Klaipėdos nafta
KN has grown from the role of the operator of Lithuanian oil and LNG terminals and is becoming a player in the international LNG market. The company provides the market with accumulated knowledge of terminal operation and development and connects energy markets, enabling customers around the world to source and trade energy resources. KN sets itself the ambitious goal of transforming the company that has ensured Lithuania’s energy independence into a leading oil and LNG service center operator in the region and fostering a safety culture, as well as an internationally valued LNG project partner.
KEY FINANCIAL PERFORMANCE INDICATORS FOR THE PERIOD 2022–2024
- Average annual adjusted EBITDA:
-
2022–2024 ≥ 33,9 million EUR.
-
- Annual ratio of financial debt to equity:
-
2022–2024 the limit is 1,7–3,2 times
-
2021/22 GOOD CORPORATE GOVERNANCE INDEX
2020/21 GOOD CORPORATE GOVERNANCE INDEX
Sk – Transparency dimension
KO – Board dimension
SP – Strategic planning and target achievement dimension
GI – Good governance ratio
Financial results
P/L Statment
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Revenue | 99,998 | 104,363 | 80,114 | 61,811 |
| Cost of goods sold | 82,629 | 83,529 | 50,960 | 53,109 |
| Gross profit (loss) | 17,369 | 20,834 | 29,154 | 8,702 |
| Gross profit margin | 17% | 20% | 36% | 14% |
| Operating expenses | 5,780 | 7,064 | 10,164 | 61,991 |
| Operating profit (loss) | 11,589 | 13,770 | 18,990 | -53,289 |
| Operating profit margin | 12% | 13% | 24% | -86% |
| EBITDA | 26,781 | 71,818 | 45,515 | -27,582 |
| EBITDA margin | 27% | 69% | 57% | -45% |
| Net profit (loss) | 11,577 | 7,561 | 33,586 | -64,075 |
| Net profit margin | 12% | 7% | 42% | -104% |
| 2019-06 | 2020-06 | 2021-06 | 2022-06 | |
|---|---|---|---|---|
| Revenue | 51,244 | 40,737 | 31,629 | 35,976 |
| Cost of goods sold | 42,561 | 25,094 | 26,887 | 26,958 |
| Gross profit (loss) | 8,683 | 15,643 | 4,742 | 9,018 |
| Gross profit margin | % | % | % | % |
| Operating expenses | 3,471 | 4,714 | 3,539 | 3,812 |
| Operating profit (loss) | 5,212 | 10,929 | 1,203 | 5,206 |
| Operating profit margin | % | % | % | % |
| EBITDA | 33,969 | 24,166 | 14,599 | 16,859 |
| EBITDA margin | 66% | 59% | 46% | 47% |
| Net profit (loss) | 2,542 | 9,412 | -6,764 | -13,848 |
| Net profit margin | 5% | 23% | -21% | -38% |
Balance sheet
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Non-current assets | 202,473 | 581,351 | 559,999 | 493,240 |
| Intangible assets | 726 | 534 | 496 | 456 |
| Tangible assets | 199,211 | 207,824 | 201,845 | 150,686 |
| Financial assets | 404 | 197 | 256 | 226 |
| Other non-current assets | 2,132 | 372,796 | 357,402 | 341,872 |
| Current assets | 90,654 | 81,946 | 91,695 | 78,841 |
| Inventories and prepaid expenses | 1,747 | 2,400 | 2,415 | 1,798 |
| Accounts receivable in one year | 13,998 | 14,327 | 11,957 | 12,255 |
| Other current assets | 1,671 | 23,354 | 26,247 | 3,271 |
| Cash and cash equivalents | 73,238 | 41,865 | 51,076 | 61,517 |
| Total assets | 293,127 | 663,297 | 651,694 | 572,081 |
| Equity | 195,490 | 190,649 | 216,326 | 144,713 |
| Grants and subsidies | 4,642 | 5,988 | 5,817 | 5,771 |
| Liabilities | 92,995 | 466,660 | 429,551 | 421,597 |
| Financial liabilities | 76,152 | 450,250 | 402,129 | 407,028 |
| Long-term liabilities | 74,368 | 402,366 | 367,280 | 360,181 |
| Short-term liabilities | 18,627 | 64,222 | 60,562 | 57,820 |
| Equity and liabilities | 293,127 | 663,297 | 651,694 | 572,081 |
| 2020-06 | 2021-06 | 2022-06 | |
|---|---|---|---|
| Non-current assets | 569,797 | 549,204 | 490,010 |
| Intangible assets | 429 | 434 | 859 |
| Tangible assets | 568,253 | 198,631 | 148,233 |
| Financial assets | 972 | 203 | 234 |
| Other non-current assets | 143 | 349,936 | 340,684 |
| Current assets | 89,373 | 77,124 | 83,534 |
| Inventories and prepaid expenses | 2,636 | 1,880 | 2,197 |
| Accounts receivable in one year | 13,743 | 13,865 | 14,598 |
| Other current assets | 18,544 | 1,646 | 3,271 |
| Cash and cash equivalents | 54,450 | 59,733 | 63,468 |
| Total assets | 659,170 | 626,328 | 573,544 |
| Equity | 192,070 | 202,091 | 131,150 |
| Grants and subsidies | 5,712 | 5,718 | 5,564 |
| Liabilities | 461,388 | 418,519 | 436,830 |
| Financial liabilities | 448,932 | 395,924 | 420,086 |
| Long-term liabilities | 395,740 | 358,495 | 368,632 |
| Short-term liabilities | 63,852 | 58,235 | 65,262 |
| Equity and liabilities | 659,170 | 626,328 | 573,544 |
Financial ratios
| 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|
| Capital return ratios | ||||
| Return on assets (ROA) | 4% | 2% | 5% | -10% |
| Return on equity (ROE) | 6% | 4% | 17% | -35% |
| Return on capital employed (ROCE) | 9% | 5% | 6% | -21% |
| Capital structure and liquidity ratios | ||||
| Debt / asset ratio (D/A) | 0.39 | 2.36 | 1.86 | 2.81 |
| Current Ratio | 4.87 | 1.28 | 1.51 | 1.36 |
| Quick ratio | 4.77 | 1.24 | 1.47 | 1.33 |
| Turnover ratios | ||||
| Asset turnover | 0.34 | 0.22 | 0.12 | 0.10 |
| Fixed asset turnover | 0.49 | 0.27 | 0.14 | 0.12 |
| Equity turnover | 0.51 | 0.54 | 0.39 | 0.34 |
| Profitability ratios | ||||
| EBITDA margin | 27% | 69% | 57% | -45% |
| Operating profit margin | 12% | 13% | 24% | -86% |
| Net profit margin | 12% | 7% | 42% | -104% |
| Other ratios | ||||
| Dividends to the State | 8,372.66 | 5,747.27 | 5,453.74 | |
| Dividends paid / net profit | 0.72 | 0.76 | 0.16 |
| 2019-06 | 2020-06 | 2021-06 | 2022-06 | |
|---|---|---|---|---|
| Capital return ratios | ||||
| Return on assets (ROA) | 2% | % | 3% | -12% |
| Return on equity (ROE) | 4% | % | 10% | -43% |
| Return on capital employed (ROCE) | 5% | 4% | 0% | 2% |
| Capital structure and liquidity ratios | ||||
| Debt / asset ratio (D/A) | 2.36 | 1.96 | 2.81 | 3.20 |
| Current Ratio | 1.28 | 1.40 | 1.32 | 1.28 |
| Quick ratio | 1.24 | 1.36 | 1.29 | 1.25 |
| Turnover ratios | ||||
| Asset turnover | 0.22 | 0.12 | 0.05 | 0.06 |
| Fixed asset turnover | 0.27 | 0.14 | 0.06 | 0.07 |
| Equity turnover | 0.54 | 0.42 | 0.16 | 0.22 |
| Profitability ratios | ||||
| EBITDA margin | 69% | 59% | 46% | 47% |
| Operating profit margin | 13% | % | % | % |
| Net profit margin | 7% | 23% | -21% | -38% |
| Other ratios | ||||
| Dividends to the State | 5,747.27 | |||
| Dividends paid / net profit | 0.76 |
Financial statments
2015 m. 12 mėn. tarpinės ataskaitos
2015 m. 9 mėn. tarpinės ataskaitos
2015 m. 6 mėn. tarpinės ataskaitos
2015 m. 3 mėn. tarpinės ataskaitos
2014 m. metinės ataskaitos
2014 m. 12 mėn. tarpinės ataskaitos
2014 m. 3 mėn. tarpinės ataskaitos
2014 m. 9 mėn. tarpinės ataskaitos
2014 m. 6 mėn. tarpinės ataskaitos
Expectations of the state
Target return on equity undefined
About the company
- Official nameAB „Klaipėdos nafta“
- Legal formPublic limited liability company (AB)
- Company code110648893
- SectorEnergy
- Line of businessExport and import of oil and oil products
- Institution representing the StateMinistry of Energy
- Share belonging to the State72.32%
ROE
-35.5%
Number of employees
375
Financial data provided as at end-December 2021
Management
- Darius ŠilenskisChief Executive Officer
Information as of: 2023/05/01
Board of Directors
CHAIRMAN OF THE BOARD OF DIRECTORS
- Edvinas Katilius PMI (Philip Morris International) Global Duty Free; Independent member
MEMBERS OF THE BOARD OF DIRECTORS
- Guy MasonWindward Limited; Independent member
- Jūratė LingienėSEB; Independent member
- Alfonso MorrielloAXEGAZ Trading & Technologies; Independent member
- Karolis ŠvaikauskasMinistry of Energy
Information as of: 2023/05/01
Supervisory board
CHAIRMAN OF THE SUPERVISORY BOARD
- Robertas VyšniauskasIndependent member
SUPERVISORY BOARD MEMBERS
- Mantas ŠukevičiusUAB Victory Funds; MB Buteo Invest; Independent member
- Dovilė KavaliauskienėMinistry of Energy
Information as of: 2023/05/01
