Börsiteade

Pealkiri

Aktsiaselts Infortar auditeeritud majandusaasta aruanne 2023

Teade

Aktsiaselts Infortar (edaspidi Infortar) nõukogu kiitis heaks 2023. aasta
auditeeritud aastaaruande ja esitab selle kinnitamiseks aktsionäride
üldkoosolekule.

Olulisemad sündmused 2023

Energeetika

Kontserni  elektri- ja  gaasimüügikogused kahekordistusid  2023. aastal ulatudes
Soomes,   Eestis,   Lätis,  Leedus  ja  Poolas  kokku  15,9 TWh-ni.  2023 suurim
investeering  oli  Läti  gaasi  jaotusvõrku  omava Gaso omandamine, mis tähendas
energia müügi ja tootmise kõrval olulist laienemist infrastruktuuri segmendis.

Laevandus

Laevanduses  jätkas Infortar oma  osaluse suurendamist, tänase  päeva seisuga on
osalus AS- s Tallink Grupp 42,33%

Kinnisvara

Kinnisvara valdkonnas alustasid Infortari ettevõtted möödunud aastal suurematest
projektidest  Rimi  logistikakeskuse  ja  Pärnu  uue silla ehitust ning Tallinki
logistikakeskuse laiendust.

Tähtsamad finantsnäitajad ja suhtarvud

+----------------------------------------------------+------------+------------+
|Finantsnäitaja/suhtarv                              |12 kuud 2023|12 kuud 2022|
+----------------------------------------------------+------------+------------+
|Müügitulu (miljonites eurodes)                      |   1 084,626|   1 053,712|
+----------------------------------------------------+------------+------------+
|Brutokasum (miljonites eurodes)                     |     149,473|     126,537|
+----------------------------------------------------+------------+------------+
|EBITDA (miljonites eurodes)                         |     143,283|     120,046|
+----------------------------------------------------+------------+------------+
|EBITDA marginaal (%)                                |       13,2%|       11,4%|
+----------------------------------------------------+------------+------------+
|Ärikasum/ kahjum (EBIT) (miljonites eurodes)        |     123,628|      99,140|
+----------------------------------------------------+------------+------------+
|Aruandeaasta kasum/ kahjum (miljonites eurodes)     |     293,830|      96,124|
+----------------------------------------------------+------------+------------+
|Puhaskasum jooksvast tegevusest, (miljonites        |            |            |
|eurodes)(1)                                         |     138,746|     106,616|
+----------------------------------------------------+------------+------------+
|Kasum aktsia kohta (eurodes)(2)                     |       14.62|        4.77|
+----------------------------------------------------+------------+------------+
|Omakapital (miljonites eurodes)                     |     820,210|    568, 677|
+----------------------------------------------------+------------+------------+
|Kohustised (miljonites eurodes)                     |     441,160|     427,205|
+----------------------------------------------------+------------+------------+
|Netovõlg                                            |     354,045|     367,203|
+----------------------------------------------------+------------+------------+
|Investeerimislaenude ja EBITDA suhe                 |        2.0x|        1.7x|
+----------------------------------------------------+------------+------------+

(1)Sisaldab  159 miljonit  eurot  Gaso  ostust  tekkinud  ühekordset  kasumit ja
kinnisvara  ümberhindluste mõju. (2 )Arvutamisel on kasutatud 31.12.2023 seisuga
aktsiate arvu 21 045 000, millest on võetud maha omaaktsiate arv 945 000.

Müügitulu

2023. majandusaastal  suurenes kontserni  konsolideeritud müügitulu 30,9 miljoni
euro  võrra  1 084,6 miljoni  euroni  (2022  konsolideeritud  müügitulu 1 053,7
miljonit  eurot).  Olulist  positiivset  mõju  avaldas  piirkondliku  gaasimüügi
turuosa  kasv 25% protsendini, mis võimaldas müügitulu võrreldes eelneva aastaga
suurendada.

EBITDA ja segmendiaruandlus

Energeetikasegmendi   EBITDA   oli   135,9 miljonit  eurot  2023. majandusaastal
(115,969  miljonit  eurot  2022. majandusaastal).  Kasumi kasvu suunasid turuosa
kasv  ning  müügimahtude  kahekordistumine.  Kontserni  tütarühing AS Eesti Gaas
juhib   teadlikult   hinnariske,   kasutades   selleks   tuletisinstrumente   ja
piirkondlikke maagaasi ladustamise võimalusi.

Laevanduse  segmendi EBITDA oli 214,5 miljonit eurot 2023. majandusaastal (135,8
miljonit  eurot 2022. majandusaastal).  Infortar konsolideerib  AS Tallink Grupp
tulemused  kapitaliosaluse meetodil, ehk vastavalt  oma osaluse protsendile AS-s
Tallink    Grupp,    kuid    segmendiaruandluses    on   vastavalt   kehtivatele
raamatupidamisreeglitele  kajastatud 100% AS Tallink Grupp tulemused (sealhulgas
100% EBITDA).

Kinnisvarasegmendis  võetakse  kasumlikkuse  hindamisel  arvesse  eraldiseisvate
kinnisvara  ettevõtete EBITDA. 2023. majandusaastal  oli kinnisvara EBITDA kokku
12,3 miljonit   eurot   (2022.   majandusaastal   11,4 miljonit  eurot).  2023.
majandusaastal  lisandusid arvestusse kolm uut  hoonet aadressidel Liivalaia 9,
Tähesaju 9 ja Tähesaju 11.

Puhaskasum

Konsolideeritud  puhaskasum oli 2023. majandusaastal 293,8 miljonit eurot (2022.
majandusaastal  96,1 miljonit eurot). Ühekordse  olulise mõjuga tehingutest olid
puhaskasumi  arvestuses  Läti  gaasi  jaotusvõrgu  ettevõte  Gaso  omandamine ja
kinnisvara    ümberhindluse   mõjud.   Konsolideeritud   ärikasum   oli   2023.
majandusaastal  123,6 miljonit eurot (2022. majandusaastal 99,1 miljonit eurot).
Ärikasum näitab kontserni põhitegevusest teenitavat kasumit.

Investeeringud

Aastatel  2021-2023 on AS-i  Infortar grupi  investeeringute kogusumma ligikaudu
265 miljonit  eurot.  Suurimaks  investeeringuks  kujunes Läti gaasi jaotusvõrku
omava Gaso omandamine 2023. aastal. Infortar jätkab investeeringutega tulevikus,
aastateks  2023-2025 on  plaanis  täiendavad  investeeringud kogumahus ligikaudu
110 miljonit  eurot. Olulisemad töös olevad arendusprojektid on logistikakeskuse
rajamine Sauele ja 4MW paneelide võimsusega päikeseelektrijaama ehitus Lätis.

Finantseerimine

Laenu  ja liisingkohustised olid 2023. majandusaastal kokku 441,2 miljonit eurot
(2022. majandusaastal 427,2 miljonit eurot). Finantseerimistegevusest tulenevate
rahavoogude  juhtimisele  aitas  kaasa  2023. aastal  toimunud  aktsiate  avalik
pakkumine, mille raames kaasati 31,2 miljonit eurot.

Dividendid

31. oktoobril  2023 kinnitatud dividendipoliitika kohaselt  on eesmärgiks maksta
dividendideks   vähemalt   1 euro   aktsia   kohta  majandusaastas.  Dividendide
väljamakseid  tehakse kahes osas.  Infortar kontserni juhatus  ja nõukogu teevad
aktsionäride üldkoosolekule ettepaneku tasuda 2023. aasta majandustulemuste eest
dividendi 3 eurot aktsia kohta.

Konsolideeritud kasumiaruanne


 Auditeeritud, tuhandetes eurodes
                                               12 kuud 2023      12 kuud 2022

 Müügitulu                                             1 084 626    1 053 712

 Müüdud kaupade ja teenuste kulud                       -935 153     -927 175

 Brutokasum/ kahjum                                      149 473      126 537

 Müügi- ja turunduskulud                                  -1 620       -1 408

 Üldhalduskulud                                          -22 085      -17 520

 Kinnisvara ümberhindlused                                -4 074      -10 492

 Muud äritulud                                             4 492        2 261

 Muud ärikulud                                            -2 558         -238

 Kasum/ kahjum äritegevusest                             123 628       99 140

                                                              2
 Finantstulud                                      765                    680

 Finantskulud                                            -22 750       -6 275

 Kapitaliosaluse meetodil arvestatud
 kasum/kahjum                                             39 639        8 157

 Soodusostust saadud tulu                                159 158            0

 Kasum/ kahjum enne tulumaksu                            302 440      101 702

 Tulumaks                                                 -8 610       -5 578

 Aruandeperioodi puhaskasum/ kahjum                      293 830       96 124

 Emaettevõtte omanikele kuuluv
 puhaskasum/ kahjum                                      293 778       95 943

 Vähemusosalusele kuuluv kasum/kahjum                         52          181

 Muu koondkasum/ kahjum

 Töösuhtejärgsete hüvitiste kohustuste
 ümberhindlus                                                -44            0

 Rahavoogude riskimaandamisinstrumendid*                 -58 189       94 772

 Välismaiste tütarettevõtjate
 valuutakursivahed                                           -42            3

 Muu koondkasum kokku                                    -58 275       94 775

 Aruandeaasta koondkasum/ kahjum kokku                   235 555      190 899

 sealhulgas:

 Emaettevõtte omanikele kuuluv kasum/-
 kahjum                                                  235 547      190 718

 Vähemusosalusele kuuluv kasum/ kahjum                        52          181

 Tavakasum aktsia kohta (eurodes)                          14,62        15,23

 Lahustatud kasum aktsia kohta (eurodes)                   14,56        15,23

* Mitterahalised tuletisinstrumentide ümberhindlused koondkasumites ei mõjuta
AS-i Eesti Gaasi ega Infortari põhiäritegevuse kasumlikkust ega rahavoo
teenimise võimet.

Konsolideeritud finantsseisundi aruanne

  Auditeerimata, tuhandetes eurodes                    31.12.2023   31.12.2022

  VARAD

  Raha ja raha ekvivalendid                                87 115       60 002

  Lühiajalised tuletisinstrumendid                         28 728       71 109

  Realiseerunud tuletisinstrumentide nõuded                 5 958      108 917

  Nõuded ostjatele                                        162 575      122 006

  Ettemaksed                                               24 603       76 752

  Varud                                                   146 884       16 654

  Käibevara                                               455 863      455 440



  Kapitaliosaluse meetodil kajastatud investeeringud      346 014      296 061

  Pikajalised tuletisinstrumendid                           1 125       12 866

  Pikajalised laenud                                        9 072       15 736

  Kinnisvarainvesteeringud                                176 024      160 540

  Materiaalne põhivara                                    446 748      147 724

  Immateriaalne vara                                       14 366        8 853

  Kasutusõigusega vara                                     11 300       10 192

  Põhivara                                              1 004 650      651 972

  VARAD KOKKU                                           1 460 512    1 107 412



  KOHUSTISED JA OMAKAPITAL

  Laenu- ja rendikohustised                               186 025      266 308

  Võlad tarnijatele                                        74 751       19 845

  Maksukohustised                                          32 822       31 135

  Ostjate ettemaksed                                        3 099       10 169

  Muud lühiajalised kohustised                             15 973        6 766

  Lühiajalised kohustised                                 312 670      334 223



  Laenu- ja rendikohustised                               255 135      160 897

  Muud pikaajalised kohustised                             30 865       18 076

  Pikaajalised eraldised                                    8 399          649

  Edasilükkunud tulumaksukohustis                          33 233       24 890

  Pikaajalised kohustised                                 327 632      204 512

  Kohustised kokku                                        640 302      538 735



  Aktsiakapital                                             2 105        1 985

  Omaakatsiad                                                 -95          -95

  Ülekurss                                                 29 344            0

  Reservid                                                 28 143       84 162

                         sh. riskimaandamise reserv*       24 118       82 307

  Realiseerimata kursivahed                                   -39            3

  Jaotamata kasum                                         466 140      385 947

  Aruandeaasta kasum                                      293 778       95 943

  Emaettevõtja omanikele kuuluv omakapital                819 376      567 945

  Vähemusosalus                                               834          732

  Omakapital kokku                                        820 210      568 677

  KOHUSTUSED JA OMAKAPITAL KOKKU                        1 460 512    1 107 412

* tegemist on arvestusliku riskimaandamise positsiooni muutusega mis mõjutab
koondkasumi tulemust.

Konsolideeritud rahavoogude aruanne


 Auditeerimata, tuhandetes eurodes
                                                                2023   2022

 RAHAVOOD ÄRITEGEVUSEST

 Kasum enne maksustamist                                     302 440  101 702

 Korrigeerimised                                            -104 561  -39 818

 Muutused:

 Makstud tulumaks                                               -267   -4 051

 Äritegevusega seotud nõuetes ja
 ettemaksetes                                                 54 540 -116 072

 Varude muutused                                             -61 914    3 667

 Äritegevusega seotud kohustised                                -406   55 611

 RAHAVOOD ÄRITEGEVUSEST KOKKU                                189 832    1 039



 RAHAVOOD INVESTEERIMISTEGEVUSEST

 Tasutud tütar- ja sidusettevõtete ostul                    -113 728   -4 895

 Antud laenud                                                      0   -6 438

 Laekunud laenude tagasimaksed ja intressid                    9 343      992

 Tasutud materiaalse põhivara soetamisel                     -18 143  -14 250

 Tasutud kinnisvarainvesteeringute
 soetamisel                                                  -18 556  -23 881

 RAHAVOOD INVESTEERIMISTEGEVUSEST KOKKU                     -141 084  -48 472



 RAHAVOOD FINANTSEERIMISTEGEVUSEST

 Saadud sihtfinantseerimine                                        0    3 251

 Arvelduskrediidi muutus                                      14 348   -9 456

 Saadud laene                                                130 567  193 397

 Saadud laenude tagasimaksed                                -312 846  -98 833

 Rendikohustiste põhiosa tagasimaksed                         -2 233   -2 037

 Makstud intressid                                           -22 224   -7 960

 Makstud dividendid                                          -15 750  -16 110

 Laekunud aktsiate emiteerimisest                             29 464        0

 RAHAVOOD FINANTSEERIMISTEGEVUSEST KOKKU                     -21 635   62 252



 RAHAVOOD KOKKU                                               27 113   14 819



 Raha ja raha ekvivalendid perioodi alguses                   60 002   45 183

 Raha ja raha ekvivalentide muutus                            87 115   60 002

 Raha ja raha ekvivalendid perioodi lõpus                     27 113   14 819



Aktsiaselts   Infortar   aastaaruanne   2023 on   lisatud   teatele  ja  tehakse
kättesaadavaks                veebilehel               www.infortar.ee/aruandlus
(http://www.infortar.ee/aruandlus).

Infortar tegutseb viies riigis, ühingu peamised tegevusvaldkonnad on
energeetika, laevandus ja kinnisvara. Infortar omab 42,3 protsendi suurust
osalust AS-is Tallink Grupp, 100% osalust AS-is Eesti Gaas ning mitmekülgset ja
kaasaegset, ca 110 000 m2 suurust kinnisvaraportfelli. Lisaks kolmele
põhitegevusvaldkonnale tegutseb Infortar ka ehituse, maavarade, trükinduse,
taksonduse ja paljudes muudes valdkondades. Kokku kuulub Infortari kontserni
103 ühingut: 47 kontserni tütarühingut, 5 sidusettevõtjat ja 50 sidusettevõtjate
tütarühingut. Arvestamata sidusettevõtjaid annab Infortar tööd 1308 inimesele.

Kadri Laanvee

AS Infortar investorsuhete juht
e-post: kadri.laanvee@infortar.ee (mailto:kadri.laanvee@infortar.ee)
telefon: +372 5156662

https://infortar.ee/investorile

Pealkiri

Aktsiaselts Infortar 2023 audited Annual Report

Teade

The Supervisory Board of Aktsiaselts Infortar approved the audited annual report
for 2023 and will submit it to the Annual General Meeting for approval.

Major events

Energy

-        The group's electricity and gas sales volumes doubled in 2023, reaching
a total of 15.9 TWh in Finland, Estonia, Latvia, Lithuania, and Poland.

-        The most substantial investment in 2023 was the acquisition of Gaso,
which owns the gas distribution network in Latvia. This led to a significant
expansion in the infrastructure segment, complementing energy sales and
production.

Maritime transport

-        In the maritime transport sector, Infortar continued to increase its
shareholding in AS Tallink Grupp, and as of today, the ownership in AS Tallink
Grupp stands at 42.33%.

Real estate

-        In the real estate sector, Infortar group major development projects
included the construction of the logistics center in Saue and the new bridge in
Pärnu, and the expansion of the Tallink logistics center.

KEY FIGURES OF FINANCIAL YEAR

+------------------------------------------------+--------------+--------------+
|Key figures                                     |12 months 2023|12 months 2022|
+------------------------------------------------+--------------+--------------+
|Sales revenue, mEUR                               |     1 084,626|     1 053,712|
+------------------------------------------------+--------------+--------------+
|Gross profit, mEUR                                |       149,473|       126,537|
+------------------------------------------------+--------------+--------------+
|EBITDA, mEUR                                      |       143,283|       120,046|
+------------------------------------------------+--------------+--------------+
|EBITDA margin (%)                               |         13,2%|         11,4%|
+------------------------------------------------+--------------+--------------+
|Net profit, EBIT, mEUR                            |       123,628|        99,140|
+------------------------------------------------+--------------+--------------+
|Total profit, mEUR                                |       293,830|        96,124|
+------------------------------------------------+--------------+--------------+
|Net profit from recurring business operations   |              |              |
|(1)                                             |       138,746|       106,616|
+------------------------------------------------+--------------+--------------+
|EPS (euros)(2)                                  |         14.62|          4.77|
+------------------------------------------------+--------------+--------------+
|Total equity                                    |       820,210|      568, 677|
+------------------------------------------------+--------------+--------------+
|Total liabilities                               |       441,160|       427,205|
+------------------------------------------------+--------------+--------------+
|Net debt                                        |       354,045|       367,203|
+------------------------------------------------+--------------+--------------+
|Long-term debt / EBITDA                         |          2.0x|          1.7x|
+------------------------------------------------+--------------+--------------+

(1 )Includes a one-time profit of 159 million euros from the acquisition of
Gaso, and in 2023, additional real estate revaluations.( 2 )The calculation is
based on the number of shares as of 31.12.2023, totaling to 21 045 000 shares,
from which the number of treasury shares, totaling to 945 000 shares, has been
deducted.

Revenue

2023, the group's consolidated revenue increased by 30.9 million euros to
1,084.6 million euros (consolidated revenue for 2022 was 1,053.7 million euros).
Revenue growth was driven by the increase in gas sales volumes and the expanded
market share in the Baltic-Finnish region, reaching to 25%.

EBITDA and segment reporting

The annual EBITDA of the Energy segment was 135,9 million euros in 2023 (106.3
million euros in 2022). The profitability is connected with the increase in
market share and the doubling of sales volumes. The group's subsidiary, AS Eesti
Gaas, actively manages market price risks by utilizing regional natural gas
storage options and using relevant financial derivative instruments.

The annual EBITDA of the Shipping segment was 214.5 million euros in the 2023
(135.8 million euros in 2022). Infortar consolidates the results of AS Tallink
Grupp using the equity method, in accordance with its percentage of ownership in
AS Tallink Grupp. However, in segment reporting, the results of Tallink Grupp
AS, include 100% of the EBITDA, as it is in accordance with applicable
accounting rules.

In the Real Estate segment, the profitability is assessed based on the EBITDA of
separate real estate companies' results. In 2023, the total annual EBITDA of
real estate was 12.3 million euros (in 2022, the total annual EBITDA of real
estate was 11.4 million euros). In 2023, three new buildings were added to the
portfolio at the addresses Liivalaia 9, Tähesaju 9, and Tähesaju 11.

Net profit

The consolidated net profit for the year 2023 is 293.8 million euros (compared
to 96.1 million euros in the year 2022). One-time significant transactions
impacting the net profit include the acquisition of the Latvian gas distribution
company Gaso and the effects of property revaluation. Non-recurring items
affecting previous year net profit include the extraordinary profit booked from
acquisition of the Latvian gas distribution company Gaso and the revaluation of
the real estate portfolio. Infortar's net profit from recurring operations
(excluding non-recurring items, which affect comparability) is 144,8 million
euros.

The consolidated operating profit for 2023 was 123.6 million euros (compared to
99.1 million euros in 2022).

Investments

In the past three years (2021-2023), Infortar Group has invested approximately
265 million euros, with the largest investment being the acquisition of Gaso in
2023.

Infortar will continue its investments in the future. Investments already
planned for the years 2024 and 2025 totaling approximately 110 million euros.
The major ongoing development projects include the establishment of a logistics
center in Saue and the construction of a 4MW solar power plant in Latvia.

Financing

The total loan and leasing obligations in 2023 amounted to 441.2 million euros
(compared to 427.2 million euros in 2022). Financing activities cash flow also
includes the proceeds from the initial public offering, which amounted to 31.2
million euros.

Dividends

According to the dividend policy confirmed on October 31, 2023, the objective is
to pay dividends of at least 1 euro per share per fiscal year. Dividend payments
are made semi-annually. The Management Board and The Supervisory Board propose
to General Meeting of Shareholders to pay a dividend of 3 euros per share for
the 2023 financial results.

Consolidated statement of profit or loss and other comprehensive income


 Audited, EUR thousand
                                                  12-month 2023 12-month 2022

 Revenue                                              1 084 626     1 053 712

 Cost of sales                                         -934 811      -927 175

 Gross profit/ loss                                     149 473       126 537

 Marketing expenses                                      -1 620        -1 408

 Administrative expenses                                -22 085       -17 520

 Profit (loss) from the change in the fair value
 of the    investment property                           -4 074       -10 492

 Other operating income                                   4 492         2 261

 Other operating expenses                                -2 258          -238

 Operating profit/ loss                                 123 628        99 140

 Financial income                                     2 765               680

 Financial expenses                                     -22 750        -6 275

 Profit (loss) from investments in the equity
 method                                                  39 639         8 157

 Gain from discount purchase                            159 158             0

 Profit (loss) before tax                               302 440       101 702

 Income tax expense                                      -8 610        -5 578

 Net profit of the financial year                       293 830        96 124

 Equity holders of the Parent                           293 778        95 943

 Minority interests                                          52           181

 Other comprehensive income

 Revaluation of post-employment benefit
 obligations                                                -44             0

 Cash flow hedges - the effective portion of a
 change in fair value *                                 -58 189        94 772

 Exchange rate differences from the translation
 of foreign subsidiaries                                    -42             3

 Total other comprehensive income                       -58 275        94 775

 Total comprehensive income / loss for the
 financial year                                         235 555       190 899

 Attributable to:

 Equity holders of the Parent                           235 547       190 718

 Minority interests                                          52           181

                                                          14,62         15,23

 Ordinary earnings per share (in euros per share)         14,56         15,23

* The revaluations of non-monetary derivative instruments in consolidated
profits do not affect the profitability or cash flow generation ability of AS
Eesti Gaas or Infortar's main business activities.

Consolidated statement of financial position

 Audited, EUR thousand                                      31.12.2023 31.12.2022

 ASSETS

 Cash and cash equivalents                                    87 115     60 002

 Short-term derivatives                                       28 728     71 109

 Derivative financial assets                                   5 958    108 917

 Trade and other receivables                                 162 575    122 006

 Prepayments                                                  24 603     76 752

 Prepayments for inventories                                 146 884     16 654

 Total current assets                                        455 863    455 440



 Investments to associates                                   346 014    296 061

 Derivative and other financial assets                         1 125     12 866

 Long-term loans                                               9 072     15 736

 Long-term requirements                                      176 024    160 540

 Investment property                                         446 748    147 724

 Property, plant and equipment                                14 366      8 853

 Intangible assets                                            11 300     10 192

 Right-of-use assets                                       1 004 650    651 972

 Total non-current assets                                  1 460 512  1 107 412



 LIABILITIES AND EQUITY

 Interest-bearing loans and borrowings                       186 025    266 308

 Payables to suppliers                                        74 751     19 845

 Tax obligations                                              32 822     31 135

 Buyers' advances                                              3 099     10 169

 Other current liabilities                                    15 973      6 766

 Total current liabilities                                   312 670    334 223



 Interest-bearing loans and borrowings                       255 135    160 897

 Other long-term liabilities                                  30 865     18 076

 Long-term provisions                                          8 399        649

 Deferred taxes                                               33 233     24 890

 Total non-current liabilities                               327 632    204 512

 Total liabilities                                           640 302    538 735



 Share capital                                                 2 105      1 985

 Own shares                                                      -95        -95

 Share premium                                                29 344          0

 Reserve capital                                              28 143     84 162

                                    risk hedging reserve*     24 118     82 307

 Unrealized currency translation differences                     -39          3

 Retained earnings                                           466 140    385 947

 Net profit of the financial year                            293 778     95 943

 Total equity attributable to equity holders of the
 Parent                                                      819 376    567 945

 Minority interests                                              834        732

 Total equity                                                820 210    568 677

 TOTAL LIABILITIES AND EQUITY                              1 460 512  1 107 412

*This represents a change in the accounting for risk management positions, which
affects the consolidated profit result.

Consolidated statement of cash flows


  Audited, EUR thousand
                                                       2023       2022

  Cash flows from operating activities

  Net profit of the financial year                    302 440    101 702

  Adjustments:                                       -104 561    -39 818



  Income tax paid                                        -267     -4 051

  Changes in assets related to op.activities           54 540   -116 072

  Changes in inventories                              -61 914      3 667

  Changes in liabilities related to op.activities        -406     55 611

  Net cash from operating activities                  189 832      1 039



  Cash flows from investing activities

  Acquisition / reduction of capital of associates   -113 728     -4 895

  Given loans                                               0     -6 438

  Paybacks from given loans, and interest gain          9 343        992

  Purchases of property, plant and equipment          -18 143    -14 250

  Purchases Investment property                       -18 556    -23 881

  Net cash used in investing activities              -141 084    -48 472



  Cash flows from financing activities

  Received government grants                                0      3 251

  Changes in overdraft                                 14 348     -9 456

  Proceeds from borrowings                            130 567    193 397

  Repayments of borrowings                           -312 846    -98 833

  Repayment of finance lease liabilities               -2 233     -2 037

  Interest paid                                       -22 224     -7 960

  Dividends paid                                      -15 750    -16 110

  Proceeds from share emission                         29 464          0

  Net cash used in financing activities               -21 635     62 252



  TOTAL NET CASH FLOW                                  27 113     14 819



  Cash at the beginning of the year                    60 002     45 183

  Cash at the end of the period                        87 115     60 002

  Net (decrease)/increase in cash                      27 113     14 819

  Cash flows from financing activities



Aktsiaselts Infortar consolidated annual report 2023 is attached to this notice
and will be made available on website www.infortar.ee/en/reports
(http://www.infortar.ee/en/reports).

Infortar operates in five countries, the company's main fields of activity are
energy, maritime transport, and real estate. Infortar owns a 42,3% stake in AS
Tallink Grupp, a 100% stake in AS Eesti Gaas and a versatile and modern real
estate portfolio of approx. 110,000 m2. In addition to the three main areas of
activity, Infortar also operates in construction and mineral resources,
printing, taxi business and many other areas. A total of 103 companies belong to
the Infortar group: 47 subsidiaries, 5 affiliated companies and 50 subsidiaries
of affiliated companies. Excluding affiliates, Infortar employs 1,308 people.

Additional information:

Kadri Laanvee

Investor Relations Manager
e-mail: kadri.laanvee@infortar.ee (mailto:kadri.laanvee@infortar.ee)
phone: +372 5156662

https://infortar.ee/en/investor