Market announcement

Title

Enefit Green's unaudited financial results Q4 and 12 months of 2024

Message

Enefit  Green's  consolidated  Q4  2024 operating  income  increased  by  5% and
operating  expenses (excluding  depreciation) decreased  by 13% compared  to the
same  period last year. Group's EBITDA increased by 28% to EUR37.8m and net profit
for the period increased by EUR8.3m to EUR27.4m.

For  the  full  year  2024, group's  operating  income  decreased  by  4%, while
operating  expenses (excluding  depreciation and  amortisation) declined by 15%
compared  to 2023. As a result, the group's EBITDA improved by 8% to EUR114.8m and
net  profit increased by  EUR14.5m to EUR70.3m.  Earnings per share  for 2024 grw by
26% to EUR0.266 (2023: EUR0.211).


Juhan Aguraiuja, Chairman of the Management Board of Enefit Green, comments:

"In  2024, we focused on finalizing  construction and achieving stable operation
of  our largest assets. Compared to a year  ago, we have grown to become a large
power  generation  company.  We  have  significantly  more  production assets in
operation, the volume of which now exceeds 1100 MW.

In 2024, we produced 1.9 TWh (+40%) of electricity and 415 GWh (-31%) of thermal
energy.  The  growth  in  electricity  production  was  driven by our production
assets,  which  were  gradually  installed  and  reached more stable production,
including  the start of full-capacity production at the Sopi-Tootsi wind farm in
Estonia (255 MW). This growth has significantly increased electricity production
and sales volume and helped to better fulfil PPAs.

The result of thermal energy production was affected by the fact that a year ago
we sold our biomass-based cogeneration and pellet businesses.

Although  we  ended  the  year  with  a  strong production result, the financial
results for the whole year were influenced by the slower-than-planned completion
of  new  production  assets  and  lower  electricity prices. The addition of new
production  capacities to the market is in some instances causing oversupply and
has  led to higher renewable energy discounts. Digital solutions have allowed us
to  flexibly adapt  and avoid  production and  unprofitable energy  sales during
periods of low electricity prices.

After  several years  of intensive  growth, we  are now  focusing on  ensuring a
steady  cash  flow  and  finding  a  balance  between  the  company's growth and
profitability. Our focus is on the sustainable development of the company. It is
important  for  Enefit  Green  as  a  large  power generation company that every
megawatt-hour  of production  volume creates  maximum value.  This means that we
need  to keep the operational assets in high availability, the projects that are
still  under construction must be completed on time, and the income potential of
all assets must be fully realised."


Webinar to present the results

Enefit Green is organising a webinar in English for investors today, 28 February
at 13:00 (EET) to present the unaudited 2024 results. To participate, please use
this link (https://worksup.com/app/#/event/EGR2025/agenda/plan).


Highlights in 2024

  * The installed electricity production capacity exceeded 1.1 GW level by year
    end
  * Several important developments reached full capacity
  * Fully commissioned Tolpanvaara (72 MW) wind farm in Finland
  * Fully commissioned Debnik (6 MW) solar farm in Poland
  * Loan agreements in total amount of EUR180 million signed and amended
  * Cooperation agreement with RES Global Investments (early phase development
    of 360 MW wind farm projects in Poland)
  * Agreement with GE Vernova regarding Akmene wind farm incident (which
    occurred in May 2023)
  * Completion of the sale of biomass assets


Key indicators

+------------------------+-------+-------+--------+-+--------+--------+--------+
|                        |Q4 2024|Q4 2023|Change %| |12m 2024|12m 2023|Change %|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|PRODUCTION AND SALES    |       |       |        | |        |        |        |
|VOLUMES                 |       |       |        | |        |        |        |
+------------------------+-------+-------+--------+-+--------+--------+--------+
|Electricity production, |       |       |        | |        |        |        |
|GWh                     |    688|    413|     67%| |   1 883|   1 343|     40%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|incl. new wind and solar|       |       |        | |        |        |        |
|farms                   |    361|    112|    222%| |     821|     259|    216%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|incl. assets sold       |      -|     11|   -100%| |       4|      43|    -90%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|Sales of electricity,   |       |       |        | |        |        |        |
|GWh                     |    858|    520|     65%| |   2 417|   1 736|     39%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|Heat energy production, |       |       |        | |        |        |        |
|GWh                     |    110|    172|    -36%| |     415|     604|    -31%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|incl. assets sold       |      -|     59|   -100%| |      21|     188|    -89%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|                        |       |       |        | |        |        |        |
+------------------------+-------+-------+--------+-+--------+--------+--------+
|OPERATING INCOME, mEUR    |   70.2|   66.9|      5%| |   220.9|   230.1|     -4%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|Sales revenue, mEUR       |   61.6|   59.6|      3%| |   185.5|   205.8|    -10%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|Support for renewable   |       |       |        | |        |        |        |
|energy and other        |       |       |        | |        |        |        |
|business income, mEUR     |    8.6|    7.3|     19%| |    35.4|    24.3|     46%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|OPERATING EXPENSES*, mEUR |   32.4|   37.3|    -13%| |   106.1|   124.2|    -15%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|EBITDA, mEUR              |   37.8|   29.6|     28%| |   114.8|   105.9|      8%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|NET PROFIT, mEUR          |   27.4|   19.1|     44%| |    70.3|    55.8|     26%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|EPS, EUR                  |  0.104|  0.072|     44%| |   0.266|   0.211|     26%|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|ROE                     |       |       |        | |    9.2%|    7.8%|  +1.4pp|
+------------------------+-------+-------+--------+-+--------+--------+--------+
|ROIC                    |       |       |        | |    5.2%|    5.7%|  -0.5pp|
+------------------------+-------+-------+--------+-+--------+--------+--------+

* excluding D&A


Impact of assets sold on group performance

The  comparison of  the group's  performance indicators  for 2024 with those for
2023 is  affected by the sale of the Broc?ni CHP plant and pellet factory, which
was  completed in Q4 2023, and the sale of the Paide and Valka CHP plants, which
was completed in March 2024 ('assets sold').

The  group's  results  for  2023 include  operating  income of EUR43.9m, operating
expenses  of EUR35.6m  and EBITDA  of EUR8.3m  related to  the assets sold. The same
figures  for 2024 are operating income of EUR7.2m (including sales gain of EUR5.0m),
operating  expenses of EUR1.6m  and EBITDA of  EUR5.6m. In following commentary, the
term 'continuing business' is used in the context of figures and indicators from
which the impact of the assets sold has been eliminated.


Operating income

The  group's total electricity production increased  by 540 GWh (+40%) to 1,883
GWh   and  production  from  new  wind  and  solar  farms  completed  and  under
construction  increased by 561 GWh during the year. Heat production decreased by
188 GWh  (-31%) over the year. The decrease in heat production was mainly due to
the  assets  sold.  The  impact  of  the  assets  sold  on  electricity and heat
production is shown in the table below.

Operating  income decreased  by EUR9.2m  in 2024, the  figure reflecting  a EUR20.3m
decrease  in revenue and a EUR11.1m increase in renewable energy support and other
operating  income. Operating  income from  the continuing  business increased by
EUR27.6m,  the  figure  including  revenue  growth  of  EUR19.9m and growth in other
operating income of EUR7.7m.

Revenue  from  the  continuing  business  grew  by EUR19.9m, driven by electricity
revenue,  which grew by  EUR20.0m due to  higher electricity production (+579 GWh,
+45%). In  2024, the average electricity  price in the  group's core markets was
EUR83.3/MWh (2023: EUR92.7/MWh) and the group's average implied captured electricity
price was EUR67.1/MWh (2023: EUR89.0/MWh).

The  implied captured electricity price differs from the average market price in
the  group's core markets,  because it takes  into account long-term fixed-price
power  purchase  agreements  (PPAs),  renewable  energy  support,  purchases  of
balancing  energy,  electricity  purchases  from  the  Nord  Pool  day-ahead and
intraday  markets, and  the fact  that the  renewable energy  generation profile
differs significantly from the baseload profile.

The  group's average  price of  electricity supplied  to the  market in 2024 was
EUR60.9/MWh (2023: EUR73.0/MWh). The amount of electricity supplied to the market in
2024 was 1,129 GWh compared with 783 GWh in 2023.

In  2024, 1,288 GWh of the group's electricity production was covered by PPAs at
an  average price  of EUR67.7/MWh.  In 2023, 953 GWh  of electricity  was supplied
under  PPAs at an average  price of EUR86.9/MWh. The  average price of electricity
sold  under PPAs has decreased significantly compared to 2023 because the supply
periods  under  the  PPAs  signed  in  Estonia, Lithuania and Finland in 2021 at
relatively low prices began in Q1 2024.

In 2024, we purchased 546 GWh of electricity from the market at an average price
of  EUR99.0/MWh, compared with 411 GWh at an  average price of EUR110.2/MWh in 2023
(the  prices and volumes exclude the electricity purchased for pellet production
in 2023).

The  increase in the volume of electricity purchased (+135 GWh) is the result of
both  higher purchases for PPAs (+88 GWh)  and an increase in production volume,
which increased the volume of other purchases (+47 GWh).

The  volume of  electricity purchased  to meet  PPA obligations  was higher than
expected  in 2024 due to delays in the start of production from wind farms under
construction.

The realised purchase price decreased compared to 2023, in line with the overall
decrease  in market prices, but the relative difference between the purchase and
sales  prices increased due to a  higher wind discount. Wind discounts increased
slightly compared to the previous year. Enefit Green's wind discounts in Estonia
and  Lithuania were similar  to the overall  market level, increasing by 3.9 and
0.6 percentage points over the year in Estonia and Lithuania, respectively.

Heat  energy revenue from  the continuing business  increased by EUR2.1m to EUR5.5m.
The  increase  in  heat  revenue  was  due  to  an increase in the heat price of
EUR5.9/MWh  (+73%) compared to  the previous year,  while heat production from the
continuing business decreased by 21 GWh to 395 GWh (2023: 416 GWh).


Renewable energy support and other operating income

Other operating income from the continuing business increased by EUR7.7m to EUR30.3m
(2023:  EUR22.6m). Renewable energy support  for the continuing business increased
by  EUR1.5m to  EUR22.4m. The  renewable energy  support is  linked to the amount of
electricity  produced by eligible wind  and solar farms in  Estonia, the Iru CHP
plant and solar farms in Poland.

The  renewable energy support received for eligible generation assets located in
Estonia  increased by  EUR0.9m. The  eligibility period  for the  Purtse wind farm
started  in Q2  2024, which increased  the amount  of support  received by EUR1.2m
year-on-year,  and the  eligibility period  for the  Aseriaru wind farm ended in
October,  which reduced  the support  received in  Q4 by EUR0.6m year-on-year. The
support  received in Poland  increased by EUR0.6  million compared to 2023 because
the  market price of electricity (EUR96.1/MWh) was  lower than the prices fixed in
the  Contracts  for  Difference  (EUR125-134/MWh).  As  a result, Enefit Green was
compensated for the difference between the market price and the fixed price.

Other operating income in 2024 and 2023 was significantly influenced by gains on
the  assets sold:  the gain  on the  sale of  the Broc?ni  CHP plant  and pellet
factory  completed in Q4 2023 (EUR1.0m) and the gain  on the sale of the Paide and
Valka CHP plants completed in Q1 2024 (EUR5.0m).

Other  operating  income  for  Q3  2024 included  EUR5.3m  of  income related to a
settlement  reached between  Enefit Green  and GE  Vernova in connection with an
incident  during the construction of the Akmen? wind farm, which resulted in the
collapse of a wind turbine. As a result of the negotiations, Enefit Green and GE
Vernova  agreed on an amendment to the  Akmen? wind farm turbine supply contract
signed  between the parties, including compensation of EUR8.2m, of which EUR3.9m was
paid  by GE Vernova to Enefit Green in  cash and the remaining amount was offset
against  reciprocal  receivables  and  liabilities.  Of  the  EUR8.2m,  EUR5.3m  was
recognised as other operating income and EUR1.6m as a reduction of previously made
investments. GE Vernova and Enefit Green also entered into additional agreements
totalling EUR1.3m, which had no impact on Enefit Green's financial results.


Operating expenses


Electricity purchase costs

Electricity purchase costs include the cost of purchases from the power exchange
and  the  balancing  market  as  well  as  directly  attributable administrative
expenses.  Compared  to  2023, electricity  purchase  costs  increased by EUR8.3m.
Electricity  purchase  costs  for  the  continuing  business increased by 25% to
EUR56.6m  in 2024. The increase in the  volume of electricity purchased (+135 GWh)
is  due to both purchases related to PPAs (+88 GWh) and growth in the production
volume,  which increased the volume of other purchases (+47 GWh). An overview of
the  volumes and  prices of  electricity purchases  is presented  in the revenue
section above.


Fixed costs

Fixed costs are costs that are not directly related to the production volume. In
2024, fixed costs decreased by EUR2.0m (-5%) to EUR42.0m.

The impact of the assets sold on the decrease in fixed costs was EUR5.4m.

Fixed  costs for  the continuing  business increased  by EUR3.4m  (+9%) to EUR41.3m,
including an increase of EUR2.2m in the maintenance and repair costs of production
assets  and an increase of EUR1.3m in  land costs related to production assets and
development projects.

The  increase in  maintenance costs  is related  to the  addition of maintenance
costs  for assets that started  production in 2023. The growth  in land costs is
partly  related to the  addition of the  land costs and  taxes for new operating
assets  and the  land costs  for projects  in the pre-development stage. Payroll
expenses for the continuing business grew by EUR0.7m (+9%).

At the end of 2024, the group had 132 employees (2023: 154, including 133 in the
continuing business).


Other variable costs

Other  variable costs  are costs  related to  the production volumes, which vary
according  to  the  intensity  of  production.  These  costs  include direct and
indirect  costs  incurred  in  the  production  process,  excluding  electricity
purchase costs and fixed costs.

In  2024, other variable costs  decreased by EUR24.3m  (-76%), of which EUR25.5m was
related to the assets sold.

Variable  costs for the  continuing business increased  by EUR1.2m, of which EUR1.7m
was  related  to  the  Iru  CHP  plant.  The  main driver of the increase in the
variable  costs  of  the  Iru  CHP  plant  was the increase in pollution charges
(EUR1.1m)  -  a  new,  12 times  higher  CO(2)  emission  charge  (EUR25/t) for heat
producers  took effect  on 1 July  2024. As heat  energy prices are regulated in
Estonia, the increase in the pollution charge was passed on to the price of heat
energy  sold by Enefit Green. The increase in  the variable costs of the Iru CHP
plant is further explained in the chapter on the cogeneration segment.


EBITDA

In  2024, the decrease in the price of electricity sold reduced EBITDA by EUR33.0m
compared  to the previous  year. Due to  the increase in  production volume, the
amount  of electricity sold increased  significantly, improving EBITDA by EUR54.4m
compared  to  2023. As  the  volume  of  electricity  sold  under PPAs increased
significantly,  the volume of  electricity purchased to  balance the electricity
portfolio  also increased, reducing  EBITDA by EUR15.4m  year-on-year. The overall
effect of these items on EBITDA was influenced by both the volume and profile of
electricity generation during the period.

The impact of the assets sold on EBITDA was negative at EUR2.7m.

The  Iru CHP plant, excluding  fixed costs and the  impacts of electricity price
and  volume, reduced EBITDA  by EUR1.2m. The  figure reflects the  effects of heat
energy,  gate fees and  technological fuel (mainly  natural gas). The results of
the  Iru  CHP  plant  are  described  in  more  detail  in  the  chapter  on the
cogeneration segment.

The  increase in the  fixed costs of  the continuing business  reduced EBITDA by
EUR3.4m compared to the previous year (the drivers were explained above).


Depreciation, amortisation and impairment (D&A)

D&A  expenses decreased by EUR1.4m (-4%) compared  to 2023, of which EUR4.7m was due
to  the assets sold. The  figure for the continuing  business increased by EUR3.3m
(+9%) due to the recognition of new assets in 2024.

The  Purtse wind farm  (D&A for 2023 EUR0.6m,  D&A for 2024 EUR1.0m)  and the Purtse
solar  farm (D&A for 2023 EUR0.3m, D&A  for 2024 EUR0.5m) in Estonia were recognised
as  depreciable  non-current  assets  in  Q3  2023 and the Zambrow solar farm in
Poland  (D&A for 2023 EUR80k,  D&A for 2024 EUR0.2m)  and the Estonia  solar farm in
Estonia (D&A for 2023 EUR7k, D&A for 2024 EUR86k in 2024) in Q4 2023.

The  Tolpanvaara wind farm in Finland (D&A  for 2024 EUR1.9m) and the Debnik solar
farm  in Poland (D&A  for 2024 EUR44k) were  recognised as depreciable non-current
assets in Q3 2024.

D&A  expenses are expected  to increase in  2025 due to the  completion of major
development projects in Estonia and Lithuania.


Net finance income and costs

The  change in  net finance  income and  costs was  negative at  EUR0.2m. Interest
expense on bank loans increased by EUR12.2m year-on-year to EUR25.1m, but 98% of the
loan interest was capitalised due to the construction period of the assets.

Interest  expense recognised in the income  statement is expected to increase in
2025, as  the completion of  development projects in  Estonia and Lithuania will
reduce the share of interest expense that is capitalised.


Income tax expense

Income  tax expense decreased by EUR4.4m compared  to 2023 due to a lower dividend
distribution and therefore lower income tax expense in Estonia.


Net profit

The  group's  net  profit  increased  by  EUR14.5m  (+26%)  to EUR70.3m in 2024. The
Management  Board will make a dividend distribution proposal from the net profit
for  the financial year 2024 together with the publication of the audited annual
report  and in its proposal, will adhere to the dividend policy described above.
The  amount of the dividend and the payment procedure are decided by the general
meeting of the shareholders after the approval of the audited annual report.


Investments

The  Group's investments in 2024 amounted to EUR388.4m, EUR32.7m more than in 2023.
The  increase was driven by development  investments, which totalled EUR382.0m. Of
this, EUR324.1m was invested in the construction of new wind farms: EUR200.9m in the
Sopi-Tootsi  wind farm and EUR102.7m in the  Kelm? wind farms, including EUR47.4m in
Kelm?  I and  EUR52.5m in  Kelm? II.  As regards  solar developments,  the largest
investments  were made  in the  Sopi solar  farm (EUR28.4m)  and the Latvian solar
farms  (EUR6.8m).  Baseline  investments  (expenditure  for  the  maintenance  and
improvement of existing assets) amounted to EUR6.4m in 2024 (2023: EUR5.1m) and were
mainly related to wind farms in Estonia (EUR5.4m) and the Iru CHP plant (EUR1.0m).

At  31 December  2024, the  carrying  amounts  of  the non-current assets of the
group's operating segments were as follows: Wind energy EUR1,245.9m (of which 53%
in  construction),  Cogeneration  EUR90.8m  (of  which  0% in construction), Solar
energy EUR104.5m (of which 41% in construction) and Other EUR65.5m.

At 31 December 2024, the assets of the Wind energy segment included goodwill of
EUR23.6m (2023: EUR23.6m), the assets of the Cogeneration segment included goodwill
of EUR32.4m (2023: EUR32.4m) and the assets of the Solar energy segment included
goodwill of EUR2.2m (2023: EUR2.2m).


Financing

The  Enefit  Green  group  finances  its  activities through equity and debt. In
2024, we  continued  to  raise  additional  capital  by  entering  into new loan
agreements  and drawing down previously secured loans to finance the development
programme of new wind and solar farms that was launched in 2021.

During  the year, we signed new loan  agreements and amended existing ones for a
total  of EUR180m.  In June,  we signed  an amendment  to the  loan agreement with
Swedbank,  increasing the loan amount from EUR50m  to EUR100m. In August we signed a
new  8-year loan agreement for EUR100m with EBRD  and in September we signed a new
revolving  credit facility agreement of EUR20m with  OP Bank and extended the EUR10m
revolving credit facility agreement with SEB.

At 31 December 2024, the amount of investment loans raised but not yet drawn was
EUR165m.

In  addition to  the investment  loans, Enefit  Green has three revolving credit
facilities  totalling EUR50m,  which will  mature in  the period 2026-2027. At 31
December 2024, all the facilities were undrawn.

At   31 December  2024, the  amortised  cost  of  the  group's  interest-bearing
liabilities was EUR734.3m (31 December 2023: EUR486.4m). The figure consists of bank
loans and lease liabilities of EUR724.9m and EUR9.4m, respectively.

The average interest rate on bank loans drawn down as at 31 December 2024 was
3.90% (31 December 2023: 4.09%). The base rates at the end of 2024 were lower
than a year earlier. During the year, the 3-month EURIBOR decreased by 1.20
percentage points to 2.71% and the 6-month EURIBOR decreased by 1.29 percentage
points to 2.57%. At 31 December 2024, the interest rate risk of 19.8% of the
loans drawn by Enefit Green was hedged with interest rate swaps.


Condensed consolidated interim income statement

 EUR thousand                               Q4 2024  Q4 2023       2024      2023

 Revenue                                   61,589   59,656    185,489   205,757
-------------------------------------------------------------------------------
 Renewable energy support and other
 income                                     8,650    7,256     35,412    24,307
-------------------------------------------------------------------------------
 Change in inventories of finished goods
 and work-in-progress                           0  (1,026)          0     2,210
-------------------------------------------------------------------------------
 Raw materials, consumables and services
 used                                    (24,906) (28,944)   (81,975) (100,330)
-------------------------------------------------------------------------------
 Payroll expenses                         (2,330)  (2,782)    (9,077)  (19,807)
-------------------------------------------------------------------------------
 Depreciation, amortisation and
 impairment                               (9,810) (10,819)   (39,138)  (40,559)
-------------------------------------------------------------------------------
 Other operating expenses                 (5,188)  (4,520)   (15,036)  (15,237)
-------------------------------------------------------------------------------
 OPERATING PROFIT                          28,005   18,781     75,675    65,341
-------------------------------------------------------------------------------
 Finance income                               215    1,134      1,307     1,960
-------------------------------------------------------------------------------
 Finance costs                              (484)  (1,481)    (1,420)   (1,858)
-------------------------------------------------------------------------------
 Net finance costs                          (269)    (347)      (113)       102
-------------------------------------------------------------------------------
 Profit (loss) from associates under the
 equity method                                 25     (20)         38        66
-------------------------------------------------------------------------------
 PROFIT BEFORE TAX                         27,761   18,414     75,600    65,509
-------------------------------------------------------------------------------
 Corporate Income Tax Expense               (326)      690    (5,332)   (9,716)
-------------------------------------------------------------------------------
 PROFIT FOR THE PERIOD                     27,435   19,104     70,268    55,793
-------------------------------------------------------------------------------

-------------------------------------------------------------------------------
 Basic and diluted earnings per share
-------------------------------------------------------------------------------
 Weighted average number of shares,
 thousand                                 264,276  264,276    264,276   264,276
-------------------------------------------------------------------------------
 Basic earnings per share, EUR                0.104    0.072      0.266     0.211
-------------------------------------------------------------------------------
 Diluted earnings per share, EUR              0.104    0.072      0.266     0.211
-------------------------------------------------------------------------------


Condensed consolidated interim statement of financial position

  EUR thousand                          31 Dec 2024   31 Dec 2023

  ASSETS
----------------------------------------------------------------
  Non-current assets
----------------------------------------------------------------
  Property, plant and equipment         1,394,343     1,027,057
----------------------------------------------------------------
  Intangible assets                        59,727        59,891
----------------------------------------------------------------
  Right-of-use assets                       8,525         9,097
----------------------------------------------------------------
  Prepayments                              37,536        55,148
----------------------------------------------------------------
  Deferred tax assets                       1,212         2,013
----------------------------------------------------------------
  Investments in associates                   548           548
----------------------------------------------------------------
  Derivative financial instruments          3,400         5,054
----------------------------------------------------------------
  Long-term receivables                     1,330             0
----------------------------------------------------------------
  Total non-current assets              1,506,620     1,158,808
----------------------------------------------------------------

----------------------------------------------------------------
  Current assets
----------------------------------------------------------------
  Inventories                               2,011         3,180
----------------------------------------------------------------
  Trade receivables                        10,151         8,618
----------------------------------------------------------------
  Other receivables                        13,600        16,380
----------------------------------------------------------------
  Prepayments                               6,922        30,084
----------------------------------------------------------------
  Cash and cash equivalents                44,023        65,677
----------------------------------------------------------------
  Derivative financial instruments          3,274         3,806
----------------------------------------------------------------
  Assets of a company held for sale             0        15,370
----------------------------------------------------------------
  Total current assets                     79,981       143,115
----------------------------------------------------------------
  Total assets                          1,586,601     1,301,923
----------------------------------------------------------------



 EUR thousand                                             31 Dec 2024 31 Dec 2023

 EQUITY
-------------------------------------------------------------------------------
 Equity and reserves attributable to equity holder of
 the parent
-------------------------------------------------------------------------------
 Share capital                                              264,276     264,276
-------------------------------------------------------------------------------
 Share premium                                               60,351      60,351
-------------------------------------------------------------------------------
 Statutory reserve capital                                    8,291       5,556
-------------------------------------------------------------------------------
 Other reserves                                             163,674     163,451
-------------------------------------------------------------------------------
 Foreign currency translation reserve                           182       (162)
-------------------------------------------------------------------------------
 Retained earnings                                          263,502     223,718
-------------------------------------------------------------------------------
 Total equity                                               760,276     717,190
-------------------------------------------------------------------------------

-------------------------------------------------------------------------------
 LIABILITIES
-------------------------------------------------------------------------------
 Non-current liabilities
-------------------------------------------------------------------------------
 Borrowings                                                 669,274     454,272
-------------------------------------------------------------------------------
 Goverment grants                                             2,809       3,102
-------------------------------------------------------------------------------
 Non-derivative contract liability                            6,345      12,412
-------------------------------------------------------------------------------
 Deferred tax liabilities                                    12,484      12,497
-------------------------------------------------------------------------------
 Other non-current liabilities                                8,098       5,239
-------------------------------------------------------------------------------
 Provisions                                                     194           8
-------------------------------------------------------------------------------
 Total non-current liabilities                              699,204     487,530
-------------------------------------------------------------------------------
 Current liabilities
-------------------------------------------------------------------------------
 Borrowings                                                  65,139      32,126
-------------------------------------------------------------------------------
 Trade payables                                              36,926      29,464
-------------------------------------------------------------------------------
 Other payables                                              18,888      24,981
-------------------------------------------------------------------------------
 Provisions                                                       8           6
-------------------------------------------------------------------------------
 Non-derivative contract liability                            6,161       5,674
-------------------------------------------------------------------------------
 Liabilities of a company held for sale                           0       4,952
-------------------------------------------------------------------------------
 Total current liabilities                                  127,121      97,203
-------------------------------------------------------------------------------
 Total liabilities                                          826,325     584,733
-------------------------------------------------------------------------------
 Total equity and liabilities                             1,586,601   1,301,923
-------------------------------------------------------------------------------


Additional information:
Sven Kunsing
Head of Financial Communication
[email protected]
(https://www.globenewswire.com/Tracker?data=eahglFI0K4UUxwsmqXkQdO3N_ld1uojlGTE_
vteiKcyQu1wfu3r9tXxEfe64TI9iPjXXdLcA-1wKJKK402r4cwPqdjBXLG-Ga36PZFEEUJ4=)
https://enefitgreen.ee/investorile/
(https://www.globenewswire.com/Tracker?data=2hvtWZj2Sah7P5FHBmegLeIoMx1_pu7PK9v_
TsWBkf-qdy705TQpwpl_2cNDmb3iCN-
NkLHEs8SIwbSVVzso9h20XumT41kxmuMBN6kQDnpPywlTouLu7hjVZ5aMG9g6)