateTwoMember 2021-12-31 0000946394 ello:TheTalasolProjectMember 2021-01-01 2021-12-31 0000946394 ifrs-full:PreviouslyStatedMember 2021-12-31 0000946394 ifrs-full:PropertyPlantAndEquipmentProceedsBeforeIntendedUseMember 2021-12-31 0000946394 ifrs-full:PropertyPlantAndEquipmentProceedsBeforeIntendedUseMember 2021-06-30 0000946394 ifrs-full:PreviouslyStatedMember 2021-06-30 0000946394 ifrs-full:PropertyPlantAndEquipmentProceedsBeforeIntendedUseMember 2021-01-01 2021-12-31 0000946394 ifrs-full:PreviouslyStatedMember 2021-01-01 2021-12-31 0000946394 ifrs-full:PropertyPlantAndEquipmentProceedsBeforeIntendedUseMember 2021-01-01 2021-06-30 0000946394 ifrs-full:PreviouslyStatedMember 2021-01-01 2021-06-30 0000946394 ello:CurrencySwapOneMember 2021-12-31 0000946394 ello:CurrencySwapOneMember 2022-06-30 0000946394 ifrs-full:SwapContractMember 2021-12-31 0000946394 ifrs-full:SwapContractMember 2022-06-30 0000946394 ifrs-full:NotMeasuredAtFairValueInStatementOfFinancialPositionButForWhichFairValueIsDisclosedMember 2022-06-30 0000946394 ifrs-full:Level1OfFairValueHierarchyMember 2022-06-30 0000946394 ifrs-full:NotMeasuredAtFairValueInStatementOfFinancialPositionButForWhichFairValueIsDisclosedMember 2021-12-31 0000946394 ifrs-full:Level2OfFairValueHierarchyMember 2022-06-30 0000946394 ifrs-full:Level3OfFairValueHierarchyMember 2022-06-30 0000946394 ello:LoansFromBanksAndOthersMember 2022-01-01 2022-06-30 0000946394 ifrs-full:Level1OfFairValueHierarchyMember 2021-12-31 0000946394 ifrs-full:Level2OfFairValueHierarchyMember 2021-12-31 0000946394 ifrs-full:Level3OfFairValueHierarchyMember 2021-12-31 0000946394 ello:LoansFromBanksAndOthersMember 2021-01-01 2021-12-31 0000946394 ifrs-full:SwapContractMember 2022-01-01 2022-06-30 0000946394 ello:FinancialPowerSwapMember 2022-01-01 2022-06-30 0000946394 ello:MarketableSecuritiesMember 2021-01-01 2021-12-31 0000946394 ifrs-full:SwapContractMember 2021-01-01 2021-12-31 0000946394 ello:FinancialPowerSwapMember 2021-01-01 2021-12-31 0000946394 ifrs-full:Level3OfFairValueHierarchyMember ello:DoriEnergyLoanMember 2021-12-31 0000946394 ifrs-full:Level3OfFairValueHierarchyMember ello:DoriEnergyLoanMember 2022-06-30 0000946394 ifrs-full:Level3OfFairValueHierarchyMember ello:FinancialPowerSwapMember 2022-01-01 2022-06-30 0000946394 ello:FinancialPowerSwapMember 2022-06-30 0000946394 ello:FinancialPowerSwapMember 2021-12-31 0000946394 ifrs-full:Level3OfFairValueHierarchyMember ello:DoriEnergyLoanMember 2022-01-01 2022-06-30 0000946394 ello:DoriLoanMember 2022-01-01 2022-06-30 0000946394 ifrs-full:Level3OfFairValueHierarchyMember ello:FinancialPowerSwapMember 2021-12-31 0000946394 ifrs-full:Level3OfFairValueHierarchyMember ello:FinancialPowerSwapMember 2022-06-30 0000946394 ello:MarketableSecuritiesMember 2022-01-01 2022-06-30 0000946394 ello:DoriLoanMember 2021-01-01 2021-12-31 0000946394 ifrs-full:CurrencySwapContractMember 2022-01-01 2022-06-30 0000946394 ifrs-full:CurrencySwapContractMember 2021-01-01 2021-12-31 0000946394 country:IT 2022-01-01 2022-06-30 0000946394 country:ES 2022-01-01 2022-06-30 0000946394 ello:EllomaySolarMember 2022-01-01 2022-06-30 0000946394 ello:TalasolMember 2022-01-01 2022-06-30 0000946394 ello:BioGasMember 2022-01-01 2022-06-30 0000946394 ello:DoardMember 2022-01-01 2022-06-30 0000946394 ello:ManaraMember 2022-01-01 2022-06-30 0000946394 ifrs-full:OperatingSegmentsMember 2022-01-01 2022-06-30 0000946394 ello:ReconciliationsMember 2022-01-01 2022-06-30 0000946394 ello:DoardMember 2022-06-30 0000946394 ello:BioGasMember 2022-06-30 0000946394 ello:TalasolMember 2022-06-30 0000946394 ello:EllomaySolarMember 2022-06-30 0000946394 country:ES 2022-06-30 0000946394 country:IT 2022-06-30 0000946394 ello:ReconciliationsMember 2021-01-01 2021-06-30 0000946394 ifrs-full:OperatingSegmentsMember 2021-01-01 2021-06-30 0000946394 ello:ManaraMember 2021-01-01 2021-06-30 0000946394 ello:DoardMember 2021-01-01 2021-06-30 0000946394 ello:BioGasMember 2021-01-01 2021-06-30 0000946394 country:IL 2021-01-01 2021-06-30 0000946394 country:ES 2021-01-01 2021-06-30 0000946394 country:IT 2021-01-01 2021-06-30 0000946394 ello:ReconciliationsMember 2021-01-01 2021-12-31 0000946394 ifrs-full:OperatingSegmentsMember 2021-01-01 2021-12-31 0000946394 ello:ManaraMember 2021-01-01 2021-12-31 0000946394 ello:DoardMember 2021-01-01 2021-12-31 0000946394 ello:BioGasMember 2021-01-01 2021-12-31 0000946394 country:IL 2021-01-01 2021-12-31 0000946394 country:ES 2021-01-01 2021-12-31 0000946394 country:IT 2021-01-01 2021-12-31 0000946394 ello:ReconciliationsMember 2021-06-30 0000946394 ifrs-full:OperatingSegmentsMember 2021-06-30 0000946394 ello:ManaraMember 2021-06-30 0000946394 ello:DoardMember 2021-06-30 0000946394 ello:BioGasMember 2021-06-30 0000946394 country:IL 2021-06-30 0000946394 country:ES 2021-06-30 0000946394 country:IT 2021-06-30 0000946394 ifrs-full:OperatingSegmentsMember 2021-12-31 0000946394 ello:ManaraMember 2021-12-31 0000946394 ello:DoardMember 2021-12-31 0000946394 ello:BioGasMember 2021-12-31 0000946394 country:IL 2021-12-31 0000946394 country:ES 2021-12-31 0000946394 country:IT 2021-12-31 0000946394 country:IL 2022-01-01 2022-06-30 0000946394 ifrs-full:OperatingSegmentsMember 2022-06-30 0000946394 ello:ManaraMember 2022-06-30 0000946394 country:IL 2022-06-30 0000946394 ello:ReconciliationsMember 2022-06-30 0000946394 ello:TalasolMember 2021-01-01 2021-06-30 0000946394 ello:TalasolMember 2021-06-30 0000946394 ello:EllomaySolarMember 2021-06-30 0000946394 ello:EllomaySolarMember 2021-01-01 2021-06-30 0000946394 ello:TalasolMember 2021-01-01 2021-12-31 0000946394 ello:EllomaySolarMember 2021-01-01 2021-12-31 0000946394 ello:EllomaySolarMember 2021-12-31 0000946394 ello:TalasolMember 2021-12-31 0000946394 ello:ReconciliationsMember 2021-12-31 0000946394 ifrs-full:NotLaterThanOneYearMember 2022-06-30 0000946394 ifrs-full:LaterThanOneYearAndNotLaterThanFiveYearsMember 2022-06-30 0000946394 ifrs-full:LaterThanFiveYearsMember 2022-06-30 0000946394 ello:PumpedStorageProjectsMember 2022-06-30 0000946394 ello:PumpedStorageProjectsMember 2021-04-01 2021-04-30 0000946394 ifrs-full:GrossCarryingAmountMember country:ES 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember country:ES 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember country:ES 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:TalasoMember 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ello:TalasoMember 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:TalasoMember 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:ManaraMember 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ello:ManaraMember 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:ManaraMember 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember country:IT 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember country:IT 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember country:IT 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember country:IL 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember country:IL 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember country:IL 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:BioGasMember 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ello:BioGasMember 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:BioGasMember 2022-06-30 0000946394 ifrs-full:IssuedCapitalMember 2021-12-31 0000946394 ifrs-full:SharePremiumMember 2021-12-31 0000946394 ifrs-full:TreasurySharesMember 2021-12-31 0000946394 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2021-12-31 0000946394 ello:TransactionReserveWithNonControllingInterestsMember 2021-12-31 0000946394 ifrs-full:EquityAttributableToOwnersOfParentMember 2021-12-31 0000946394 ifrs-full:EquityAttributableToOwnersOfParentMember 2022-06-30 0000946394 ello:TransactionReserveWithNonControllingInterestsMember 2022-06-30 0000946394 ello:HedgingReserveMember 2022-06-30 0000946394 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2022-06-30 0000946394 ifrs-full:SharePremiumMember 2022-06-30 0000946394 ifrs-full:IssuedCapitalMember 2022-06-30 0000946394 ifrs-full:NoncontrollingInterestsMember 2022-01-01 2022-06-30 0000946394 ifrs-full:EquityAttributableToOwnersOfParentMember 2022-01-01 2022-06-30 0000946394 ello:TransactionReserveWithNonControllingInterestsMember 2022-01-01 2022-06-30 0000946394 ello:HedgingReserveMember 2022-01-01 2022-06-30 0000946394 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2022-01-01 2022-06-30 0000946394 ifrs-full:TreasurySharesMember 2022-01-01 2022-06-30 0000946394 ifrs-full:RetainedEarningsMember 2022-01-01 2022-06-30 0000946394 ifrs-full:SharePremiumMember 2022-01-01 2022-06-30 0000946394 ifrs-full:IssuedCapitalMember 2022-01-01 2022-06-30 0000946394 ifrs-full:TreasurySharesMember 2022-06-30 0000946394 ifrs-full:NoncontrollingInterestsMember 2020-12-31 0000946394 ifrs-full:EquityAttributableToOwnersOfParentMember 2020-12-31 0000946394 ello:TransactionReserveWithNonControllingInterestsMember 2020-12-31 0000946394 ello:HedgingReserveMember 2020-12-31 0000946394 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2020-12-31 0000946394 ifrs-full:RetainedEarningsMember 2020-12-31 0000946394 ifrs-full:SharePremiumMember 2020-12-31 0000946394 ifrs-full:IssuedCapitalMember 2020-12-31 0000946394 ifrs-full:EquityAttributableToOwnersOfParentMember 2021-06-30 0000946394 ello:TransactionReserveWithNonControllingInterestsMember 2021-06-30 0000946394 ello:HedgingReserveMember 2021-06-30 0000946394 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2021-06-30 0000946394 ifrs-full:RetainedEarningsMember 2021-06-30 0000946394 ifrs-full:SharePremiumMember 2021-06-30 0000946394 ifrs-full:IssuedCapitalMember 2021-06-30 0000946394 ifrs-full:NoncontrollingInterestsMember 2021-01-01 2021-06-30 0000946394 ello:TransactionReserveWithNonControllingInterestsMember 2021-01-01 2021-06-30 0000946394 ello:HedgingReserveMember 2021-01-01 2021-06-30 0000946394 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2021-01-01 2021-06-30 0000946394 ifrs-full:TreasurySharesMember 2021-01-01 2021-06-30 0000946394 ifrs-full:SharePremiumMember 2021-01-01 2021-06-30 0000946394 ifrs-full:IssuedCapitalMember 2021-01-01 2021-06-30 0000946394 ifrs-full:EquityAttributableToOwnersOfParentMember 2021-01-01 2021-06-30 0000946394 ifrs-full:RetainedEarningsMember 2021-01-01 2021-06-30 0000946394 ifrs-full:EquityAttributableToOwnersOfParentMember 2021-01-01 2021-12-31 0000946394 ello:TransactionReserveWithNonControllingInterestsMember 2021-01-01 2021-12-31 0000946394 ifrs-full:TreasurySharesMember 2021-01-01 2021-12-31 0000946394 ifrs-full:RetainedEarningsMember 2021-01-01 2021-12-31 0000946394 ifrs-full:SharePremiumMember 2021-01-01 2021-12-31 0000946394 ifrs-full:IssuedCapitalMember 2021-01-01 2021-12-31 0000946394 ifrs-full:NoncontrollingInterestsMember 2021-01-01 2021-12-31 0000946394 ello:HedgingReserveMember 2021-01-01 2021-12-31 0000946394 ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember 2021-01-01 2021-12-31 0000946394 ifrs-full:TreasurySharesMember 2021-06-30 0000946394 ifrs-full:TreasurySharesMember 2020-12-31 0000946394 ifrs-full:NoncontrollingInterestsMember 2021-06-30 0000946394 ifrs-full:RetainedEarningsMember 2021-12-31 0000946394 ello:HedgingReserveMember 2021-12-31 0000946394 ifrs-full:NoncontrollingInterestsMember 2021-12-31 0000946394 ifrs-full:RetainedEarningsMember 2022-06-30 0000946394 ifrs-full:NoncontrollingInterestsMember 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ifrs-full:OfficeEquipmentMember 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:BiogasInstallationMember 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:PumpedStorageProjectsMember 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ifrs-full:OtherPropertyPlantAndEquipmentMember 2022-01-01 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ifrs-full:OfficeEquipmentMember 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:BiogasInstallationMember 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:PumpedStorageProjectsMember 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ifrs-full:OtherPropertyPlantAndEquipmentMember 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember ello:PumpedStorageProjectsMember 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember 2021-01-01 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ifrs-full:OfficeEquipmentMember 2021-01-01 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ello:BiogasInstallationMember 2021-01-01 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ello:PumpedStorageProjectsMember 2021-01-01 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ifrs-full:OtherPropertyPlantAndEquipmentMember 2021-01-01 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ifrs-full:OfficeEquipmentMember 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ello:BiogasInstallationMember 2021-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ifrs-full:OtherPropertyPlantAndEquipmentMember 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:OfficeEquipmentMember 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ello:BiogasInstallationMember 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:OtherPropertyPlantAndEquipmentMember 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember 2022-01-01 2022-06-30 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:OfficeEquipmentMember 2022-01-01 2022-06-30 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ello:BiogasInstallationMember 2022-01-01 2022-06-30 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ello:PumpedStorageProjectsMember 2022-01-01 2022-06-30 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:OtherPropertyPlantAndEquipmentMember 2022-01-01 2022-06-30 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember 2022-06-30 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:OfficeEquipmentMember 2022-06-30 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ello:BiogasInstallationMember 2022-06-30 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ello:PumpedStorageProjectsMember 2022-06-30 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:OtherPropertyPlantAndEquipmentMember 2022-06-30 0000946394 ifrs-full:GrossCarryingAmountMember 2020-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ifrs-full:OfficeEquipmentMember 2020-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ello:BiogasInstallationMember 2020-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ello:PumpedStorageProjectsMember 2020-12-31 0000946394 ifrs-full:GrossCarryingAmountMember ifrs-full:OtherPropertyPlantAndEquipmentMember 2020-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember 2021-01-01 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:OfficeEquipmentMember 2021-01-01 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ello:BiogasInstallationMember 2021-01-01 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ello:PumpedStorageProjectsMember 2021-01-01 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:OtherPropertyPlantAndEquipmentMember 2021-01-01 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ello:PumpedStorageProjectsMember 2021-12-31 0000946394 ifrs-full:OfficeEquipmentMember 2022-06-30 0000946394 ello:BiogasInstallationMember 2022-06-30 0000946394 ifrs-full:OtherPropertyPlantAndEquipmentMember 2022-06-30 0000946394 ifrs-full:OfficeEquipmentMember 2021-12-31 0000946394 ello:BiogasInstallationMember 2021-12-31 0000946394 ello:PumpedStorageProjectsMember 2021-12-31 0000946394 ifrs-full:OtherPropertyPlantAndEquipmentMember 2021-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember 2020-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:OfficeEquipmentMember 2020-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ello:BiogasInstallationMember 2020-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ello:PumpedStorageProjectsMember 2020-12-31 0000946394 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:OtherPropertyPlantAndEquipmentMember 2020-12-31 iso4217:EUR iso4217:EUR xbrli:shares iso4217:ILS xbrli:pure iso4217:USD iso4217:USD xbrli:shares

Exhibit 99.1

Ellomay Capital Ltd. and its Subsidiaries Condensed Consolidated Interim Financial Statements As at June 30, 2022 (Unaudited)

Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Unaudited Interim Financial Statements

Contents

| Page
Condensed consolidated interim statements of financial position | F-2
Condensed consolidated interim statements of profit or loss and other comprehensive income or loss | F-3
Condensed consolidated interim statements of changes in equity | F-4 - F-7
Condensed consolidated interim statements of cash flows | F-8
Notes to the condensed consolidated interim financial statements | F-9

F - 1

Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Unaudited Interim Statements of Financial Position

|  |  |  |  | June 30, |  |  | December 31, |  |  | June 30, |
|  |  |  |  | 2022 |  |  | 2021 |  |  | 2022 |
|  |  |  |  | (Unaudited) |  |  | (Audited) |  |  | (Unaudited) |
|  |  |  |  |  |  |  |  |  |  | Convenience Translation |
|  | Note |  |  | € in thousands |  |  | into US$in thousands** |
Assets |  |  |  |  |  |  |  |  |  |  |  |
Current assets |  |  |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  |  |  |  |  | 59,951 |  |  |  | 41,229 |  |  |  | 62,287 |
Marketable securities |  | 4 |  |  |  | 1,761 |  |  |  | 1,946 |  |  |  | 1,830 |
Short term deposits |  | 4 |  |  |  | - |  |  |  | 28,410 |  |  |  | - |
Restricted cash |  | 4 |  |  |  | 4,280 |  |  |  | 1,000 |  |  |  | 4,447 |
Receivable from concession project |  |  |  |  |  | 1,786 |  |  |  | 1,784 |  |  |  | 1,856 |
Trade and other receivables |  | 5 |  |  |  | 10,744 |  |  |  | 9,487 |  |  |  | 11,163 |
|  |  |  |  |  | 78,522 |  |  |  | 83,856 |  |  |  | 81,583 |
Non-current assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Investment in equity accounted investee |  | 6 |  |  |  | 32,410 |  |  |  | 34,029 |  |  |  | 33,673 |
Advances on account of investments |  |  |  |  |  | 1,554 |  |  |  | 1,554 |  |  |  | 1,615 |
Receivable from concession project |  |  |  |  |  | 25,991 |  |  |  | 26,909 |  |  |  | 27,004 |
Fixed assets |  | 8 |  |  |  | 352,680 |  |  |  | *340,897 |  |  |  | 366,424 |
Right-of-use asset |  |  |  |  |  | 23,360 |  |  |  | 23,367 |  |  |  | 24,270 |
Intangible asset |  |  |  |  |  | 4,418 |  |  |  | 4,762 |  |  |  | 4,590 |
Restricted cash and deposits |  | 4 |  |  |  | 20,379 |  |  |  | 15,630 |  |  |  | 21,174 |
Deferred tax |  |  |  |  |  | 23,723 |  |  |  | 12,952 |  |  |  | 24,648 |
Long term receivables |  | 5 |  |  |  | 8,581 |  |  |  | 5,388 |  |  |  | 8,915 |
Derivatives |  | 7 |  |  |  | 2,718 |  |  |  | 2,635 |  |  |  | 2,824 |
|  |  |  |  |  | 495,814 |  |  |  | 468,123 |  |  |  | 515,137 |
Total assets |  |  |  |  |  | 574,336 |  |  |  | 551,979 |  |  |  | 596,720 |
Liabilities and Equity |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Current liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Current maturities of long-term bank loans |  |  |  |  |  | 12,306 |  |  |  | 126,180 |  |  |  | 12,786 |
Current maturities of other long-term loans |  |  |  |  |  | 10,000 |  |  |  | 16,401 |  |  |  | 10,390 |
Current maturities of debentures |  |  |  |  |  | 19,785 |  |  |  | 19,806 |  |  |  | 20,556 |
Trade payables |  |  |  |  |  | 2,059 |  |  |  | 2,904 |  |  |  | 2,138 |
Other payables |  |  |  |  |  | 20,120 |  |  |  | 20,806 |  |  |  | 20,904 |
Current maturities of derivatives |  |  |  |  |  | 38,996 |  |  |  | 14,783 |  |  |  | 40,516 |
Current maturities of lease liabilities |  |  |  |  |  | 675 |  |  |  | 4,329 |  |  |  | 701 |
|  |  |  |  |  | 103,941 |  |  |  | 205,209 |  |  |  | 107,991 |
Non-current liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Long-term lease liabilities |  |  |  |  |  | 16,206 |  |  |  | 15,800 |  |  |  | 16,838 |
Long-term bank loans |  |  |  |  |  | 217,845 |  |  |  | 39,093 |  |  |  | 226,335 |
Other long-term loans |  |  |  |  |  | 25,754 |  |  |  | 37,221 |  |  |  | 26,758 |
Debentures |  |  |  |  |  | 93,973 |  |  |  | 117,493 |  |  |  | 97,635 |
Deferred tax |  |  |  |  |  | 6,409 |  |  |  | *9,044 |  |  |  | 6,659 |
Other long-term liabilities |  |  |  |  |  | 3,324 |  |  |  | 3,905 |  |  |  | 3,454 |
Derivatives |  | 7 |  |  |  | 24,198 |  |  |  | 10,107 |  |  |  | 25,141 |
|  |  |  |  |  | 387,709 |  |  |  | 232,663 |  |  |  | 402,820 |
Total liabilities |  |  |  |  |  | 491,650 |  |  |  | 437,872 |  |  |  | 510,811 |
Equity |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Share capital |  |  |  |  |  | 25,605 |  |  |  | 25,605 |  |  |  | 26,603 |
Share premium |  |  |  |  |  | 85,943 |  |  |  | 85,883 |  |  |  | 89,292 |
Treasury shares |  |  |  |  |  | (1,736 | ) |  |  | (1,736 | ) |  |  | (1,804 | )
Transaction reserve with non-controlling Interests |  |  |  |  |  | 5,697 |  |  |  | 5,697 |  |  |  | 5,919 |
Reserves |  |  |  |  |  | (11,763 | ) |  |  | 7,288 |  |  |  | (12,221 | )
Accumulated deficit |  |  |  |  |  | (8,121 | ) |  |  | *(6,899 | ) |  |  | (8,437 | )
Total equity attributed to shareholders of the Company |  |  |  |  |  | 95,625 |  |  |  | 115,838 |  |  |  | 99,352 |
Non-Controlling Interest |  |  |  |  |  | (12,939 | ) |  |  | *(1,731 | ) |  |  | (13,443 | )
Total equity |  |  |  |  |  | 82,686 |  |  |  | 114,107 |  |  |  | 85,909 |
Total liabilities and equity |  |  |  |  |  | 574,336 |  |  |  | 551,979 |  |  |  | 596,720 |

* Reclassified, please see Note 2C.
* Convenience translation into US$ (exchange rate as at June 30, 2022: EUR 1 = US$1.039)

The accompanying notes are an integral part of the condensed consolidated interim financial statements.
F - 2

Ellomay Capital Ltd. and its Subsidiaries

Condensed Consolidated Unaudited Interim Statements of Profit or Lost and Other Comprehensive Income or Loss

|  | For the six months ended June 30, |  |  | For the year ended December |  |  | For the six months ended |
|  | 2022 |  |  | 2021 |  |  | 31, 2021 |  |  | June 30, 2022 |
|  | (Unaudited) |  |  | (Unaudited) |  |  | (Audited) |  |  | (Unaudited) |
|  |  |  |  | Convenience |
|  |  |  |  | Translation |
|  | € in thousands (except per share amounts) |  |  | into US$** |
Revenues |  |  | 29,196 |  |  |  | *20,393 |  |  |  | *45,721 |  |  |  | 30,334 |
Operating expenses |  |  | (13,132 | ) |  |  | *(7,572 | ) |  |  | *(17,590 | ) |  |  | (13,644 | )
Depreciation and amortization expenses |  |  | (7,978 | ) |  |  | *(7,076 | ) |  |  | *(15,116 | ) |  |  | (8,289 | )
Gross profit |  |  | 8,086 |  |  |  | 5,745 |  |  |  | 13,015 |  |  |  | 8,401 |
Project development costs |  |  | (1,554 | ) |  |  | (1,119 | ) |  |  | (2,508 | ) |  |  | (1,615 | )
General and administrative expenses |  |  | (3,297 | ) |  |  | (2,572 | ) |  |  | (5,661 | ) |  |  | (3,425 | )
Share of profits (losses) of equity accounted investee |  |  | (602 | ) |  |  | (772 | ) |  |  | 117 |  |  |  | (625 | )
Operating profit |  |  | 2,633 |  |  |  | 1,282 |  |  |  | 4,963 |  |  |  | 2,736 |
Financing income |  |  | 4,439 |  |  |  | 1,716 |  |  |  | 2,931 |  |  |  | 4,612 |
Financing income (expenses) in connection with derivatives and warrants, net |  |  | 338 |  |  |  | (109 | ) |  |  | (841 | ) |  |  | 351 |
Financing expenses |  |  | (6,958 | ) |  |  | (7,745 | ) |  |  | (28,974 | ) |  |  | (7,230 | )
Financing expenses, net |  |  | (2,181 | ) |  |  | (6,138 | ) |  |  | (26,884 | ) |  |  | (2,267 | )
Profit (loss) before taxes on income |  |  | 452 |  |  |  | (4,856 | ) |  |  | (21,921 | ) |  |  | 469 |
Tax benefit (Taxes on income) |  |  | (1,087 | ) |  |  | *(306 | ) |  |  | *2,281 |  |  |  | (1,129 | )
Loss for the period |  |  | (635 | ) |  |  | (5,162 | ) |  |  | (19,640 | ) |  |  | (660 | )
Profit (loss) attributable to: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Owners of the Company |  |  | (1,222 | ) |  |  | *(5,252 | ) |  |  | *(15,090 | ) |  |  | (1,270 | )
Non-controlling interests |  |  | 587 |  |  |  | *90 |  |  |  | *(4,550 | ) |  |  | 610 |
Loss for the period |  |  | (635 | ) |  |  | (5,162 | ) |  |  | (19,640 | ) |  |  | (660 | )
Other comprehensive loss items that after initial recognition |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
in comprehensive income (loss) were or will be transferred |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
to profit or loss: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Foreign currency translation differences for foreign |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
operations |  |  | (3,683 | ) |  |  | 1,684 |  |  |  | 12,284 |  |  |  | (3,826 | )
Effective portion of change in fair value of cash flow hedges |  |  | (31,942 | ) |  |  | (5,202 | ) |  |  | (13,429 | ) |  |  | (33,186 | )
Net change in fair value of cash flow hedges transferred to profit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
or loss |  |  | 821 |  |  |  | (1,225 | ) |  |  | (3,353 | ) |  |  | 853 |
Total other comprehensive loss |  |  | (34,804 | ) |  |  | (4,743 | ) |  |  | (4,498 | ) |  |  | (36,159 | )
Total other comprehensive loss attributable to: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Owners of the Company |  |  | (19,051 | ) |  |  | (1,764 | ) |  |  | 3,124 |  |  |  | (19,793 | )
Non-controlling interests |  |  | (15,753 | ) |  |  | (2,979 | ) |  |  | (7,622 | ) |  |  | (16,366 | )
Total other comprehensive loss |  |  | (34,804 | ) |  |  | (4,743 | ) |  |  | (4,498 | ) |  |  | (36,159 | )
Total comprehensive loss for the period |  |  | (35,439 | ) |  |  | (9,905 | ) |  |  | (24,138 | ) |  |  | (36,819 | )
Total comprehensive loss for the period attributable to: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Owners of the Company |  |  | (20,273 | ) |  |  | (7,016 | ) |  |  | (11,966 | ) |  |  | (21,063 | )
Non-controlling interests |  |  | (15,166 | ) |  |  | (2,889 | ) |  |  | (12,172 | ) |  |  | (15,756 | )
Total comprehensive loss for the period |  |  | (35,439 | ) |  |  | (9,905 | ) |  |  | (24,138 | ) |  |  | (36,819 | )
Basic net loss per share |  |  | (0.10 | ) |  |  | *(0.41 | ) |  |  | *(1.18 | ) |  |  | (0.10 | )
Diluted net loss per share |  |  | (0.10 | ) |  |  | *(0.41 | ) |  |  | *(1.18 | ) |  |  | (0.10 | )

* Reclassified, please see Note 2C.
* Convenience translation into US$ (exchange rate as at June 30, 2022: EUR 1 = US$1.039)

The accompanying notes are an integral part of the condensed consolidated interim financial statements.
F - 3

Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Unaudited Interim Statements of Changes in Equity

|  |  |  |  |  |  |  |  |  |  | Non- controlling |  |  | Total |
|  |  |  |  |  |  |  | Attributable to shareholders of the Company |  |  | Interests |  |  | Equity |
|  | Share capital |  |  | Share premium |  |  | Accumulated deficit |  |  | Treasury shares |  |  | Translation reserve from foreign operations |  |  | Hedging Reserve |  |  | Interests Transaction reserve with non-controlling Interests |  |  | Total |  |  |  |  |  |  |
|  | € in thousands |
For the six months ended June 30, 2022 (unaudited): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance as at January 1, 2022 |  |  | 25,605 |  |  |  | 85,883 |  |  |  | (6,899 | ) |  |  | (1,736 | ) |  |  | 15,365 |  |  |  | (8,077 | ) |  |  | 5,697 |  |  |  | 115,838 |  |  |  | (1,731 | ) |  |  | 114,107 |
Profit (loss) for the period |  |  | - |  |  |  | - |  |  |  | (1,222 | ) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,222 | ) |  |  | 587 |  |  |  | (635 | )
Other comprehensive loss for the period |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (3,466 | ) |  |  | (15,585 | ) |  |  | - |  |  |  | (19,051 | ) |  |  | (15,753 | ) |  |  | (34,804 | )
Total comprehensive loss for the period |  |  | - |  |  |  | - |  |  |  | (1,222 | ) |  |  | - |  |  |  | (3,466 | ) |  |  | (15,585 | ) |  |  | - |  |  |  | (20,273 | ) |  |  | (15,166 | ) |  |  | (35,439 | )
Transactions with owners of the Company, recognized directly in equity: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Issuance of Capital note to non-controlling interest |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 3,958 |  |  |  | 3,958 |
Share-based payments |  |  | - |  |  |  | 60 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 60 |  |  |  | - |  |  |  | 60 |
Balance as at June 30, 2022 |  |  | 25,605 |  |  |  | 85,943 |  |  |  | (8,121 | ) |  |  | (1,736 | ) |  |  | 11,899 |  |  |  | (23,662 | ) |  |  | 5,697 |  |  |  | 95,625 |  |  |  | (12,939 | ) |  |  | 82,686 |

The accompanying notes are an integral part of the condensed consolidated interim financial statements.

F - 4

Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Unaudited Interim Statements of Changes in Equity (cont’d)

|  |  |  |  |  |  |  |  |  |  | Non- controlling |  |  | Total |
|  |  |  |  |  |  |  | Attributable to shareholders of the Company |  |  | Interests |  |  | Equity |
|  | Share capital |  |  | Share premium |  |  | Retained earnings (Accumulated deficit) |  |  | Treasury shares |  |  | Translation reserve from foreign operations |  |  | Hedging Reserve |  |  | Interests Transaction reserve with non-controlling Interests |  |  | Total |  |  |  |  |  |  |
|  | € in thousands |
For the six months ended June 30, 2021 (unaudited): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance as at January 1, 2021 |  |  | 25,102 |  |  |  | 82,401 |  |  |  | 8,191 |  |  |  | (1,736 | ) |  |  | 3,823 |  |  |  | 341 |  |  |  | 6,106 |  |  |  | 124,228 |  |  |  | 798 |  |  |  | 125,026 |
Profit (loss) for the period |  |  | - |  |  |  | - |  |  |  | *(5,252 | ) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (5,252 | ) |  |  | *90 |  |  |  | (5,162 | )
Other comprehensive income (loss) for the period |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 1,636 |  |  |  | (3,400 | ) |  |  | - |  |  |  | (1,764 | ) |  |  | (2,979 | ) |  |  | (4,743 | )
Total comprehensive income (loss) for the period |  |  | - |  |  |  | - |  |  |  | (5,252 | ) |  |  | - |  |  |  | 1,636 |  |  |  | (3,400 | ) |  |  | - |  |  |  | (7,016 | ) |  |  | (2,889 | ) |  |  | (9,905 | )
Transactions with owners of the Company, recognized directly in equity: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Issuance of Capital note to non-controlling interest |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 8,682 |  |  |  | 8,682 |
Acquisition of shares in subsidiaries from non-controlling interests |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (961 | ) |  |  | (961 | ) |  |  | 961 |  |  |  | - |
Warrants exercise |  |  | 454 |  |  |  | 3,348 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 3,802 |  |  |  | - |  |  |  | 3,802 |
Options exercise |  |  | 22 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 22 |  |  |  | - |  |  |  | 22 |
Share-based payments |  |  | - |  |  |  | 13 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 13 |  |  |  | - |  |  |  | 13 |
Balance as at June 30, 2021 |  |  | 25,578 |  |  |  | 85,762 |  |  |  | 2,939 |  |  |  | (1,736 | ) |  |  | 5,459 |  |  |  | (3,059 | ) |  |  | 5,145 |  |  |  | 120,088 |  |  |  | 7,552 |  |  |  | 127,640 |

* Reclassified, please see Note 2C.
The accompanying notes are an integral part of the condensed consolidated interim financial statements.

F - 5

Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Unaudited Interim Statements of Changes in Equity (cont’d)

|  |  |  |  | Non- |  |  |  |
|  |  |  |  | controlling |  |  | Total |
|  | Attributable to shareholders of the Company |  |  | Interests |  |  | Equity |
|  |  |  |  |  |  |  | Retained earnings (Accumulated |  |  |  |  |  | Translation Reserve from foreign |  |  |  |  |  | Transaction reserve with non-controlling |  |  |  |  |  |  |  |  |  |
|  | Share |  |  | Share |  |  |  |  | Treasury |  |  |  |  | Hedging |  |  |  |  |  |  |  |  |  |  |  |
|  | capital |  |  | premium |  |  | deficit) |  |  | shares |  |  | operations |  |  | Reserve |  |  | Interests |  |  | Total |  |  |  |  |  |  |
|  | € in thousands |
For the year ended December 31, 2021 (audited): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance as at January 1, 2021 |  |  | 25,102 |  |  |  | 82,401 |  |  |  | 8,191 |  |  |  | (1,736 | ) |  |  | 3,823 |  |  |  | 341 |  |  |  | 6,106 |  |  |  | 124,228 |  |  |  | 798 |  |  |  | 125,026 |
Profit (loss) for the year |  |  | - |  |  |  | - |  |  |  | *(15,090 | ) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (15,090 | ) |  |  | *(4,550 | ) |  |  | (19,640 | )
Other comprehensive income (loss) for the year |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 11,542 |  |  |  | (8,418 | ) |  |  | - |  |  |  | 3,124 |  |  |  | (7,622 | ) |  |  | (4,498 | )
Total comprehensive income (loss) for the year |  |  | - |  |  |  | - |  |  |  | (15,090 | ) |  |  | - |  |  |  | 11,542 |  |  |  | (8,418 | ) |  |  | - |  |  |  | (11,966 | ) |  |  | (12,172 | ) |  |  | (24,138 | )
Transactions with owners of the Company, recognized directly in equity: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Issuance of Capital note to non-controlling interest |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 8,682 |  |  |  | 8,682 |
Acquisition of shares in subsidiaries from non-controlling interests |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (409 | ) |  |  | (409 | ) |  |  | 961 |  |  |  | 552 |
Warrants exercise |  |  | 454 |  |  |  | 3,419 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 3,873 |  |  |  | - |  |  |  | 3,873 |
Options exercise |  |  | 49 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 49 |  |  |  | - |  |  |  | 49 |
Share-based payments |  |  | - |  |  |  | 63 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 63 |  |  |  | - |  |  |  | 63 |
Balance as at December 31, 2021 |  |  | 25,605 |  |  |  | 85,883 |  |  |  | (6,899 | ) |  |  | (1,736 | ) |  |  | 15,365 |  |  |  | (8,077 | ) |  |  | 5,697 |  |  |  | 115,838 |  |  |  | (1,731 | ) |  |  | 114,107 |

* Reclassified, please see Note 2C.
The accompanying notes are an integral part of the condensed consolidated interim financial statements.

F - 6

Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Unaudited Interim Statements of Changes in Equity (cont’d)

|  |  |  |  |  |  |  |  |  |  | Non- controlling |  |  | Total |
|  |  |  |  |  |  |  | Attributable to shareholders of the Company |  |  | Interests |  |  | Equity |
|  | Share capital |  |  | Share premium |  |  | Accumulated deficit |  |  | Treasury shares |  |  | Translation reserve from foreign operations |  |  | Hedging Reserve |  |  | Interests Transaction reserve with non-controlling Interests |  |  | Total |  |  |  |  |  |  |
|  | Convenience translation into US$* |
For the six months ended June 30, 2022 (unaudited): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance as at January 1, 2022 |  |  | 26,603 |  |  |  | 89,230 |  |  |  | (7,167 | ) |  |  | (1,804 | ) |  |  | 15,964 |  |  |  | (8,392 | ) |  |  | 5,919 |  |  |  | 120,353 |  |  |  | (1,799 | ) |  |  | 118,554 |
Profit (loss) for the period |  |  | - |  |  |  | - |  |  |  | (1,270 | ) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,270 | ) |  |  | 610 |  |  |  | (660 | )
Other comprehensive loss for the period |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (3,601 | ) |  |  | (16,192 | ) |  |  | - |  |  |  | (19,793 | ) |  |  | (16,366 | ) |  |  | (36,159 | )
Total comprehensive loss for the period |  |  | - |  |  |  | - |  |  |  | (1,270 | ) |  |  | - |  |  |  | (3,601 | ) |  |  | (16,192 | ) |  |  | - |  |  |  | (21,063 | ) |  |  | (15,756 | ) |  |  | (36,819 | )
Transactions with owners of the Company, recognized directly in equity: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Issuance of Capital note to non-controlling interest |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 4,112 |  |  |  | 4,112 |
Share-based payments |  |  | - |  |  |  | 62 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 62 |  |  |  | - |  |  |  | 62 |
Balance as at June 30, 2022 |  |  | 26,603 |  |  |  | 89,292 |  |  |  | (8,437 | ) |  |  | (1,804 | ) |  |  | 12,363 |  |  |  | (24,584 | ) |  |  | 5,919 |  |  |  | 99,352 |  |  |  | (13,443 | ) |  |  | 85,909 |

* Convenience translation into US$ (exchange rate as at June 30, 2022: EUR 1 = US$1.039)

The accompanying notes are an integral part of the condensed consolidated interim financial statements.
F - 7

Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Unaudited Interim Statements of Cash Flows

|  | For the six months ended June 30, |  |  | For the year ended December |  |  | For the six months ended |
|  | 2022 |  |  | 2021 |  |  | 31, 2021 |  |  | June 30, 2022 |
|  | (Unaudited) |  |  | (Unaudited) |  |  | (Audited) |  |  | (Unaudited) |
|  |  |  |  | Convenience |
|  |  |  |  | Translation |
|  | € in thousands |  |  | into US$* |
Cash flows from operating activities |  |  |  |  |  |  |  |  |  |  |  |  |
Loss for the period |  |  | (635 | ) |  |  | *(5,162 | ) |  |  | *(19,640 | ) |  |  | (660 | )
Adjustments for: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Financing expenses, net |  |  | 2,181 |  |  |  | 6,138 |  |  |  | 26,884 |  |  |  | 2,267 |
Profit from settlement of derivatives contract |  |  | - |  |  |  | (407 | ) |  |  | (407 | ) |  |  | - |
Depreciation and amortization |  |  | 7,978 |  |  |  | *7,076 |  |  |  | *15,116 |  |  |  | 8,289 |
Share-based payment transactions |  |  | 60 |  |  |  | 13 |  |  |  | 63 |  |  |  | 62 |
Share of losses (profits) of equity accounted investees |  |  | 602 |  |  |  | 772 |  |  |  | (117 | ) |  |  | 625 |
Payment of interest on loan by an equity accounted investee |  |  | - |  |  |  | 859 |  |  |  | 859 |  |  |  | - |
Change in trade receivables and other receivables |  |  | (2,579 | ) |  |  | (2,124 | ) |  |  | (1,883 | ) |  |  | (2,680 | )
Change in other assets |  |  | 53 |  |  |  | (782 | ) |  |  | (545 | ) |  |  | 55 |
Change in receivables from concessions project |  |  | (550 | ) |  |  | 757 |  |  |  | 1,580 |  |  |  | (571 | )
Change in trade payables |  |  | (801 | ) |  |  | (941 | ) |  |  | 154 |  |  |  | (832 | )
Change in other payables |  |  | 7,878 |  |  |  | 3,715 |  |  |  | 2,380 |  |  |  | 8,185 |
Income tax expense (tax benefit) |  |  | 1,087 |  |  |  | *306 |  |  |  | *(2,281 | ) |  |  | 1,129 |
Income taxes paid |  |  | (3,255 | ) |  |  | (15 | ) |  |  | (94 | ) |  |  | (3,382 | )
Interest received |  |  | 922 |  |  |  | 921 |  |  |  | 1,844 |  |  |  | 958 |
Interest paid |  |  | (4,924 | ) |  |  | (3,857 | ) |  |  | (7,801 | ) |  |  | (5,116 | )
Net cash provided by operating activities |  |  | 8,017 |  |  |  | 7,269 |  |  |  | 16,112 |  |  |  | 8,329 |
Cash flows from investing activities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Acquisition of fixed assets |  |  | (22,274 | ) |  |  | (64,665 | ) |  |  | (83,682 | ) |  |  | (23,142 | )
Repayment of loan by an equity accounted investee |  |  | 149 |  |  |  | 1,400 |  |  |  | 1,400 |  |  |  | 155 |
Loan to an equity accounted investee |  |  | - |  |  |  | (244 | ) |  |  | (335 | ) |  |  | - |
Advances on account of investments |  |  | - |  |  |  | (8 | ) |  |  | - |  |  |  | - |
Settlement of derivatives contract |  |  | (528 | ) |  |  | (252 | ) |  |  | (976 | ) |  |  | (549 | )
Investment in restricted cash, net |  |  | (8,241 | ) |  |  | (185 | ) |  |  | (5,990 | ) |  |  | (8,562 | )
Proceeds from (investment in) short term deposit |  |  | 27,645 |  |  |  | 8,533 |  |  |  | (18,599 | ) |  |  | 28,722 |
Proceeds from (investment in) marketable securities |  |  | - |  |  |  | 1,785 |  |  |  | (112 | ) |  |  | - |
Net cash used in investing activities |  |  | (3,249 | ) |  |  | (53,636 | ) |  |  | (108,294 | ) |  |  | (3,376 | )
Cash flows from financing activities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Sale of shares in subsidiaries to non-controlling interests |  |  | - |  |  |  | 1,400 |  |  |  | 1,400 |  |  |  | - |
Proceeds from options |  |  | - |  |  |  | 22 |  |  |  | 49 |  |  |  | - |
Cost associated with long term loans |  |  | (8,958 | ) |  |  | (197 | ) |  |  | (2,796 | ) |  |  | (9,307 | )
Payment of principal of lease liabilities |  |  | (4,000 | ) |  |  | - |  |  |  | (4,803 | ) |  |  | (4,156 | )
Proceeds from long term loans |  |  | 196,189 |  |  |  | 32,476 |  |  |  | 32,947 |  |  |  | 203,835 |
Repayment of long-term loans |  |  | (143,095 | ) |  |  | (3,390 | ) |  |  | (18,905 | ) |  |  | (148,672 | )
Repayment of Debentures |  |  | (19,764 | ) |  |  | (30,730 | ) |  |  | (30,730 | ) |  |  | (20,534 | )
Repayment of SWAP instrument associated with long term loans |  |  | (3,290 | ) |  |  | - |  |  |  | - |  |  |  | (3,418 | )
Proceeds from issue of convertible debentures |  |  | - |  |  |  | 15,571 |  |  |  | 15,571 |  |  |  | - |
Proceeds from issuance of Debentures, net |  |  | - |  |  |  | 25,465 |  |  |  | 57,717 |  |  |  | - |
Issuance / exercise of warrants |  |  | - |  |  |  | 3,675 |  |  |  | 3,746 |  |  |  | - |
Net cash provided by financing activities |  |  | 17,082 |  |  |  | 44,292 |  |  |  | 54,196 |  |  |  | 17,748 |
Effect of exchange rate fluctuations on cash and cash equivalents |  |  | (3,128 | ) |  |  | 2,489 |  |  |  | 12,370 |  |  |  | (3,250 | )
Increase (decrease) in cash and cash equivalents |  |  | 18,722 |  |  |  | 414 |  |  |  | (25,616 | ) |  |  | 19,451 |
Cash and cash equivalents at the beginning of the period |  |  | 41,229 |  |  |  | 66,845 |  |  |  | 66,845 |  |  |  | 42,836 |
Cash and cash equivalents at the end of the period |  |  | 59,951 |  |  |  | 67,259 |  |  |  | 41,229 |  |  |  | 62,287 |

* Reclassified, please see Note 2C.
* Convenience translation into US$ (exchange rate as at June 30, 2022: EUR 1 = US$1.039)

The accompanying notes are an integral part of the condensed consolidated interim financial statements.

F - 8

Ellomay Capital Ltd. and its Subsidiaries
Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 1 - General

Ellomay Capital Ltd. (hereinafter - the “Company”), is an Israeli company involved in the production of renewable and clean energy. As of June 30, 2022, the Company owns seven photovoltaic plants (each, a “PV Plant” and, together, the “PV Plants”) that are operating and connected to their respective national grids as follows: (i) five photovoltaic plants in Spain with an aggregate installed capacity of approximately 35.9 MW, (ii) 51% of Talasol, which owns a photovoltaic plant with installed capacity of 300MW in the municipality of Talaván, Cáceres, Spain (hereinafter – the “Talasol Project”) and (iii) one photovoltaic plant in Israel with an aggregate installed capacity of approximately 9 MW. In addition, the Company indirectly owns: (i) 9.375% of Dorad Energy Ltd. (hereinafter - “Dorad”), (ii) Ellomay Solar Italy One SRL and Ellomay Solar Italy Two SRL, that are constructing photovoltaic plants with installed capacity of 14.8 MW and 4.95 MW, respectively, in the municipality of Latina, Borgo Bainsizza, Lazio Region, Italy, (iii) Groen Gas Goor B.V., Groen Gas Oude-Tonge B.V. and Groen Gas Gelderland B.V., project companies operating anaerobic digestion plants in the Netherlands, with a green gas production capacity of approximately 3 million, 3.8 million and 9.5 million (with a license to produce 7.5 million) Nm3 per year, respectively, and (iv) 83.333% of Ellomay Pumped Storage (2014) Ltd. (hereinafter – “Ellomay PS”), which is constructing a 156 MW pumped storage hydro power plant in the Manara Cliff, Israel (hereinafter – the “Manara PSP”).

The ordinary shares of the Company are listed on the NYSE American and on the Tel Aviv Stock Exchange under the trading symbol “ELLO”. The address of the Company’s registered office is 18 Rothschild Blvd., Tel Aviv, Israel.

Effects of the spreading of the coronavirus and of the military conflict between Russia and Ukraine

Following the outbreak of the coronavirus (Covid-19) in China in December 2019, and the spreading of Covid-19 to many other countries since the beginning of 2020, creating the current pandemic situation, there was a decrease in economic activity in many areas around the world, including Israel, Spain and Italy. The spread of the virus has led, inter alia, to a disruption in the supply chain, a decrease in global transportation, restrictions on travel and work that were announced by the State of Israel and other countries around the world and a decrease in the value of financial assets and commodities on the markets in Israel and the world. In recent months, Spain, Italy, and Israel have experienced a resurgence in the number of Covid-19 cases, causing the local governments to renew restrictions and implement additional measures in order to attempt to curb the spread of the pandemic. Although the Company’s operations have not thus far been materially adversely affected by the restrictions imposed by local governments and authorities in the countries in which the Company operates, in the event the restrictions continue, or new restrictions are imposed, the operations of the Company, including the projects under construction and development, may be adversely affected. Also, as a result of the Covid-19 pandemic, the electricity prices in the European markets declined during the beginning of the pandemic due to the decrease in demand, resulting in a slight decrease in the Company’s revenues in Spain. Despite a decrease in the number and severity of Covid-19 cases in recent months compared to the first year of the pandemic, the impact and implications of the pandemic, including the delays in supply chains and the shortage of components, causing delays, and increases in costs and expenses, are still impacting the markets and industries worldwide and may also indirectly affect the operations of the Company, for example through changes in the prices of oil resulting in a decrease in the electricity prices, and through reduction in demand for electricity, delays in construction of projects due to curtailment of work, limited availability of components required in order to operate or construct new projects, regulatory changes by countries affected by the virus, including changes in subsidies, collection delays, delays in obtaining permits, limited availability or changes in terms of financing for future projects, limited availability of corporate financing and lower returns on potential future investments. As a result, the Company's business and operating results could be negatively affected.

F - 9

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 1 - General (cont’d)

The military conflict between Russia and Ukraine impacted European and other markets and caused delays in supply and shortages in supply, including natural gas supply. Since the commencement of the military conflict between Russia and Ukraine and the gas shortage caused by such conflict, the electricity prices in the European markets have significantly increased and are currently higher that were in effect prior to the pandemic. The war in Ukraine also caused shortages in certain raw materials and an increase in delivery prices, impacting our biogas operations in the Netherlands. The supply of raw materials has since been renewed. In connection with the increases in electricity prices that commenced prior to the military conflict between Russia and the Ukraine but were enhanced significantly since the commencement of the conflict, the Spanish government implemented RDL 17/2021 that establishes the reduction, initially until March 31, 2022, of returns on the electricity generating activity of Spanish production facilities that do not emit greenhouse gases accomplished through payments of a portion of the revenues by the production facilities to the Spanish government. RDL 17/2021 was thereafter extended and applied until June 30, 2022. The continued military conflict between Russian and the Ukraine may adversely impact our operations in the future, including through the implementation of new regulation in the countries in which we operate, changes in the financial markets and availability of funds in Europe, shortages in raw materials and continued increase in delivery prices.
The extent to which the Covid-19 pandemic and the military conflict between Russian and Ukraine impacts the business of the Company will depend on future developments, which are highly uncertain and cannot be predicted.
Increase in Annual Interest Rate of the Company’s Series C Debentures
On June 6, 2022, the holders of the Company’s Series C Debentures approved an amendment to the Series C Deed of Trust, which provides for certain revisions to the financial covenants and for the increase of the annual interest rate payable on the principal of the Series C Debentures by 0.25% from 3.3% to 3.55%, commencing on June 6, 2022.

Note 2 - Basis of Preparation and Significant Accounting Policies
The accounting policies applied by the Company in these condensed consolidated unaudited interim financial statements are the same as those applied by the Company in its annual financial statements for 2021.
A. Statement of compliance
These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting and do not include all of the information required for full annual financial statements. They should be read in conjunction with the Company’s financial statements as at and for the year ended December 31, 2021 (hereinafter – “the annual financial statements”).
These condensed consolidated interim financial statements were authorized for issue on September 22, 2022.

F - 10

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 2 - Basis of Preparation and Significant Accounting Policies (cont’d)
B. Use of estimates and judgments
The preparation of financial statements in conformity with IFRS requires management to exercise judgment when making assessments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.
The significant judgments made by management in applying the Company’s accounting policies and the principal assumptions used in the estimation of uncertainty were the same as those that applied to the annual financial statements.
C. Initial application of new standards, amendments to standards and interpretations
Amendment to IAS 16, Property, Plant and Equipment (“the Amendment”) –
The Amendment annuls the requirement by which in the calculation of costs directly attributable to fixed assets, the net proceeds from selling certain items that were produced while the Company tested the functioning of the asset should be deducted (such as samples that were produced when testing the equipment). Instead, such proceeds shall be recognized in profit or loss and the cost of the sold items will be measured according to the measurement requirements of IAS 2, Inventories.
The Amendment is applied retrospectively, including an amendment of comparative data, only with respect to fixed asset items that have been brought to the location and condition required for them to operate in the manner intended by management subsequent to the earliest reporting period presented at the date of initial application of the Amendment.
The cumulative effect of the Amendment was included in the opening balance of retained earnings for the earliest reporting period presented.
As a result of applying the Amendment the Company recognized an increase in the balance of fixed assets against a corresponding increase in retained earnings and the deferred tax in 2021. Please see the tables below:

|  | December 31, 2021 |
|  | € in thousands |
|  | As previously reported |  |  | Application effect IAS16- Amendment |  |  | As reported in these financial statements |
|  | Audited |  |  | Unaudited |  |  | Unaudited |
Fixed assets |  |  | 340,065 |  |  |  | 832 |  |  |  | 340,897 |
Deferred tax |  |  | 8,836 |  |  |  | 208 |  |  |  | 9,044 |
Accumulated deficit |  |  | (7,217 | ) |  |  | 318 |  |  |  | (6,899 | )
Non-Controlling Interest |  |  | (2,037 | ) |  |  | 306 |  |  |  | (1,731 | )
Revenues |  |  | 44,783 |  |  |  | 938 |  |  |  | 45,721 |
Operating expenses |  |  | (17,524 | ) |  |  | (66 | ) |  |  | (17,590 | )
Depreciation and amortization expenses |  |  | (15,076 | ) |  |  | (40 | ) |  |  | (15,116 | )
Tax benefit (Taxes on income) |  |  | 2,489 |  |  |  | (208 | ) |  |  | 2,281 |
Profit (loss) attributable to: |  |  |  |  |  |  |  |  |  |  |  |
Owners of the Company |  |  | (15,408 | ) |  |  | 318 |  |  |  | (15,090 | )
Non-controlling interests |  |  | (4,856 | ) |  |  | 306 |  |  |  | (4,550 | )
Basic loss per share |  |  | (1.20 | ) |  |  | 0.02 |  |  |  | (1.18 | )
Diluted loss per share |  |  | (1.20 | ) |  |  | 0.02 |  |  |  | (1.18 | )

F - 11

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 2 - Basis of Preparation and Significant Accounting Policies (cont’d)

C. Initial application of new standards, amendments to standards and interpretations (cont’d)
Amendment to IAS 16, Property, Plant and Equipment (“the Amendment”) (cont’d) –

|  | June 30, 2021 |
|  | € in thousands |
|  | As previously reported |  |  | Application effect IAS16- Amendment |  |  | As reported in these financial statements |
|  | Unaudited |
Fixed assets |  |  | 312,983 |  |  |  | 852 |  |  |  | 313,835 |
Deferred tax |  |  | 8,124 |  |  |  | 213 |  |  |  | 8,337 |
Accumulated deficit |  |  | 2,613 |  |  |  | 326 |  |  |  | 2,939 |
Non-Controlling Interest |  |  | 7,239 |  |  |  | 313 |  |  |  | 7,552 |
Revenues |  |  | 19,455 |  |  |  | 938 |  |  |  | 20,393 |
Operating expenses |  |  | (7,506 | ) |  |  | (66 | ) |  |  | (7,572 | )
Depreciation and amortization expenses |  |  | (7,056 | ) |  |  | (20 | ) |  |  | (7,076 | )
Tax benefit (Taxes on income) |  |  | (93 | ) |  |  | (213 | ) |  |  | (306 | )
Profit (loss) attributable to: |  |  |  |  |  |  |  |  |  |  |  |
Owners of the Company |  |  | (5,578 | ) |  |  | 326 |  |  |  | (5,252 | )
Non-controlling interests |  |  | (223 | ) |  |  | 313 |  |  |  | 90 |
Basic loss per share |  |  | (0.44 | ) |  |  | 0.03 |  |  |  | (0.41 | )
Diluted loss per share |  |  | (0.44 | ) |  |  | 0.03 |  |  |  | (0.41 | )

Amendment to IAS 37, Provisions, Contingent Liabilities and Contingent Assets – Costs of Fulfilling a Contract (“the Amendment”) –
According to the Amendment, when assessing whether a contract is onerous, the costs of fulfilling a contract that should be taken into consideration are costs that relate directly to the contract, which include the following:

- | Incremental costs; and
- | An allocation of other costs that relate directly to fulfilling a contract (such as depreciation expenses for fixed assets used in fulfilling that contract and other contracts).

The Amendment is applied retrospectively as from January 1, 2022, in respect of contracts where the entity has not yet fulfilled all its obligations.
Application of the Amendment did not have a material effect on the financial statements.
F - 12

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 3 - Seasonality
Solar power production has a seasonal cycle due to its dependency on the direct and indirect sunlight and the effect the amount of sunlight has on the output of energy produced. Thus, low radiation levels during the winter months decrease power production.
Note 4 - Restricted Cash, Deposits and Marketable Securities

|  | June 30, |  |  | December 31, |
|  | 2022 |  |  | 2021 |
|  | € in thousands |
|  | Unaudited |  |  | Audited |
Marketable securities (1) |  |  | 1,761 |  |  |  | 1,946 |
Short-term restricted cash (2) |  |  | 4,280 |  |  |  | 1,000 |
Short-term deposits |  |  | - |  |  |  | 28,410 |
Long-term restricted non-interest-bearing bank deposits (2) |  |  | 20,379 |  |  |  | 15,630 |

| 1. | During 2021, the Company invested in a traded Corporate Bond with a coupon rate of 3.255%.

| 2. | Deposits used to secure obligations towards the Israeli Electricity Authority for the license for the pumped-storage project in the Manara Cliff in Israel in 2021 and to secure obligations under loan agreements.

Note 5 - Trade and Other Receivables

|  | June 30, |  |  | December 31, |
|  | 2022 |  |  | 2021 |
|  | € in thousands |
|  | Unaudited |  |  | Audited |
Current Assets: |  |  |  |  |  |
Trade and other receivables: |  |  |  |  |  |
Government authorities |  |  | 1,524 |  |  |  | 1,602 |
Income receivable |  |  | 3,366 |  |  |  | 3,794 |
Interest receivable |  |  | 14 |  |  |  | 3 |
Current tax |  |  | - |  |  |  | 76 |
Trade receivable |  |  | 3,287 |  |  |  | 598 |
Inventory |  |  | 547 |  |  |  | 640 |
Derivatives (Note 7) |  |  | 55 |  |  |  | 639 |
Prepaid expenses and other |  |  | 1,951 |  |  |  | 2,135 |
|  |  | 10,744 |  |  |  | 9,487 |
Non-current Assets: |  |  |  |  |  |  |  |
Long term receivables |  |  |  |  |  |  |  |
Loans to others |  |  | 554 |  |  |  | 568 |
Annual rent deposits |  |  | 48 |  |  |  | 33 |
Prepaid expenses associated with long term loans (1) |  |  | 7,927 |  |  |  | 4,787 |
Other |  |  | 52 |  |  |  | - |
|  |  | 8,581 |  |  |  | 5,388 |

| (1) | Prepaid commission expenses paid in connection with the Talasol Project’s project finance obtained from financing entities as at December 31, 2021 and prepaid commission expenses paid in connection with the Manara PSP project finance obtained from financing entities as at June 30, 2022.

F - 13

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 6 - Investee Companies and Other Investments

Information about investee companies and other investments

A. U. Dori Energy Infrastructures Ltd. (“Dori Energy”)-

The Company, through its wholly owned subsidiary, Ellomay Clean Energy Ltd. (“Ellomay Energy”), entered into an Investment Agreement (the “Dori Investment Agreement”) with Amos Luzon Entrepreneurship and Energy Group Ltd. (the “Luzon Group”), and Dori Energy, with respect to an investment in Dori Energy. Dori Energy holds 18.75% of the share capital of Dorad, which owns an approximate 860 MW bi-fuel operated power plant in the vicinity of Ashkelon, Israel (the “Dorad Power Plant”). Dorad holds production and supply licenses, both expiring in May 2034 and commenced commercial operation in May 2014.

Dorad provided guarantees in favor of the Israeli Electricity Authority, the Israel Electric Corporation and Israel Natural Gas Lines Ltd. These guarantees were provided through Dorad’s shareholders at their proportionate holdings, as required by the financing agreements executed by Dorad. As of June 30, 2022, total performance guarantees provided by Dorad amounted to approximately NIS 147,000 thousand (approximately €40,425 thousand). The Company's indirect share of guarantees that Dorad provided through its shareholders is approximately NIS 13,780 thousand (approximately €3,790 thousand).

Dorad and its shareholders are involved in several legal proceedings as follows:
Petition to Approve a Derivative Claim filed by Dori Energy and Ran Fridrich and Third Party Notices
In connection with the description of the petition to approve a derivative claim filed by Dori Energy and Hemi Raphael (replaced by Ran Fridrich) and related third party notices included in Note 6.A to the annual financial statements, the parties filed several motions in connection with the discovery process, the evidentiary hearings and expert opinions. Additional evidentiary hearings were held in March-May 2021. On May 19, 2022, summaries were submitted and during June and July 2022 several hearings were held to complete the oral arguments. The arbitrator informed the parties that he will issue an arbitration award in the first quarter of 2023.
The Company estimates (after consulting with legal counsel), that at this stage it is not yet possible to assess the outcome of the proceeding. With respect to the third party notices filed in connection with the derivative claim against Dori Energy and other parties, the Company estimates (after consulting with legal counsel) that if the main (Derivative) claim is dismissed then the third party notices will be redundant, whereas if the main claim is accepted, it is more likely than not that the third party notices shall be rejected, as they are based on arguments similar to those raised by the defendants in their statements against of defense filed against the main claim.
Petition to Approve a Derivative Claim filed by Edelcom
Please see above under “Petition to Approve a Derivative Claim filed by Dori Energy” for updates in connection with the petition to approve a derivative claim filed by Edelcom Ltd., one of the shareholders of Dorad (“Edelcom”), included in Note 6.A to the annual financial statements as this proceeding is also conducted in the framework of the above-mentioned arbitration. As noted above, the arbitration award in expected to be issued during the first quarter of 2023. The Company estimates (after consulting with legal counsel), that the chances of the petition to be approved are lower than the chances that it will be rejected.

F - 14

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 6 - Investee Companies and Other Investments (cont’d)

A. U. Dori Energy Infrastructures Ltd. (“Dori Energy”) (cont’d)-

Opening Motion filed by Zorlu
In connection with the description of the opening motion filed by Zorlu Enerji Elektrik Uretim A.S., one of the shareholders of Dorad (“Zorlu”) included in Note 6.A to the annual financial statements, as per which Zorlu asked the court to instruct Dorad to convene a shareholders meeting and to include a discussion and a vote on the planning and construction of an additional power plant adjacent to the existing power plant (the “Dorad 2 Project”), on the agenda of this meeting, in June 2021, a ruling was handed in which the court ordered Dorad to convene a special shareholders meeting, on whose agenda will be the planning and construction of the “Dorad 2 Project”. Following the said ruling, Dorad’s board resolved that Dorad's management will continue to examine the feasibility of the “Dorad 2 Project” and its implications and bring its decisions to the board’s approval. Dorad’s board of directors further resolved that to the extent it will approve the Dorad 2 Project, the decision will be presented to Dorad’s shareholders for approval. On July 27, 2021, a shareholders meeting of Dorad was held. In accordance with the court ruling, the agenda for such meeting included two resolutions (1) the planning and construction of the Dorad 2 Project – a resolution that Dori Energy and Eilat-Ashkelon Infrastructure Services Ltd. (“EAIS”), which holds 37.5% of Dorad, supported and Edelcom and Zorlu rejected; and (2) approval of the aforementioned resolution of the Dorad board of directors – a resolution which Dori Energy and EAIS supported and with respect to which Edelcom and Zorlu abstained. Following such shareholders meeting, correspondence was exchanged between Dorad and Edelcom concerning, among other issues, the implications of the aforementioned resolutions. Dorad estimates (after consulting with legal counsel) that by convening the aforementioned shareholders meeting Dorad complied with the court ruling and therefore the opening motion process ended. To the Company’s knowledge, the Dorad 2 Project is currently under initial internal examination by Dorad. On July 13, 2020, Dorad submitted to the National Infrastructure Committee, or NIC, plans for public objections, on January 11, 2021, the NIC decided to postpone the final decision and on December 27, 2021, the NIC decided to conditionally raise the construction of another power plant to a government decision. There can be no assurance as to if, when and under what terms it will be advanced or promoted by Dorad.
B. Manara Pumped Storage Project –

On December 31, 2020, Ellomay PS, the Company’s 83.333% owned subsidiary, received the tariff approval for the project from the Israeli Electricity Authority that regulates the tariffs and formulas for purchasing capacity and energy from a pumped storage producer connected to the transmission grid for a period of 20 years beginning on the date of receipt of the permanent production license, upon construction completion and commercial operation. The tariff approval became effective following the financial closing of the Manara PSP in February 2021.

On February 11, 2021, the Manara PSP project finance reached financial closing. The Manara PSP project finance is provided by a consortium of Israeli banks and institutional investors, arranged and led by Mizrahi-Tefahot Bank Ltd. as further included in Note 6 and Note 11 to the annual financial statements. On January 31, 2022, Ellomay PS completed all the preliminary conditions for the first withdrawal under the Manara PSP project finance and executed the first withdrawal in the amount of approximately NIS 75,000 thousand (approximately €21,000 thousand), This amount was drawn from the Senior Secured Tranche and the Subordinated Secured B Tranche pro-rata. The amount drawn from the Senior Secured Tranche was approximately NIS 69,133 thousand (approximately €19,390 thousand) at an interest rate of 2.75% during the construction period and 1.9% as from the date of commercial operation. The amount drawn from the Subordinated Secured B Tranche was approximately NIS 5,867 (approximately €1,610 thousand) at an interest rate of 4.45% during the construction period and 4% as from the date of commercial operation.

F - 15

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 6 - Investee Companies and Other Investments (cont’d)

B. Manara Pumped Storage Project (cont’d) –

Prior to the first withdrawal, the company requested a waiver in connection with the financial covenants required for the first withdrawal, so that instead of maintaining a projected ratio of minimum debt service cover (PROJECTED ADSCR) and LLCR as defined in the Finance Agreement of 1.35:1.00 for the Senior Secured Tranche, the projected ratio would be 1.34:1.00. In addition, considering the Subordinated Secured B Tranche, the company requested that instead of maintaining a projected minimum debt service coverage ratio and LLCR as defined under the Finance Agreement of 1.23:1.00, the ratio would be 1.24:1.00. The Lenders agreed to the request.

As part of the Manara PSP Project Finance, as of June 30, 2022, Ellomay PS paid upfront, agency and commitment fees in the accumulated amount of approximately NIS 30,600 thousand (approximately €8,415), which were included as other long-term receivables.

C. Ellomay Solar 28MW Photovoltaic Plant in Spain –

In June 2022, the photovoltaic plant constructed by Ellomay Solar S.L., a wholly-owned subsidiary of the Company (“Ellomay Solar”), in the municipality of Talaván, Cáceres, Spain, with a peak capacity of 28MW, was connected to the electricity grid and electricity production commenced. The Ellomay Solar PV Plant achieved PAC (Provisional Acceptance Certificate) in July 2022.

D. Development of PV Projects in Italy

In connection with the Framework Agreement executed in December 2019 and further detailed in Note 6.C to the annual financial statements, development of photovoltaic greenfield projects in Italy is progressing as planned. As of the reporting date, the first two photovoltaic plants with an aggregate capacity of approximately 20 MW entered into engineering, procurement & construction agreements (the “EPC Agreements”) with METKA EGN Italy S.r.l., a 100% indirect subsidiary of MYTILINEOS S.A., under the Renewables & Storage Development Business Unit. The EPC Agreements provide a fixed and lump-sum aggregate amount of approximately €16,030 thousand for the complete execution and performance of the works defined in the EPC Agreements. The works include the engineering, procurement and construction of the PV Plants and the ancillary facilities for injecting power into the grid and early O&M services (until the day immediately preceding the Provisional Acceptance Date). The EPC Agreements include additional customary provisions, including with respect to liquidated damages in connection with delays and performance, performance guarantees, suspension and termination. A notice to proceed was issued to the EPC contractor in May 2022 and construction works began. The construction period is expected to be 10 months.

In addition to the aforementioned PV Plants currently under construction, projects with an aggregate capacity of 100 MW reached RTB (“ready to build”) status, projects with an aggregate capacity of 70 MW received applicable licenses and are expected to reach RTB status within approximately 4 months when their appeal period ends, and projects with an aggregate capacity of 250 MW are under advances development stages.

F - 16

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 6 - Investee Companies and Other Investments (cont’d)

E. The Talmei Yosef 9MW Photovoltaic Plant in Israel –
In April 2022, Talmei Yosef entered into a tax assessment agreement with the Israeli Tax Authority for the fiscal years 2015-2020, as per which the tax treatment of the Talmei Yosef Plant was determined to follow IFRIC 12 – Service Concession Agreements. As a result of the tax assessment agreement part of the deferred tax recorded in connection with the Talmei Yosef Plant were converted into current income tax (timing differences of payable income tax) and an amount of approximately EUR 3,200 thousand advance payment of income tax was made.
F. The Talasol Project –
In December 2021, the Talasol Project entered into a New Facilities Agreement in the aggregate amount of €175 million with European institutional lenders (the “Talasol New Facilities Agreement”). Financial closing of the Talasol New Facilities Agreement was achieved in January 2022. The Talasol New Facilities Agreement provides for the provision of two tranches:

| A. | a term loan in the amount of €155 million of which the final maturity date is June 30, 2044, and

| B. | a term loan in the amount of €20 million of which the final maturity date is December 31, 2042.

Principal and interest repayment are made on a semi-annual basis, end of June and end of December.
The weighted average life of the New Talasol Financing is approximately 11.5 years, and it bears a fixed annual interest rate at a weighted average of approximately 3%.
More information regarding the New Talasol Financing included in Note 11 A to the annual financial statements.

F - 17

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 7 - Financial Instruments
Fair value
(1) Financial instruments - the composition of the derivatives

|  | June 30, |  |  | December 31, |
|  | 2022 |  |  | 2021 |
|  | € in thousands |
|  | Unaudited |  |  | Audited |
Derivatives presented under current assets |  |  |  |  |  |
Currency swap |  |  | 55 |  |  |  | 639 |
|  |  | 55 |  |  |  | 639 |
Derivatives presented under non-current assets |  |  |  |  |  |  |  |
Swap contracts |  |  | 997 |  |  |  | - |
Currency swap |  |  | 1,721 |  |  |  | 2,635 |
|  |  | 2,718 |  |  |  | 2,635 |
Derivatives presented under current liabilities |  |  |  |  |  |  |  |
Swap contracts |  |  | (25 | ) |  |  | (3,431 | )
Financial power swap |  |  | (38,971 | ) |  |  | (11,352 | )
|  |  | (38,996 | ) |  |  | (14,783 | )
Derivatives presented under non-current liabilities |  |  |  |  |  |  |  |
Financial power swap |  |  | (24,198 | ) |  |  | (9,542 | )
Swap contracts |  |  | - |  |  |  | (565 | )
|  |  | (24,198 | ) |  |  | (10,107 | )

F - 18

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 7 - Financial Instruments (cont’d)
Fair value (cont’d)

(2) Financial instruments measured at fair value for disclosure purposes only

The carrying amounts of certain financial assets and liabilities, including cash and cash equivalents, trade receivables, other receivables, other short-term investments, deposits, derivatives, bank overdraft, short-term loans and borrowings, trade payables and other payables are the same or proximate to their fair value.
The fair values of the other financial assets and liabilities, together with the carrying amounts shown in the statement of financial position, are as follows:

|  | June 30, 2022
|  |  |  |  | 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 |  |  | 113,758 |  |  |  | 109,412 |  |  |  | - |  |  |  | - |  |  |  |
Loans from banks and others (including current maturities) |  |  | 265,905 |  |  |  | - |  |  |  | 247,350 |  |  |  | - |  | 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% fixed rate for 5 years of 2.9%-3.55% and 3%-4.65% and linkage to consumer price index in Israel.
|  |  | 379,663 |  |  |  | 109,412 |  |  |  | 247,350 |  |  |  | - |  |  |  |

|  | 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%, fixed rate for 5 years 2.9%-3.55% and 4.65% and linkage to consumer price index in Israel
|  |  | 356,194 |  |  |  | 140,293 |  |  |  | 223,287 |  |  |  | - |  |  |  |

F - 19

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 7 - Financial Instruments (cont’d)
Fair value (cont’d)

(3) Fair value hierarchy of financial instruments measured at fair value
The table below presents an analysis of financial instruments measured at fair value on the temporal basis using valuation methodology in accordance with hierarchy fair value levels. The various levels are defined as follows:

|  | Level 1: quoted prices (unadjusted) in active markets for identical instruments.

|  | Level 2: inputs other than quoted prices included within Level 1 that are observable, either directly or indirectly.

|  | Level 3: inputs that are not based on observable market data (unobservable inputs).

|  | June 30, 2022
|  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |  | Valuation techniques for
|  | € in thousands |  | determining fair value
Marketable securities |  |  | 1,761 |  |  |  | - |  |  |  | - |  |  |  | 1,761 |  | Market price
Swap contracts |  |  | - |  |  |  | 972 |  |  |  | - |  |  |  | 972 |  | 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 |  |  | - |  |  |  | 1,776 |  |  |  | - |  |  |  | 1,776 |  | 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 |  |  | - |  |  |  | - |  |  |  | 8,863 |  |  |  | 8,863 |  | Fair value is measured by discounting the expected future loan repayments and using market interest rates appropriate for similar instruments, including the required adjustments for the specific loan. The discounting rate was estimated at approximately 11% and the expected annual change of Israeli Consumer Price Index, during the expected lifetime of the loan, was estimated at approximately 2.5%.
Financial power swap |  |  | - |  |  |  | - |  |  |  | (63,169 | ) |  |  | (63,169 | ) | 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.

There have been no transfers from any Level to another Level during the six months ended June 30, 2022.
F - 20

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 7 - Financial Instruments (cont’d)
Fair value (cont’d)
(3) Fair value hierarchy of financial instruments measured at fair value (cont’d)

|  | 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 |  | 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 11% and the expected annual 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.

(4) Level 3 financial instruments carried at fair value
The table hereunder presents a reconciliation from the beginning balance to the ending balance of financial instruments carried at fair value in level 3 of the fair value hierarchy:

|  | Financial assets |
|  | Dori Energy loan |
|  | € in thousands |
Balance as at December 31, 2021 |  |  | 8,495 |
Repayment of loan to an equity accounted investee |  |  | (149 | )
Loan to an equity accounted investee |  |  | - |
Total income recognized in profit or loss |  |  | 208 |
Interest |  |  | 592 |
Foreign Currency translation adjustments |  |  | (283 | )
Balance as at June 30, 2022 |  |  | 8,863 |

F - 21

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 7 - Financial Instruments (cont’d)

Fair value (cont’d)

(4) Level 3 financial instruments carried at fair value (cont’d)

|  | Financial assets |
|  | Financial power swap |
|  | € in thousands |
Balance as at December 31, 2021 |  |  | (20,894 | )
Total loss recognized in other comprehensive income (loss) |  |  | (42,275 | )
Balance as at June 30, 2022 |  |  | (63,169 | )

F - 22

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 8 - Fixed assets

|  |  |  |  |  |  |  |  |  |  | Office |  |  |  |
|  | Photovoltaic |  |  | Pumped |  |  | Biogas |  |  | furniture and |  |  |  |
|  | Plants |  |  | storage |  |  | installations |  |  | equipment |  |  | Total |
|  | € in thousands |
Cost |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance as at January 1, 2022 |  |  | 251,027 |  |  |  | 78,892 |  |  |  | 35,192 |  |  |  | 190 |  |  |  | 365,301 |
Additions |  |  | 4,999 |  |  |  | 13,714 |  |  |  | 431 |  |  |  | 14 |  |  |  | 19,158 |
Effect of changes in exchange rates |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1 | ) |  |  | (1 | )
Balance as at June 30, 2022 |  |  | 256,026 |  |  |  | 92,606 |  |  |  | 35,623 |  |  |  | 203 |  |  |  | 384,458 |
Balance as at January 1, 2021 |  |  | 223,626 |  |  |  | 16,607 |  |  |  | 34,107 |  |  |  | 180 |  |  |  | 274,520 |
Additions |  |  | 27,401 |  |  |  | 62,285 |  |  |  | 1,085 |  |  |  | 8 |  |  |  | 90,779 |
Effect of changes in exchange rates |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 2 |  |  |  | 2 |
Balance as at December 31, 2021 |  |  | 251,027 |  |  |  | 78,892 |  |  |  | 35,192 |  |  |  | 190 |  |  |  | 365,301 |
Depreciation |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance as at January 1, 2022 |  |  | 17,297 |  |  |  | - |  |  |  | 6,952 |  |  |  | 155 |  |  |  | 24,404 |
Depreciation for the period |  |  | 5,868 |  |  |  | - |  |  |  | 1,497 |  |  |  | 10 |  |  |  | 7,375 |
Effect of changes in exchange rates |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1 | ) |  |  | (1 | )
Balance as at June 30, 2022 |  |  | 23,165 |  |  |  | - |  |  |  | 8,449 |  |  |  | 164 |  |  |  | 31,778 |
Balance as at January 1, 2021 |  |  | 6,286 |  |  |  | - |  |  |  | 4,002 |  |  |  | 137 |  |  |  | 10,425 |
Depreciation for the year |  |  | 11,011 |  |  |  | - |  |  |  | 2,950 |  |  |  | 16 |  |  |  | 13,977 |
Effect of changes in exchange rates |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 2 |  |  |  | 2 |
Balance as at December 31, 2021 |  |  | 17,297 |  |  |  | - |  |  |  | 6,952 |  |  |  | 155 |  |  |  | 24,404 |
Carrying amounts |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
As at June 30, 2022 |  |  | 232,861 |  |  |  | 92,606 |  |  |  | 27,174 |  |  |  | 39 |  |  |  | 352,680 |
As at December 31, 2021 |  |  | 233,730 |  |  |  | 78,892 |  |  |  | 28,240 |  |  |  | 35 |  |  |  | 340,897 |

F - 23

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 9 - Operating Segments
The basis of segmentation and the measurement basis for the segment profit or loss are the same as that presented in Note 22 regarding operating segments in the annual financial statements. Segment assets consist of current assets, fixed assets and intangible assets, as included in reports provided regularly to the chief operating decision maker.

|  | PV |  |  |  |  |  |  |  |  |  |  |  | Total |  |  |  |  |  |  |
|  |  |  |  |  |  |  | Ellomay |  |  |  |  |  |  |  |  | Bio |  |  |  |  |  |  |  |  | reportable |  |  |  |  |  | Total |
|  | Italy |  |  | Spain |  |  | Solar |  |  | Talasol |  |  | Israel1 |  |  | Gas |  |  | Dorad |  |  | Manara |  |  | segments |  |  | Reconciliations |  |  | consolidated |
|  | For the six months ended June 30, 2022 |
|  | € in thousands |
Revenues |  |  | - |  |  |  | 2,081 |  |  |  | 327 |  |  |  | 20,402 |  |  |  | 2,246 |  |  |  | 5,830 |  |  |  | 26,756 |  |  |  | - |  |  |  | 57,642 |  |  |  | (28,446 | ) |  |  | 29,196 |
Operating expenses |  |  | - |  |  |  | (100 | ) |  |  | (191 | ) |  |  | (7,088 | ) |  |  | (214 | ) |  |  | (5,539 | ) |  |  | (20,769 | ) |  |  | - |  |  |  | (33,901 | ) |  |  | 20,769 |  |  |  | (13,132 | )
Depreciation expenses |  |  | - |  |  |  | (452 | ) |  |  | - |  |  |  | (5,655 | ) |  |  | (1,268 | ) |  |  | (1,607 | ) |  |  | (3,240 | ) |  |  | - |  |  |  | (12,222 | ) |  |  | 4,244 |  |  |  | (7,978 | )
Gross profit (loss) |  |  | - |  |  |  | 1,529 |  |  |  | 136 |  |  |  | 7,659 |  |  |  | 764 |  |  |  | (1,316 | ) |  |  | 2,747 |  |  |  | - |  |  |  | 11,519 |  |  |  | (3,433 | ) |  |  | 8,086 |
Project development costs |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (1,554 | )
General and administrative expenses |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (3,297 | )
Share of profits of equity |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
accounted investee |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (602 | )
Operating profit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2,633 |
Financing income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4,439 |
Financing expenses in connection |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
with derivatives and warrants, net |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 338 |
Financing expenses |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (6,958 | )
Income before taxes on Income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 452 |
Segment assets as at |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
June 30, 2022 |  |  | 7,273 |  |  |  | 15,376 |  |  |  | 21,684 |  |  |  | 267,090 |  |  |  | 36,404 |  |  |  | 31,661 |  |  |  | 108,718 |  |  |  | 120,906 |  |  |  | 609,112 |  |  |  | (34,776 | ) |  |  | 574,336 |

1 The Talmei Yosef PV Plant located in Israel is presented under the fixed asset model and not under the financial asset model as per IFRIC 12.

F - 24

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 9 - Operating Segments (cont’d)

|  | PV |  |  |  |  |  |  |  |  |  |  |  | Total |  |  |  |  |  |  |
|  |  |  |  |  |  |  | Ellomay |  |  |  |  |  |  |  |  | Bio |  |  |  |  |  |  |  |  | reportable |  |  |  |  |  | Total |
|  | Italy |  |  | Spain |  |  | Solar |  |  | Talasol |  |  | Israel 1 |  |  | Gas |  |  | Dorad |  |  | Manara |  |  | segments |  |  | Reconciliations |  |  | consolidated |
|  | For the six months ended June 30, 2021 |
|  | € in thousands |
Revenues |  |  | - |  |  |  | 1,534 |  |  |  | - |  |  |  | 12,140 |  |  |  | 2,130 |  |  |  | 6,129 |  |  |  | 22,940 |  |  |  | - |  |  |  | 44,873 |  |  |  | (24,480 | ) |  |  | 20,393 |
Operating expenses |  |  | - |  |  |  | (423 | ) |  |  | - |  |  |  | (2,054 | ) |  |  | (170 | ) |  |  | (4,925 | ) |  |  | (18,049 | ) |  |  | - |  |  |  | (25,621 | ) |  |  | 18,049 |  |  |  | (7,572 | )
Depreciation expenses |  |  | - |  |  |  | (451 | ) |  |  | - |  |  |  | (4,836 | ) |  |  | (1,151 | ) |  |  | (1,552 | ) |  |  | (2,685 | ) |  |  | - |  |  |  | (10,675 | ) |  |  | 3,599 |  |  |  | (7,076 | )
Gross profit (loss) |  |  | - |  |  |  | 660 |  |  |  | - |  |  |  | 5,250 |  |  |  | 809 |  |  |  | (348 | ) |  |  | 2,206 |  |  |  | - |  |  |  | 8,577 |  |  |  | (2,832 | ) |  |  | 5,745 |
Project development costs |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (1,119 | )
General and |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
administrative expenses |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (2,572 | )
Share of profits of equity |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
accounted investee |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (772 | )
Operating profit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1,282 |
Financing income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1,716 |
Financing expenses in connection |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
with derivatives and warrants, net |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (109 | )
Financing expenses |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (7,745 | )
Loss before taxes |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
on Income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (4,856 | )
Segment assets as at |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
June 30, 2021 |  |  | 833 |  |  |  | 15,130 |  |  |  | 5,589 |  |  |  | 243,076 |  |  |  | 35,548 |  |  |  | 34,903 |  |  |  | 106,164 |  |  |  | 90,300 |  |  |  | 531,543 |  |  |  | (34,903 | ) |  |  | 496,640 |

1 The Talmei Yosef PV Plant located in Israel is presented under the fixed asset model and not under the financial asset model as per IFRIC 12.

F - 25

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 9 - Operating Segments (cont’d)

|  | PV |  |  |  |  |  |  |  |  |  |  |  | Total |  |  |  |  |  |  |
|  |  |  |  |  |  |  | Ellomay |  |  |  |  |  |  |  |  | Bio |  |  |  |  |  |  |  |  | reportable |  |  |  |  |  | Total |
|  | Italy |  |  | Spain |  |  | Solar |  |  | Talasol |  |  | Israel1 |  |  | Gas |  |  | Dorad |  |  | Manara |  |  | segments |  |  | Reconciliations |  |  | consolidated |
|  | For the year ended December 31, 2021 |
|  | € in thousands |
Revenues |  |  | - |  |  |  | 2,587 |  |  |  | - |  |  |  | 29,432 |  |  |  | 4,255 |  |  |  | 12,686 |  |  |  | 51,630 |  |  |  | - |  |  |  | 100,590 |  |  |  | (54,869 | ) |  |  | 45,721 |
Operating expenses |  |  | - |  |  |  | (472 | ) |  |  | - |  |  |  | (6,305 | ) |  |  | (367 | ) |  |  | (10,446 | ) |  |  | (39,175 | ) |  |  | - |  |  |  | (56,765 | ) |  |  | 39,175 |  |  |  | (17,590 | )
Depreciation expenses |  |  | - |  |  |  | (904 | ) |  |  | - |  |  |  | (10,586 | ) |  |  | (2,374 | ) |  |  | (3,135 | ) |  |  | (5,539 | ) |  |  | - |  |  |  | (22,538 | ) |  |  | 7,422 |  |  |  | (15,116 | )
Gross profit (loss) |  |  | - |  |  |  | 1,211 |  |  |  | - |  |  |  | 12,541 |  |  |  | 1,514 |  |  |  | (895 | ) |  |  | 6,916 |  |  |  | - |  |  |  | 21,287 |  |  |  | (8,272 | ) |  |  | 13,015 |
Project development costs |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (2,508 | )
General and |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
administrative expenses |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (5,661 | )
Share of loss of equity |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
accounted investee |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 117 |
Operating profit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4,963 |
Financing income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2,931 |
Financing expenses in connection |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
with derivatives and warrants, net |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (841 | )
Financing expenses, net |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (28,974 | )
Loss before taxes |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
on Income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (21,921 | )
Segment assets as at |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
December 31, 2021 |  |  | 1,715 |  |  |  | 13,841 |  |  |  | 14,456 |  |  |  | 247,004 |  |  |  | 38,809 |  |  |  | 34,570 |  |  |  | 118,435 |  |  |  | 107,678 |  |  |  | 576,508 |  |  |  | (24,529 | ) |  |  | 551,979 |

1 The Talmei Yosef PV Plant located in Israel is presented under the fixed asset model and not under the financial asset model as per IFRIC 12.

F - 26

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 10 - Leases
1. Material lease agreements entered into during the period
Ellomay Solar Italy One and Ellomay Solar Italy Two each lease land in in the municipality of Latina, Borgo Bainsizza, Lazio Region, Italy from private lessors for a period of 31 years, on which they are constructing photovoltaic facilities. The contractual period of the aforesaid lease agreements ends in May 2053. A right-of-use asset in the amount of €1,335 thousand has been recognized in the statement of financial position in May 2022 in respect of leases of land. A lease liability in the amount of €1,335 thousand has been recognized in the statement of financial position in May 2022 in respect of such leases of land, out of which an amount of €17 thousand has been recognized in short term liabilities.
2. Right-of-use assets

|  | Italy |  |  | Spain |  |  | Talasol |  |  | Israel |  |  | Bio Gas |  |  | Manara |  |  | Total |
|  | € in thousands |
Cost |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance as at January 1, 2022 |  |  | - |  |  |  | 2,755 |  |  |  | 7,587 |  |  |  | 1,503 |  |  |  | 170 |  |  |  | 11,352 |  |  |  | 23,367 |
Additions |  |  | 1,335 |  |  |  | - |  |  |  | - |  |  |  | 36 |  |  |  | - |  |  |  | 97 |  |  |  | 1,468 |
Depreciation for the period |  |  | (5 | ) |  |  | (58 | ) |  |  | (202 | ) |  |  | (59 | ) |  |  | (110 | ) |  |  | (237 | ) |  |  | (671 | )
Disposals |  |  | - |  |  |  | (394 | ) |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (394 | )
Effect of changes in exchange rates |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (48 | ) |  |  | - |  |  |  | (362 | ) |  |  | (410 | )
Balance as at June 30, 2022 |  |  | 1,330 |  |  |  | 2,303 |  |  |  | 7,385 |  |  |  | 1,432 |  |  |  | 60 |  |  |  | 10,850 |  |  |  | 23,360 |

3. Lease liability
Maturity analysis of the company's lease liabilities

|  | June 30, 2022 |
|  | € in thousands |
Less than one year |  |  | 675 |
One to five years |  |  | 2,840 |
More than five years |  |  | 13,366 |
Total |  |  | 16,881 |
Current maturities of lease liability |  |  | 675 |
Long-term lease liability |  |  | 16,206 |

F - 27

Ellomay Capital Ltd. and its Subsidiaries

Notes to the Condensed Consolidated Unaudited Interim Financial Statements

Note 11 - Subsequent events

In order to manage the currency risk resulting from the Series C Debentures, which are denominated in NIS, the Company executed currency swap transactions in March 2021. The Company exchanged Series C Debentures NIS denominated notional principal in the aggregate amount of NIS 100,000 thousand with a euro notional principal. Such currency swap transactions qualified for hedge accounting.

On August 17, 2022, the company closed the currency swap transaction at a mark to market price of approximately EUR 3.8 million and recorded the proceeds to be received in the same amount against the hedging reserve. The hedging reserve will be recorded as financing expenses over the life of Series C Debentures.

F - 28