Exhibit
99.2
Ellomay
Capital Ltd. and its
Subsidiaries
Unaudited
Condensed
Consolidated Interim Financial
Statements
As
at June 30, 2025 |
Ellomay
Capital Ltd. and its Subsidiaries |
|
Unaudited
Condensed Consolidated Interim Financial Statements |
Contents
Ellomay Capital Ltd. and its Subsidiaries |
|
Unaudited
Condensed Consolidated Interim Statements of Financial Position |
| |
| | |
June 30, | | |
December 31, | | |
June 30, | |
| |
| | |
2025 | | |
2024 | | |
2025 | |
| |
| | |
| | |
| | |
Convenience Translation | |
| |
Note | | |
€ in thousands | | |
into US$ in thousands* | |
Assets | |
| | |
| | |
| | |
| |
Current assets: | |
| | |
| | |
| | |
| |
Cash and cash equivalents | |
| | |
| 46,500 | | |
| 41,134 | | |
| 54,542 | |
Restricted cash | |
4 | | |
| 13,930 | | |
| 656 | | |
| 16,339 | |
Intangible asset from green certificates | |
| | |
| 223 | | |
| 178 | | |
| 262 | |
Trade and revenue receivables | |
5 | | |
| 4,655 | | |
| 5,393 | | |
| 5,460 | |
Other receivables | |
| | |
| 15,066 | | |
| 15,341 | | |
| 17,672 | |
Derivatives asset short-term | |
| | |
| 638 | | |
| 146 | | |
| 748 | |
Other receivables in connection
with investment transaction | |
6 | | |
| 13,686 | | |
| - | | |
| 16,053 | |
| |
| | |
| 94,698 | | |
| 62,848 | | |
| 111,076 | |
Non-current assets | |
| | |
| | | |
| | | |
| | |
Investment in equity accounted investee | |
6 | | |
| 39,607 | | |
| 41,324 | | |
| 46,457 | |
Advances on account of investments | |
| | |
| 547 | | |
| 547 | | |
| 642 | |
Fixed assets | |
9 | | |
| 499,991 | | |
| 482,747 | | |
| 586,466 | |
Right-of-use asset | |
11 | | |
| 41,301 | | |
| 34,315 | | |
| 48,444 | |
Restricted cash and deposits | |
4 | | |
| 13,128 | | |
| 17,052 | | |
| 15,399 | |
Deferred tax | |
| | |
| 10,159 | | |
| 9,039 | | |
| 11,916 | |
Long term receivables | |
5 | | |
| 14,960 | | |
| 13,411 | | |
| 17,547 | |
Derivatives | |
7 | | |
| 14,923 | | |
| 15,974 | | |
| 17,504 | |
| |
| | |
| 634,616 | | |
| 614,409 | | |
| 744,375 | |
Total assets | |
| | |
| 729,314 | | |
| 677,257 | | |
| 855,451 | |
| |
| | |
| | | |
| | | |
| | |
Liabilities and Equity | |
| | |
| | | |
| | | |
| | |
Current liabilities | |
| | |
| | | |
| | | |
| | |
Current maturities of long-term bank loans | |
| | |
| 37,906 | | |
| 21,316 | | |
| 44,462 | |
Current maturities of other long-term loans | |
| | |
| 3,666 | | |
| 5,866 | | |
| 4,300 | |
Current maturities of debentures | |
| | |
| 11,796 | | |
| 35,706 | | |
| 13,836 | |
Trade payables | |
| | |
| 8,384 | | |
| 8,856 | | |
| 9,833 | |
Other payables | |
9 | | |
| 12,032 | | |
| 10,896 | | |
| 14,113 | |
Current maturities of derivatives | |
7 | | |
| 41 | | |
| 1,875 | | |
| 48 | |
Current maturities of lease liabilities | |
| | |
| 791 | | |
| 714 | | |
| 928 | |
Warrants | |
| | |
| 1,876 | | |
| 1,446 | | |
| 2,200 | |
| |
| | |
| 76,492 | | |
| 86,675 | | |
| 89,720 | |
Non-current liabilities | |
| | |
| | | |
| | | |
| | |
Long-term lease liabilities | |
11 | | |
| 32,953 | | |
| 25,324 | | |
| 38,652 | |
Long-term bank loans | |
| | |
| 240,410 | | |
| 245,866 | | |
| 281,990 | |
Other long-term loans | |
| | |
| 39,130 | | |
| 30,448 | | |
| 45,898 | |
Debentures | |
| | |
| 190,348 | | |
| 155,823 | | |
| 223,269 | |
Deferred tax | |
| | |
| 2,614 | | |
| 2,609 | | |
| 3,066 | |
Other long-term liabilities | |
| | |
| 975 | | |
| 939 | | |
| 1,144 | |
Derivatives | |
| | |
| 171 | | |
| 288 | | |
| 201 | |
| |
| | |
| 506,601 | | |
| 461,297 | | |
| 594,220 | |
Total liabilities | |
| | |
| 583,093 | | |
| 547,972 | | |
| 683,940 | |
| |
| | |
| | | |
| | | |
| | |
Equity | |
| | |
| | | |
| | | |
| | |
Share capital | |
| | |
| 25,613 | | |
| 25,613 | | |
| 30,043 | |
Share premium | |
| | |
| 86,275 | | |
| 86,271 | | |
| 101,197 | |
Treasury shares | |
| | |
| (1,736 | ) | |
| (1,736 | ) | |
| (2,036 | ) |
Transaction reserve with Non-controlling interests | |
| | |
| 14,757 | | |
| 5,697 | | |
| 17,309 | |
Reserves | |
| | |
| 5,483 | | |
| 14,338 | | |
| 6,431 | |
Accumulated deficit | |
| | |
| (11,251 | ) | |
| (11,561 | ) | |
| (13,197 | ) |
Total equity attributed to shareholders of the Company | |
| | |
| 119,141 | | |
| 118,622 | | |
| 139,747 | |
Non-controlling interest | |
| | |
| 27,080 | | |
| 10,663 | | |
| 31,764 | |
Total equity | |
| | |
| 146,221 | | |
| 129,285 | | |
| 171,511 | |
Total liabilities and equity | |
| | |
| 729,314 | | |
| 677,257 | | |
| 855,451 | |
The accompanying notes are an integral part of
the condensed consolidated interim financial statements.
Ellomay Capital Ltd. and its Subsidiaries |
|
Unaudited
Condensed Consolidated Interim Statements of Profit or Loss and Other Comprehensive Income or Loss |
| |
For
the six months ended June
30, | | |
For
the year ended December 31, | | |
For
the
six months
ended June 30, | |
| |
2025 | | |
2024 | | |
2024 | | |
2025 | |
| |
€ in thousands (except per share amounts) | | |
Convenience Translation into US$* | |
| |
| | |
| | |
| | |
| |
Revenues | |
| 20,136 | | |
| 19,456 | | |
| 40,467 | | |
| 23,619 | |
Operating expenses | |
| (9,206 | ) | |
| (9,523 | ) | |
| (19,803 | ) | |
| (10,798 | ) |
Depreciation and amortization expenses | |
| (8,488 | ) | |
| (8,231 | ) | |
| (15,887 | ) | |
| (9,956 | ) |
Gross profit | |
| 2,442 | | |
| 1,702 | | |
| 4,777 | | |
| 2,865 | |
Project development costs | |
| (2,870 | ) | |
| (2,281 | ) | |
| (4,101 | ) | |
| (3,366 | ) |
General and administrative expenses | |
| (3,384 | ) | |
| (3,034 | ) | |
| (6,063 | ) | |
| (3,969 | ) |
Share of profits of equity accounted investee | |
| 12 | | |
| 1,809 | | |
| 11,062 | | |
| 14 | |
Other income | |
| 1,431 | | |
| - | | |
| 3,409 | | |
| 1,678 | |
Operating profit (loss) | |
| (2,369 | ) | |
| (1,804 | ) | |
| 9,084 | | |
| (2,778 | ) |
Financing income | |
| 7,051 | | |
| 2,424 | | |
| 2,495 | | |
| 8,270 | |
Financing income in connection with derivatives and warrants, net | |
| 439 | | |
| 2,852 | | |
| 1,140 | | |
| 515 | |
Financing expenses | |
| (8,468 | ) | |
| (7,886 | ) | |
| (23,286 | ) | |
| (9,933 | ) |
Financing expenses, net | |
| (978 | ) | |
| (2,610 | ) | |
| (19,651 | ) | |
| (1,148 | ) |
Loss before taxes on income | |
| (3,347 | ) | |
| (4,414 | ) | |
| (10,567 | ) | |
| (3,926 | ) |
Tax benefit | |
| 1,771 | | |
| 988 | | |
| 1,424 | | |
| 2,077 | |
Loss from continuing operations | |
| (1,576 | ) | |
| (3,426 | ) | |
| (9,143 | ) | |
| (1,849 | ) |
Profit from discontinued operations (net of tax) | |
| - | | |
| 79 | | |
| 137 | | |
| - | |
Loss for the period | |
| (1,576 | ) | |
| (3,347 | ) | |
| (9,006 | ) | |
| (1,849 | ) |
Loss attributable to: | |
| | | |
| | | |
| | | |
| | |
Owners of the Company | |
| 310 | | |
| (1,434 | ) | |
| (6,524 | ) | |
| 364 | |
Non-controlling interests | |
| (1,886 | ) | |
| (1,913 | ) | |
| (2,482 | ) | |
| (2,213 | ) |
Loss for the period | |
| (1,576 | ) | |
| (3,347 | ) | |
| (9,006 | ) | |
| (1,849 | ) |
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 | |
| (9,048 | ) | |
| (433 | ) | |
| 8,007 | | |
| (10,613 | ) |
Foreign currency translation differences for foreign operations that were recognized in profit or loss | |
| - | | |
| 255 | | |
| 255 | | |
| - | |
Effective portion of change in fair value of cash flow hedges | |
| 2,634 | | |
| 9,126 | | |
| 5,631 | | |
| 3,090 | |
Net change in fair value of cash flow hedges transferred to profit or loss | |
| (2,282 | ) | |
| (3,284 | ) | |
| (813 | ) | |
| (2,677 | ) |
Total other comprehensive income (loss) | |
| (8,696 | ) | |
| 5,664 | | |
| 13,080 | | |
| (10,200 | ) |
Total other comprehensive income (loss) attributable to: | |
| | | |
| | | |
| | | |
| | |
Owners of the Company | |
| (8,855 | ) | |
| 2,705 | | |
| 10,039 | | |
| (10,386 | ) |
Non-controlling interests | |
| 159 | | |
| 2,959 | | |
| 3,041 | | |
| 186 | |
Total other comprehensive income (loss) | |
| (8,696 | ) | |
| 5,664 | | |
| 13,080 | | |
| (10,200 | ) |
Total comprehensive income (loss) for the period | |
| (10,272 | ) | |
| 2,317 | | |
| 4,074 | | |
| (12,049 | ) |
Total comprehensive income (loss) for the period attributable to: | |
| | | |
| | | |
| | | |
| | |
Owners of the Company | |
| (8,545 | ) | |
| 1,271 | | |
| 3,515 | | |
| (10,022 | ) |
Non-controlling interests | |
| (1,727 | ) | |
| 1,046 | | |
| 559 | | |
| (2,027 | ) |
Total comprehensive income (loss) for the period | |
| (10,272 | ) | |
| 2,317 | | |
| 4,074 | | |
| (12,049 | ) |
| |
| | | |
| | | |
| | | |
| | |
Basic loss per share | |
| 0.02 | | |
| (0.10 | ) | |
| (0.51 | ) | |
| 0.02 | |
Diluted loss per share | |
| 0.02 | | |
| (0.10 | ) | |
| (0.51 | ) | |
| 0.02 | |
Basic loss per share from continuing operations | |
| 0.02 | | |
| (0.11 | ) | |
| (0.52 | ) | |
| 0.02 | |
Diluted loss per share from continuing operations | |
| 0.02 | | |
| (0.11 | ) | |
| (0.52 | ) | |
| 0.02 | |
Basic profit per share from discontinued operation | |
| - | | |
| 0.01 | | |
| 0.01 | | |
| - | |
Diluted profit per share from discontinued operation | |
| - | | |
| 0.01 | | |
| 0.01 | | |
| - | |
The accompanying notes are an integral part of
the condensed consolidated interim financial statements.
Ellomay Capital Ltd. and its Subsidiaries |
|
Unaudited
Condensed Consolidated Interim Statements of Changes in Equity |
| |
| | |
| | |
Attributable to shareholders of the Company | | |
| | |
| |
| |
| | |
| | |
Accumulated deficit | | |
| | |
Translation
reserve from foreign operations | | |
| | |
Transaction reserve with Non-controlling interests | | |
| | |
Non-
controlling
interests | | |
Total
Equity | |
| |
€ in thousands | |
For the six months ended June 30, 2025: | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance as at January 1, 2025 | |
| 25,613 | | |
| 86,271 | | |
| (11,561 | ) | |
| (1,736 | ) | |
| 8,446 | | |
| 5,892 | | |
| 5,697 | | |
| 118,622 | | |
| 10,663 | | |
| 129,285 | |
Profit (loss) for the period | |
| - | | |
| - | | |
| 310 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 310 | | |
| (1,886 | ) | |
| (1,576 | ) |
Other comprehensive income (loss) for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| (8,900 | ) | |
| 45 | | |
| - | | |
| (8,855 | ) | |
| 159 | | |
| (8,696 | ) |
Total comprehensive income (loss) for the period | |
| - | | |
| - | | |
| 310 | | |
| - | | |
| (8,900 | ) | |
| 45 | | |
| - | | |
| (8,545 | ) | |
| (1,727 | ) | |
| (10,272 | ) |
Transactions with owners of the Company, recognized directly in equity: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Sale of shares in subsidiaries from Non-controlling interests (see Note 1B) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 9,060 | | |
| 9,060 | | |
| 16,996 | | |
| 26,056 | |
Issuance of capital note to Non-controlling interest | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,148 | | |
| 1,148 | |
Share-based payments | |
| - | | |
| 4 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 4 | | |
| - | | |
| 4 | |
Balance as at June 30, 2025 | |
| 25,613 | | |
| 86,275 | | |
| (11,251 | ) | |
| (1,736 | ) | |
| (454 | ) | |
| 5,937 | | |
| 14,757 | | |
| 119,141 | | |
| 27,080 | | |
| 146,221 | |
The accompanying notes are an integral part of
the condensed consolidated interim financial statements.
Ellomay Capital Ltd. and its Subsidiaries |
|
Unaudited
Condensed Consolidated Interim Statements of Changes in Equity (cont’d) |
|
|
|
|
|
|
|
|
Attributable to shareholders of the Company |
|
|
|
|
|
|
|
|
|
Share capital |
|
|
Share premium |
|
|
Accumulated
deficit |
|
|
Treasury
shares |
|
|
Translation reserve from
foreign
operations |
|
|
Hedging
Reserve |
|
|
Transaction
reserve
with
Non-controlling
interests |
|
|
Total |
|
|
Non- controlling interests |
|
|
Total Equity |
|
|
|
€ in thousands |
|
For the six months ended June 30, 2024: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at January 1, 2024 |
|
|
25,613 |
|
|
|
86,159 |
|
|
|
(5,037 |
) |
|
|
(1,736 |
) |
|
|
385 |
|
|
|
3,914 |
|
|
|
5,697 |
|
|
|
114,995 |
|
|
|
10,104 |
|
|
|
125,099 |
|
Loss for the period |
|
|
- |
|
|
|
- |
|
|
|
(1,434 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,434 |
) |
|
|
(1,913 |
) |
|
|
(3,347 |
) |
Other comprehensive income (loss) for the period |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(170 |
) |
|
|
2,875 |
|
|
|
- |
|
|
|
2,705 |
|
|
|
2,959 |
|
|
|
5,664 |
|
Total comprehensive income (loss) for the period |
|
|
- |
|
|
|
- |
|
|
|
(1,434 |
) |
|
|
- |
|
|
|
(170 |
) |
|
|
2,875 |
|
|
|
- |
|
|
|
1,271 |
|
|
|
1,046 |
|
|
|
2,317 |
|
Transactions with owners of the Company, recognized directly in equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based payments |
|
|
|
|
|
|
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61 |
|
|
|
|
|
|
|
61 |
|
Balance as at June 30, 2024 |
|
|
25,613 |
|
|
|
86,220 |
|
|
|
(6,471 |
) |
|
|
(1,736 |
) |
|
|
215 |
|
|
|
6,789 |
|
|
|
5,697 |
|
|
|
116,327 |
|
|
|
11,150 |
|
|
|
127,477 |
|
The accompanying notes are an integral part of
the condensed consolidated interim financial statements.
Ellomay Capital Ltd. and its Subsidiaries |
|
Unaudited
Condensed Consolidated Interim Statements of Changes in Equity (cont’d) |
| |
| | |
| | |
Attributable to shareholders of the Company | |
| | |
| |
| |
Share capital | | |
Share premium | | |
Accumulated deficit | | |
Treasury shares | | |
Translation reserve from foreign operations | | |
Hedging Reserve | | |
Transaction reserve with Non- controlling interests | | |
Total | | |
Non-
controlling
interests | | |
Total
Equity | |
| |
€ in thousands | |
For the year ended December 31, 2024: | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance as at January 1, 2024 | |
| 25,613 | | |
| 86,159 | | |
| (5,037 | ) | |
| (1,736 | ) | |
| 385 | | |
| 3,914 | | |
| 5,697 | | |
| 114,995 | | |
| 10,104 | | |
| 125,099 | |
Loss for the year | |
| - | | |
| - | | |
| (6,524 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (6,524 | ) | |
| (2,482 | ) | |
| (9,006 | ) |
Other comprehensive income for the year | |
| - | | |
| - | | |
| - | | |
| - | | |
| 8,061 | | |
| 1,978 | | |
| - | | |
| 10,039 | | |
| 3,041 | | |
| 13,080 | |
Total comprehensive income (loss) for the year | |
| - | | |
| - | | |
| (6,524 | ) | |
| - | | |
| 8,061 | | |
| 1,978 | | |
| - | | |
| 3,515 | | |
| 559 | | |
| 4,074 | |
Transactions with owners of the Company, recognized directly in equity: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Share-based payments | |
| - | | |
| 112 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 112 | | |
| - | | |
| 112 | |
Balance as at December 31, 2024 | |
| 25,613 | | |
| 86,271 | | |
| (11,561 | ) | |
| (1,736 | ) | |
| 8,446 | | |
| 5,892 | | |
| 5,697 | | |
| 118,622 | | |
| 10,663 | | |
| 129,285 | |
The accompanying notes are an integral part of
the condensed consolidated interim financial statements.
Ellomay Capital Ltd. and its Subsidiaries |
|
Unaudited
Condensed Consolidated Interim Statements of Changes in Equity (cont’d) |
|
|
|
|
|
|
|
|
Attributable to shareholders of the Company |
|
|
|
|
|
|
|
|
|
Share capital |
|
|
Share premium |
|
|
Accumulated deficit |
|
|
Treasury shares |
|
|
Translation
reserve from
foreign
operations |
|
|
Hedging Reserve |
|
|
Transaction
reserve with
Non-controlling
interests |
|
|
Total |
|
|
Non- controlling interests |
|
|
Total Equity |
|
|
|
Convenience translation into US$* |
|
For the six months ended June 30, 2025: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at January 1, 2025 |
|
|
30,043 |
|
|
|
101,192 |
|
|
|
(13,561 |
) |
|
|
(2,036 |
) |
|
|
9,906 |
|
|
|
6,911 |
|
|
|
6,682 |
|
|
|
139,137 |
|
|
|
12,508 |
|
|
|
151,645 |
|
Profit (loss) for the period |
|
|
- |
|
|
|
- |
|
|
|
364 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
364 |
|
|
|
(2,213 |
) |
|
|
(1,849 |
) |
Other comprehensive income (loss) for the period |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(10,439 |
) |
|
|
53 |
|
|
|
- |
|
|
|
(10,386 |
) |
|
|
186 |
|
|
|
(10,200 |
) |
Total comprehensive income (loss) for the period |
|
|
- |
|
|
|
- |
|
|
|
364 |
|
|
|
- |
|
|
|
(10,439 |
) |
|
|
53 |
|
|
|
- |
|
|
|
(10,022 |
) |
|
|
(2,027 |
) |
|
|
(12,049 |
) |
Transactions with owners of the Company, recognized directly in equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale of shares in subsidiaries from Non-controlling interests (see Note 1B) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
10,627 |
|
|
|
10,627 |
|
|
|
19,936 |
|
|
|
30,563 |
|
Issuance of Capital note to Non-controlling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,347 |
|
|
|
1,347 |
|
Share-based payments |
|
|
- |
|
|
|
5 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5 |
|
|
|
- |
|
|
|
5 |
|
Balance as at June 30, 2025 |
|
|
30,043 |
|
|
|
101,197 |
|
|
|
(13,197 |
) |
|
|
(2,036 |
) |
|
|
(533 |
) |
|
|
6,964 |
|
|
|
17,309 |
|
|
|
139,747 |
|
|
|
31,764 |
|
|
|
171,511 |
|
The accompanying notes are an integral part of
the condensed consolidated interim financial statements.
Ellomay Capital Ltd. and its Subsidiaries |
|
Unaudited
Condensed Consolidated Interim Statements of Cash Flows |
| |
For the six months ended
June 30, | | |
For the year ended December 31, | | |
For the six months ended June 30, | |
| |
2025 | | |
2024 | | |
2024 | | |
2025 | |
| |
€ in thousands | | |
Convenience Translation into US$* | |
| |
| | |
| | |
| | |
| |
Cash flows from operating activities | |
| | |
| | |
| | |
| |
Loss for the period | |
| (1,576 | ) | |
| (3,347 | ) | |
| (9,006 | ) | |
| (1,849 | ) |
Adjustments for: | |
| | | |
| | | |
| | | |
| | |
Financing expenses (income), net | |
| 978 | | |
| 2,206 | | |
| 19,247 | | |
| 1,148 | |
Profit from settlement of derivatives contract | |
| - | | |
| 199 | | |
| 316 | | |
| - | |
Impairment losses on assets of disposal groups classified as held-for-sale | |
| - | | |
| 405 | | |
| 405 | | |
| - | |
Depreciation and amortization expenses | |
| 8,488 | | |
| 8,279 | | |
| 15,935 | | |
| 9,956 | |
Share-based payment transactions | |
| 4 | | |
| 61 | | |
| 112 | | |
| 5 | |
Share of profits of equity accounted investees | |
| (12 | ) | |
| (1,809 | ) | |
| (11,062 | ) | |
| (14 | ) |
Change in trade receivables and other receivables | |
| 7,385 | | |
| (3,214 | ) | |
| (8,824 | ) | |
| 8,662 | |
Change in other assets | |
| (1,002 | ) | |
| 5 | | |
| 3,770 | | |
| (1,175 | ) |
Change in receivables from concessions project | |
| - | | |
| 793 | | |
| 793 | | |
| - | |
Change in trade payables | |
| 2,678 | | |
| (633 | ) | |
| (31 | ) | |
| 3,141 | |
Change in other payables | |
| (4,810 | ) | |
| 1,759 | | |
| 4,455 | | |
| (5,642 | ) |
Tax benefit | |
| (1,771 | ) | |
| (993 | ) | |
| (1,429 | ) | |
| (2,077 | ) |
Income taxes refund (paid) | |
| (27 | ) | |
| 479 | | |
| 623 | | |
| (32 | ) |
Interest received | |
| 1,344 | | |
| 1,706 | | |
| 2,537 | | |
| 1,576 | |
Interest paid | |
| (6,626 | ) | |
| (5,428 | ) | |
| (9,873 | ) | |
| (7,772 | ) |
Net cash provided by operating activities | |
| 5,053 | | |
| 468 | | |
| 7,968 | | |
| 5,927 | |
Cash flows from investing activities | |
| | | |
| | | |
| | | |
| | |
Acquisition of fixed assets | |
| (36,930 | ) | |
| (19,593 | ) | |
| (72,922 | ) | |
| (43,317 | ) |
Interest paid capitalized to fixed assets | |
| (1,827 | ) | |
| (1,121 | ) | |
| (2,515 | ) | |
| (2,143 | ) |
Proceeds from sale of investments | |
| - | | |
| 9,267 | | |
| 9,267 | | |
| - | |
Advances on account of investments | |
| - | | |
| (54 | ) | |
| (163 | ) | |
| - | |
Proceeds from advances on account of investments in process | |
| - | | |
| - | | |
| 514 | | |
| - | |
Proceeds in settlement of derivatives, net | |
| - | | |
| 159 | | |
| (316 | ) | |
| - | |
Proceeds from in restricted cash, net | |
| (9,166 | ) | |
| 119 | | |
| 689 | | |
| (10,751 | ) |
Proceeds from (investment in) short term deposits, net | |
| - | | |
| (1,483 | ) | |
| 1,004 | | |
| - | |
Net cash used in investing activities | |
| (47,923 | ) | |
| (12,706 | ) | |
| (64,442 | ) | |
| (56,211 | ) |
Cash flows from financing activities | |
| | | |
| | | |
| | | |
| | |
Issuance of warrants | |
| 475 | | |
| 3,735 | | |
| 2,449 | | |
| 557 | |
Cost associated with long term loans | |
| (1,057 | ) | |
| (1,466 | ) | |
| (2,567 | ) | |
| (1,240 | ) |
Sale of shares in subsidiaries to Non-controlling interests (Note 1B) | |
| 20,852 | | |
| - | | |
| - | | |
| 24,458 | |
Payment of principal of lease liabilities | |
| (452 | ) | |
| (486 | ) | |
| (2,941 | ) | |
| (530 | ) |
Proceeds from short term loans | |
| 17,434 | | |
| - | | |
| - | | |
| 20,450 | |
Proceeds from long term loans | |
| 465 | | |
| 10,478 | | |
| 19,482 | | |
| 545 | |
Repayment of long-term loans | |
| (6,753 | ) | |
| (6,667 | ) | |
| (11,776 | ) | |
| (7,921 | ) |
Repayment of Debentures | |
| (35,691 | ) | |
| (35,845 | ) | |
| (35,845 | ) | |
| (41,864 | ) |
Proceeds from issuance of Debentures, net | |
| 56,729 | | |
| 45,790 | | |
| 74,159 | | |
| 66,540 | |
Net cash provided by financing activities | |
| 52,002 | | |
| 15,539 | | |
| 42,961 | | |
| 60,995 | |
| |
| | | |
| | | |
| | | |
| | |
Effect of exchange rate fluctuations on cash and cash equivalents | |
| (3,766 | ) | |
| 1,188 | | |
| 3,092 | | |
| (4,417 | ) |
Increase in cash and cash equivalents | |
| 5,366 | | |
| 4,489 | | |
| (10,421 | ) | |
| 6,294 | |
Cash and cash equivalents at the beginning of the period | |
| 41,134 | | |
| 51,127 | | |
| 51,127 | | |
| 48,248 | |
Cash from disposal groups classified as held-for-sale | |
| - | | |
| 428 | | |
| 428 | | |
| - | |
Cash and cash equivalents at the end of the period | |
| 46,500 | | |
| 56,044 | | |
| 41,134 | | |
| 54,542 | |
The accompanying notes are an integral part of
the condensed consolidated interim financial statements.
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 1 - General
Ellomay Capital Ltd. (hereinafter -
the “Company”), is an Israeli Company involved in the initiation, development, construction and production of renewable and
clean energy projects in Europe, USA and Israel.
As of June 30, 2025, the Company owns
eleven solar plants (each, a “Solar Plant” and, together, the “Solar Plants”) connected to their respective national
grids and operating as follows: (i)100% of five solar plants in Spain with an aggregate installed capacity of approximately 35.9 Mega
Watt (“MW”), (ii) 51% of Talasol Solar S.L.U (hereinafter - “Talasol”), which owns a solar plant with installed
capacity of 300MW in the municipality of Talaván, Cáceres, Spain (hereinafter - the “Talasol Solar Plant”),
(iii) 51% of three solar plants in Italy with an aggregate installed capacity of approximately 38 MW, and (iv) 100% of two solar plants
in the Dallas Metropolitan area, Texas, USA, with an aggregate installed capacity of approximately 27 MW.
In addition, as of June 30, 2025, the
Company indirectly owns: (i) 9.375% of Dorad Energy Ltd. (“Dorad”), (ii) 51% of solar projects in Italy with an aggregate
capacity of 160 MW that commenced construction processes, (iii) 100% of Solar projects in Italy with an aggregate capacity of 134 MW that
have reached Ready to Build (“RtB”) status, (iv) 100% of 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 Normal Cubic Meter (“Nm3”) per year, respectively, (v) 83.333% of Ellomay Pumped Storage
(2014) Ltd., which is constructing a 156 MW pumped storage hydro power plant in the Manara Cliff, Israel (hereinafter - the “Manara
PSP”), and (vi) 100% of three solar projects in the Dallas Metropolitan area, Texas, USA with an aggregate capacity of approximately
36 MW that are under construction. The Company also develops additional solar projects in Italy, USA, Spain, and Israel.
For information concerning the acquisition
of additional Dorad shares subsequent to June 30, 2025, see Notes 6A and 12B.
The ordinary shares of the Company are
listed on the NYSE American and on the Tel Aviv Stock Exchange (under the symbol “ELLO”). The address of the Company’s
registered office is 18 Rothschild Blvd., Tel Aviv, Israel.
Material events in the reporting
period
| A. | Issuance of the Company’s Series G Debentures in February 2025 |
On February 16, 2025, the Company issued
in an Israeli public offering an aggregate principal amount of NIS 214,479,000 of Series G Debentures, due December 31, 2032. The net
proceeds of the offering, net of related expenses such as consultancy fee and commissions, were approximately NIS 211.7 million (approximately
€56.7 million as of the issuance date).
The Series G Debentures are not secured
by any collateral and are traded on the TASE.
The principal amount of Series G Debentures
is repayable in seven non-equal installment on December 31 in each of the years 2026 to 2032 (inclusive) as follows: 10% of the principal
on the 2026 repayment date, 2.5% of the principal on each of the 2027 and 2028 repayment dates, 10% of the principal on the 2029 repayment
date and 25% of the principal on each of the 2030, 2031 and 2032 repayment dates. The Series G Debentures bear a fixed interest at the
rate of 6.34% per year (that is not linked to the Israeli CPI or otherwise), payable semi-annually on June 30 and December 31, commencing
December 31, 2025 through December 31, 2032 (inclusive).
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 1 - General (cont’d)
| A. | Issuance of the Company’s Series G Debentures in February 2025 (cont’d) |
The Series G Deed of Trust
includes customary provisions, including (i) a negative pledge such that the Company may not place a floating charge on all of its
assets, subject to certain exceptions and (ii) an obligation to pay additional interest for failure to maintain certain financial
covenants, with an increase of 0.25% in the annual interest rate for the period in which the Company does not meet each standard and
up to an increase of 0.75% in the annual interest rate. The Series G Deed of Trust does not restrict the Company’s ability to issue any new
series of debt instruments, other than in certain specific circumstances, and enables us to expand the Series G Debentures provided
that: (i) the Company is not in default of any of the immediate repayment provisions included in the Series G Deed of Trust or in breach of
any of the Company’s material obligations to the holders of the Series G Debentures pursuant to the terms of the Series G Deed of Trust, (ii)
the expansion will not harm the Company’s compliance with the financial covenants for purposes of the immediate repayment provision included
in the Series G Deed of Trust and (iii) to the extent the Series G Debentures are rated at the time of the expansion, the expansion
will not harm the rating of the existing Series G Debentures.
The Series G Deed of Trust includes
a number of customary causes for immediate repayment, including a default with certain financial covenants for the applicable period,
and as noted above a mechanism for the update of the annual interest rate in the event the Company does not meet certain financial covenants. The
financial covenants are as follows:
| a. | The Company’s Series G Adjusted Balance Sheet Equity (as such term is defined in the Series G Deed of Trust, which,
among other exclusions, excludes changes in the fair value of hedging transactions of electricity prices, such as the PPA executed in
connection with the Talasol Solar Plant, and interest rates), on a consolidated basis, shall not be less than €80 million for two
consecutive quarters for purposes of the immediate repayment provision and shall not be less than €84 for purposes of the update
of the annual interest provision; |
| b. | The ratio of (a) the short-term and long-term debt from banks, in addition to the debt to holders of debentures
issued by us and any other interest-bearing financial obligations provided by creditors who are in the business of lending money (excluding
financing of projects and other exclusions as set forth in the Series G Deed of Trust), net of cash and cash equivalents, short-term investments,
deposits, financial funds and negotiable securities, to the extent that these are not restricted (with the exception of a restriction
for the purpose of securing any financial debt according to this definition), or, together, the Series G Net Financial Debt, to (b) the
Series G Adjusted Balance Sheet Equity, on a consolidated basis, plus the Series G Net Financial Debt (hereinafter - the “Series
G CAP, Net” and the “Series G Ratio of Net Financial Debt to Series G CAP, Net,” respectively), shall not exceed the
rate of 65% for three consecutive quarters for purposes of the immediate repayment provision and shall not exceed a rate of 60% for purposes
of the update of the annual interest provision; and |
| c. | The ratio of (a) the Company’s Series G Net Financial Debt, to (b) the Company’s earnings before financial expenses, net,
taxes, depreciation and amortization, where the revenues from the Company’s operations are calculated based on the fixed asset model and not based
on the financial asset model (IFRIC 12), and before share-based payments, when the data of assets or projects whose Commercial Operation
Date occurred in the four quarters that preceded the test date will be calculated based on Annual Gross Up (as such terms are defined
in the Series G Deed of Trust), based on the aggregate four preceding quarters (hereinafter - the “Series G Adjusted EBITDA” and the “Series G Ratio of Net Financial Debt to Series G Adjusted EBITDA”), shall not be higher than 11 for three
consecutive quarters for purposes of the immediate repayment provision and shall not be higher than 10 for purposes of the update of the
annual interest provision. |
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 1 - General (cont’d)
| A. | Issuance of the Company’s Series G Debentures in February 2025 (cont’d) |
The Series G Deed of Trust further
provides that the Company may make distributions (as such term is defined in the Israeli Companies Law, e.g. dividends), to the
Company’s shareholders, provided that: (a) the Company will not distribute more than 60% of the distributable profit, (b) the
Company will not distribute dividends based on profit due to revaluation (for the removal of doubt, negative goodwill will not be
considered a revaluation profit), (c) the Company is in compliance with all of its material undertakings to the holders of the
Series G Debentures, (d) on the date of distribution and after the distribution no cause for immediate repayment exists and (e) the
Company will not make a distribution for as long as a “warning sign” (as such term is defined in the Israeli Securities
Regulations) exists. The Company is also required to maintain the following financial ratios (which are calculated based on the same
definitions applicable to the financial covenants set forth above) after the distribution: (i) Series G Adjusted Balance Sheet
Equity not lower than €97 million, (ii) Series G Ratio of Net Financial Debt to Series G CAP, Net not to exceed 58%, and (iii)
Series G Ratio of Net Financial Debt to Series G Adjusted EBITDA, shall not be higher than 9, and not to make distributions if the Company does
not meet all of its material obligations to the holders of the Series G Debentures and if on the date of distribution and after the
distribution a cause for immediate repayment exists.
| B. | Closing of the Clal Investment Transaction in a 198 MW Solar Portfolio in Italy |
In June 2025, the Company
consummated the investment transaction with Clal Insurance Company Ltd. (“Clal”) in the Company’s 198 MW solar
portfolio of operating projects and projects under construction and development in Italy. In consideration for its undertaking to
invest approximately €52 million in the Italian solar portfolio, Clal received a 49% interest in the portfolio (including
outstanding shareholder’s loans, capital notes and equity). Upon consummation of the transaction, the Company received
approximately €21 million. Of the remainder consideration, the Company recorded as short-term other receivables €13.7
million and did not yet record €17 million, which represents the consideration not yet paid in connection with shareholder
loans. As the Company continues to direct the operations of the 198 MW Italian solar portfolio, and the rights granted to Clal are
protective minority rights, this transaction did not result in a loss of control and was accounted for as an equity transaction. The
Company therefore recognized in equity (transaction reserve with non-controlling interests) an amount of approximately €9.1
million (net of taxes in the amount of approximately €0.9 million). Tax benefit was recorded in profit and loss in connection
with the utilization of current losses to offset such taxes amounting to approximately €0.9 million.
The Clal Agreement includes customary
representations and warranties of the Company and Clal and an indemnification mechanism for breaches of representations, warranties and
undertakings, subject to customary caps and limitations, as a sole remedy, subject to customary exceptions. The Clal Agreement provides
Clal with a right of first look commencing with the consummation of the transactions contemplated by the Clal Agreement with respect to
investment in other solar projects currently developed or that will be developed by the Company and its subsidiaries in Italy for an investment
under similar terms as the Clal Agreement, mutatis mutandis. Pursuant to the right of first look mechanism, the Company will provide Clal
certain information with respect to each project that has reached Ready-to-Build status and the Company decided to advance its construction,
and Clal will have a few months to notify the Company that it is interested in investing up to 49% in such projects or any portion thereof
upon the terms set forth in the notice provided to Clal by the Company.
Upon consummation of the transactions
contemplated by the Clal Agreement, the Company and Clal signed a partners agreement (the “Clal PA”) and the Company issued
Clal a warrant (the “Clal Warrant”).
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 1 - General (cont’d)
| B. | Closing of the Clal Investment Transaction in a 198 MW Solar Portfolio in Italy (cont’d) |
The Clal PA sets forth the relationship
between the general partner and the limited partners, the governance and management of the Israeli LP, the funding and financing of the
Israeli LP and the mechanism for future transfers of interests in the Israeli LP. Pursuant to the Clal PA, Clal undertakes to provide
its pro rata portion of the amounts required for the development of the Italian Solar Portfolio to the Israeli LP, which in turn will
fund the Luxembourg subsidiary and the Italian project companies. The Company’s aggregate funding commitment in the Italian Solar Portfolio
has already been provided by the Company. The Clal PA also provides for the payment of annual management fees to the Company. The Clal
PA provides each limited partner with customary rights, including a full tag-along right in the event of a change in control of the Company
and includes customary veto rights. The Clal PA provides that following repayment of partners’ loans, the Israeli LP’s surpluses
will be distributed to the limited partners, pro rata to their holdings, on a semi-annual basis, subject to maintaining the working capital
required by the Israeli LP for the two following quarters.
The Clal Warrant covers 416,000 ordinary
shares of the Company, with an exercise price of NIS 69.7 (approximately $18.5) per share. The Clal Warrant is for a term of twenty-six
months and may only be exercised on a cashless basis. In the event the Company’s shares are traded at a price higher than NIS 80
(approximately $21.2) per share when the Clal Warrant is exercised, the Company, at its discretion, may choose to issue shares on a cashless
basis assuming a market price per share of NIS 80 and pay Clal the remainder in cash. As the exercise price is denominated in NIS, the
option constitutes a liability and is revalued and recognized at fair value in each reporting period. As of the closing date the value
of the Clal Warrant was approximately €474 thousand and as of June 30, 2025 the Clal Warrant was valued at €1,030 thousand.
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 1 - General (cont’d)
| C. | Impact of War in Israel |
On October 7, 2023, the
“Iron Swords” war broke out in Israel following an attack in Southern Israel by Hamas. The war and hostilities,
including missile attacks, mainly on southern and northern Israel, have continued since then, further escalating with a drone and
missile attack by the Houthis from Yemen and by the Iranian regime in early April 2024 and in October 2024. A ceasefire commenced in
Israeli’s northern border on November 27, 2024 and a temporary ceasefire commence in Israel’s southern border on January
19, 2025 but military actions have been resumed since then. On June 13, 2025, the State of Israel launched operation “Rising
Lion” against Iran, as part of the Iron Swords war, for the purpose of removing the nuclear and missile threat against Israel.
As a result of this operation, strict restrictions were imposed on the Israeli home front and the Israeli economy began operating in
a state of emergency whereby only essential businesses were allowed to open and the schools and higher education system shifted to
online learning, two instructions that resulted in substantial damage to the Israeli economy. On June 24, 2025, an agreement was
reached regarding a ceasefire with Iran, after which the Israeli economy resumed operating in full capacity. Dorad’s revenues
in June 2025 decreased by approximately 22% compared to the same month in the previous year, including due to the military
operation. The substantial majority of the Company’s operating facilities, which serve as its main sources of liquidity, are
located outside of Israel, in Spain, Italy, the Netherlands and the USA. The substantial majority of the projects under development
of the Company are also located outside of Israel, in Italy and in the USA. These facilities and projects have not been impacted by
the war and hostilities in Israel. In connection with the war, the construction works on the Manara PSP site were stopped. Following
the ceasefire achieved in November 2024 between Israel and Lebanon, on April 7, 2025 the EPC commenced the ramp-up period for the
construction works at the site. The Israeli Electricity Authority granted a sixteen month extension to the regulatory milestones and
the duration of the general license. The Company’s headquarters are located in Tel Aviv, which is in central Israel, and the Company’s
headquarter work continued uninterrupted throughout the war and hostilities. The Company’s management is continuously
monitoring developments and acting in accordance with the directives of the various authorities. However, as these are events
characterized by uncertainty, among other things, regarding the date of the end of the war and the indirect effects that may be
caused by it, the Company is unable to predict the impact of the war on the Company’s financial condition results of
operations.
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
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 2024.
| 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, 2024 (hereinafter – “the annual financial statements”).
These condensed consolidated interim
financial statements were authorized for issue on September 30, 2025.
| 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.
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.
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 4 - Restricted Cash and Deposits
| |
June 30, | | |
December 31, | |
| |
2025 | | |
2024 | |
| |
€ in thousands | |
| |
| | |
| |
Short-term restricted cash | |
| 13,930 | | |
| 656 | |
| |
| | | |
| | |
Restricted cash and bank deposits, long-term (1) | |
| 13,128 | | |
| 17,052 | |
Note 5 - Trade and Other Receivables
| |
June 30, 2025 | | |
December 31, 2024 | |
| |
€ in thousands | |
Current Assets - Trade and Revenue receivables: | |
| | |
| |
Trade receivable | |
| 1,324 | | |
| 980 | |
Income receivable | |
| 3,331 | | |
| 4,413 | |
| |
| 4,655 | | |
| 5,393 | |
Current Assets - Other receivables: | |
| | | |
| | |
Government authorities | |
| 5,307 | | |
| 5,886 | |
Interest receivable | |
| 65 | | |
| 193 | |
Advance tax payment | |
| 165 | | |
| 74 | |
Inventory | |
| 507 | | |
| 909 | |
Insurance receivable * | |
| 4,069 | | |
| 5,602 | |
Compensation receivable ** | |
| 1,463 | | |
| - | |
Prepaid expenses | |
| 1,924 | | |
| 1,141 | |
Other | |
| 1,566 | | |
| 1,536 | |
| |
| 15,066 | | |
| 15,341 | |
Non-current Assets - Long term receivables: | |
| | | |
| | |
Prepaid expenses associated with long-term loans | |
| 13,171 | | |
| 12,186 | |
Annual rent deposits | |
| 1,273 | | |
| 688 | |
Loans to others | |
| 516 | | |
| 537 | |
| |
| 14,960 | | |
| 13,411 | |
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 6
- Investee Companies and Other Investments
Information
about investee companies and other investments
| A. | Ellomay Luzon Energy and Dorad- |
Since November 2010, the Company indirectly
(through Ellomay Clean Energy LP (“Ellomay Energy LP”)) holds 50% of Ellomay Luzon Energy. As of June 30, 2025, Ellomay Luzon
Energy held 18.75% of Dorad, which owns an approximate 850 MWp dual-fuel operated power plant in the vicinity of Ashkelon, Israel (the
“Dorad Power Plant”). The investment in Ellomay Luzon Energy is accounted for under the equity method. 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, NOGA - Electricity System Management Ltd. 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, 2025, total performance guarantees provided by Dorad amounted to approximately NIS 182,000 thousand (approximately €46 thousand).
The Company’s indirect share of guarantees that Dorad provided through its shareholders as of June 30, 2025 was approximately NIS
17,000 thousand (approximately €4,300 thousand). In connection with the acquisition of additional Dorad shares by Ellomay Luzon Energy
in July 2025, as described below, the Company’s share in the guarantees was increased proportionately to represent the new indirect
holdings in Dorad.
Acquisition of Additional Shares
of Dorad by Ellomay Luzon Energy
In April 2025, Ellomay Luzon Energy
provided a notice of exercise of a right of first refusal granted to it under Dorad’s articles of association and shareholders agreement
in connection with 15% of Dorad’s outstanding shares that were held by Zorlu Enerji Elektrik Üretim A.S (hereinafter - “Zorlu”),
which at the time held 25% of Dorad’s outstanding shares. The aggregate purchase price for such shares was approximately NIS 424.4
million (approximately €107.3 million, based on the exchange rate as of June 30, 2025), subject to certain adjustments.
Edelcom Ltd. (hereinafter - “Edelcom”),
another shareholder of Dorad, also provided a notice of exercise in connection with 15% of Dorad’s outstanding shares in April 2025.
Therefore, pursuant to Dorad’s articles of association and shareholders agreement, and subject to the fulfillment of the conditions
to closing to purchase 7.5% of Dorad’s outstanding shares by each of Ellomay Luzon Energy and Edelcom (including, among other things,
obtaining regulatory approvals and the approval of Dorad’s board of directors), each of them was entitled to purchase 7.5% of Dorad’s
outstanding shares. In connection with the exercise of the right of first refusal by Edelcom, Ellomay Luzon Energy notified Zorlu that
it maintains its right to purchase the entire 15% of Dorad’s outstanding shares should Edelcom fail to fulfill the conditions to
closing for the acquisition of 7.5% of Dorad’s outstanding shares.
On June 4, 2025, Dorad received a statement
of claim filed against it by a former director and a serving director (both representing Edelcom), seeking declaratory relief for access
to Dorad’s documents, a declaration that the Dorad board of directors’ resolutions regarding the sale of shares by Zorlu are
null and void, and a declaration that the director representing Edelcom is entitled to independent legal counsel and representation with
respect to his rights as a director, particularly in relation to the sale of Zorlu’s shares, retroactively as from April 14, 2025.
Dorad notes in its financial statements as of and for the three and six months ended June 30, 2025 that it denies the allegations made
in the statement of claim, and its response is expected to be filed by September 21, 2025.
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 6
- Investee Companies and Other Investments (cont’d)
Information
about investee companies and other investments (cont’d)
| A. | Ellomay Luzon Energy and Dorad (cont’d)- |
On July 14, 2025, Zorlu sold 10% of
Dorad’s outstanding shares owned by it, which was not subject to a right of first refusal, to The Phoenix Insurance Company Ltd.
and The Phoenix Pension and Provident Fund Ltd.
On July 20, 2025, Edelcom filed an ex
parte petition with the Tel Aviv (Economic Division) District Court for a temporary injunctions and orders, requesting that the court
prohibit Dorad’s board of directors and shareholders from convening to approve the transfer of 7.5% of Dorad’s outstanding
shares from Zorlu to any entity other than to Edelcom, and to prohibit Zorlu from selling those shares to Ellomay Luzon Energy or to The
Phoenix. On the same day the court rejected Edelcom’s petition and set deadlines for the parties’ responses (by July 29, 2025),
and for the filing of a main proceeding by Edelcom (by July 27, 2025). The Court’s decision further noted that if future actions
will be approved by Dorad based on a transfer of shares if it occurs (and this, as stated, without the Court preventing it), whereby the
increased power of the respondents as shareholders is used for the purpose of changes in Dorad’s board of directors, or the transfer
of the shares to third parties, as Edelcom noted that it fears, and to the extent that the respondents will try to take such actions or
other irrevocable action, Edelcom will be notified seven days in advance, in a manner that will allow it time to act and the Court to
give appropriate instructions.
On July 21, 2025, the final date for
obtaining all required approvals for the completion of Zorlu’s share sale to Ellomay Luzon Energy and Edelcom, Dorad’s board
of directors and shareholders convened and approved the transfer of an additional 7.5% of Dorad’s outstanding shares from Zorlu
to Ellomay Luzon Energy. On July 22, 2025, as not all the conditions to closing of the sale of 7.5% of Dorad’s outstanding shares
to Edelcom were fulfilled, Edelcom’s agreement with Zorlu was terminated and the transfer of 15% Dorad’s outstanding shares
from Zorlu to Ellomay Luzon Energy was consummated. Following such transfer, the shareholders of Dorad are: Eilat Ashkelon Infrastructure
Services Ltd. (“EAIS”) (37.5%), Ellomay Luzon Energy (33.75%), Edelcom (18.75%) and The Phoenix (10%).
On July 27, 2025, Edelcom filed a statement
of claim with the Tel Aviv (Economic Division) District Court against Dorad, Dorad’s other shareholders and the trustee appointed
in connection with the Zorlu transactions. The claim seeks declaratory relief, including that as of July 21, 2025 (the date on which Dorad’s
board of directors and shareholders’ approved the transfer of the additional 7.5% of Dorad’s outstanding shares to Ellomay
Luzon Energy) the agreement between Zorlu and Edelcom for the sale and purchase of 7.5% of Dorad’s outstanding shares was valid
and binding and did not require the approval of any third parties; that the said agreement was breached by Zorlu; that the resolutions
of Dorad’s board of directors and shareholders approving the transfer of 7.5% of Dorad’s outstanding shares to Ellomay Luzon
Energy are void; that the sale agreement between Zorlu and Ellomay Luzon Energy with respect to the additional 7.5% of Dorad’s outstanding
shares is void; and requesting mandatory injunctions ordering Ellomay Luzon Energy to cancel the agreement between it and Zorlu for the
sale of 7.5% of Dorad’s outstanding shares, and compelling Zorlu to sell these shares to Edelcom. Additionally, the claim seeks
orders requiring Dorad’s board of directors and shareholders to convene and approve the transfer of 7.5% of Dorad’s outstanding
shares to Edelcom, to amend Dorad’s shareholder register accordingly, and for any other relief necessary to complete the aforementioned
actions.
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 6
- Investee Companies and Other Investments (cont’d)
Information
about investee companies and other investments (cont’d)
| A. | Ellomay Luzon Energy and Dorad (cont’d)- |
Pursuant to an arrangement between the
parties to the legal proceeding, the respondents were required to respond to Edelcom’s request for temporary injunctions by August
4, 2025. Several hours before the filing deadline, Edelcom informed the respondents and the court that it was unilaterally withdrawing
its request for temporary injunctions. On August 11, 2025, following submission of the respondents’ positions on the matter, the
court approved the withdrawal request, imposing legal expenses on Edelcom in the aggregate amount of NIS 200 thousand (of which NIS 40
thousand are due to each of Dorad and Ellomay Luzon Energy).
The respondents are required to file
their statement of defense to the Edelcom statement of claim by November 13, 2025. A preliminary hearing is
scheduled for November 11, 2025. The Company and Ellomay Luzon Energy cannot at this time predict the outcome of the legal proceedings.
Based on the terms of the share purchase
agreement governing the sale of Dorad’s shares, the buyer was required to deposit an autonomous guarantee in the amount of the consideration
upon execution of the agreement. To enable Ellomay Luzon Energy to provide the guarantee required under the Dorad SPA, the Company deposited
an amount equal to 25% of its portion of the guarantee (pro rata to its holdings in Ellomay Luzon Energy), which will serve as collateral
to the bank that issued the guarantee. In connection with the pledged deposit, the Company entered into a Commercial Paper Agreement enabling
it to receive a short-term loan in the amount of NIS 60 million – NIS 210 million, with a variable annual interest rate equal to
the Israeli Prime lending rate (currently 6%) + 0.5%. The commercial paper is for a term of one year and includes customary causes for
early repayment. In addition, the Company and the holders of the commercial paper are entitled to effect early repayment without cause
with a 45 business day prior notice. In April 2025, the Company withdrew an amount of NIS 60 million under the Commercial Paper Agreement.
Following consummation of the acquisition of 15% of Dorad’s outstanding shares by Ellomay Luzon Energy as set forth below, the guarantee
was released and the Company provided a notice of early repayment to the holder of the commercial paper.
Financing of Acquisition of 15% of
Dorad’s Outstanding Shares
The consideration for the additional
Dorad shares purchased by Ellomay Luzon Energy in July 2025 (approximately NIS 424 million (approximately €108 million as of the
closing date) as noted above), was funded by bank financing (the “EL Loan Agreement”) provided to Ellomay Luzon Energy consisting
of three tranches as follows: (i) a loan in the amount of NIS 175 million (approximately €45 million as of the closing date), bearing
annual interest in the range of +0.5% to -0.5% of the Israeli Prime Rate (the “First EL Loan”), (ii) a loan in the amount
of NIS 175 million (approximately €45 million as of the closing date), bearing fixed annual interest rate between 5% and 6% (the
“Second EL Loan”), and (iii) a loan in the amount of NIS 70 million (approximately €18 million as of the closing date),
bearing annual interest rate in the range of +0.5% to -0.5% of the Israeli Prime Rate (the “Third EL Loan”).
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 6
- Investee Companies and Other Investments (cont’d)
Information
about investee companies and other investments (cont’d)
| A. | Ellomay Luzon Energy and Dorad (cont’d)- |
The First EL Loan is repayable in four
semi-annual payments commencing December 31, 2031 and ending on June 30, 2033, and the interest on the First EL Loan is payable in semi-annual
payments commencing December 31, 2025 and ending on the final repayment of the First EL Loan. The Second EL Loan is repayable in sixteen
semi-annual payments commencing December 31, 2025 and ending on June 30, 2033, and the interest on the Second EL Loan is payable in semi-annual
payment commencing December 31, 2025 and ending on the final repayment of the Second EL Loan. The Third EL Loan is repayable in one payment
on December 31, 2025, unless the conditions set forth in the EL Loan Agreement will not be met, which will enable Ellomay Luzon Energy
to ask for an extension until December 31, 2026. The interest on the Third EL Loan is payable on December 31, 2025 and, to the extent
an extension is requested, in semi-annual payments thereafter until the final repayment of the Third EL Loan.
In connection with the EL Loan Agreement,
Ellomay Luzon Energy granted the lender a first ranking fixed pledge on its rights in connection with an account with the lender (the
“Pledged Account”), in which all amounts due to Ellomay Luzon Energy from Dorad will be deposited. The EL Loan Agreement provides
that when any dividend is received from Dorad: (i) Ellomay Luzon Energy will leave in the Pledged Account the amount required for the
next payment to the lender, (ii) to the extent the amount received during a calendar year exceeds NIS 65 million, then Ellomay Luzon Energy
will make an early repayment of the First EL Loan and thereafter the Third EL Loan in the amount of 50% of the difference between the
amount of receipts in the calendar year and NIS 65 million by no later than June 30 of the following year (pro rata over all future payments),
and (iii) with respect to any amount in excess of the amounts required as stated in paragraphs (i) and (ii) – Ellomay Luzon Energy
is entitled to use the funds deposited in the Pledged Account for any need, subject to the provisions of the law and the agreements with
the lender. The EL Loan Agreement provides that the First and Third EL Loans may be prepaid without an early repayment fee and the Second
EL Loan may be prepaid subject to payment of fees as generally acceptable in the lender.
The EL Loan Agreement includes customary
immediate repayment provisions, including in the event of a breach of an undertaking by Ellomay Luzon Energy, a deterioration in Ellomay
Luzon Energy’s financial situation and the initiation of legal proceedings in connection with the Dorad shares held by Ellomay Luzon
Energy. The EL Loan Agreement includes additional undertakings by Ellomay Luzon Energy, including not to amend the Ellomay Luzon Energy
shareholders’ agreement without the lender’s prior written consent and the execution of an undertaking not to operate outside
its current field of operations; not to assume financial obligations and not to provide financing to a third party; not to sell and/or
transfer and/or deliver and/or lease and/or rent any Asset and/or any right of its rights, as well as a negative pledge on any Asset (as
this term is defined below) and/or part of the its Assets, without the lender’s prior written consent, other than a pledge on its
shares of Dorad in favor of the lenders of Dorad. The undertaking defines an “Asset” as any asset and right of Ellomay Luzon
Energy, including the shares of Dorad held by it and other rights of any kind, including its unissued share capital and goodwill.
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 6
- Investee Companies and Other Investments (cont’d)
Information
about investee companies and other investments (cont’d)
| A. | Ellomay Luzon Energy and Dorad (cont’d)- |
Potential Expansion of the
Dorad Power Plant (“Dorad 2”)
With reference to Note 6.A to the annual
financial statements under the heading “Potential Expansion of the Dorad Power Plant (“Dorad 2”)”, with
respect to the claim filed by Edelcom against Dorad and its other shareholders in connection with the potential expansion of the Dorad
Power Plant, on January 27, 2025, Edelcom filed its response to Dorad’s request to dismiss in limine and on February 13,
2025, the court rejected the request. On April 7, 2025, Dorad, EAIS and Ellomay Luzon Energy submitted their responses. The court instructed
the parties to finalize the preliminary proceedings by May 15, 2025. On June 29, 2025, the parties submitted an updated request for court
approval of a procedural arrangement regarding the completion of the preliminary proceedings, whereby: the parties shall respond to the
document disclosure requests and provide access to all documents listed in their disclosure affidavits by July 30, 2025; and any motions
relating to document disclosure, if necessary, shall be submitted by September 1, 2025. On June 30, 2025, the court approved the updated
procedural arrangement. On July 28, 2025, the parties submitted a joint motion for extension of the dates to finalize the preliminary
proceedings and the court granted the motion as requested and dates were set for the finalization of the preliminary proceedings. Ellomay
Luzon estimates, based on the opinion of its legal advisors, that at this stage, it is not possible to reasonably assess the outcome of
the proceeding.
For information concerning the approval
of the planning and execution of the Dorad 2 project by the Dorad board of directors see Note 12E.
| B. | Development of Solar Plants in Texas, USA – |
Two projects with an aggregate capacity
of approximately 27 MW, were placed in service in December 2024 and connected to the grid in April 2025 (the Fairfield and Malakoff projects).
In July 2025 an additional project with a capacity of approximately 11 MW (the Talco project) was connected to the grid and an additional
project with an aggregate capacity of approximately 11 MW is under construction (the Mexia project), expected to be connected to the grid
during the second half of 2025. An additional project with a capacity of approximately 14 MW and approximately 30 MWh battery capacity
has reached “ready to build” status at the end of March 2025. For information concerning receipt of payment under the agreement
to sell tax credits, partial repayment of revolving credit line and the execution of a new credit line see Note 12D.
| C. | Development of Solar 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, one solar plant with a capacity of approximately
18 MW (51% owned by the Company) was connected to the grid in January 2025 and construction commenced on additional projects with an aggregate
capacity of 160 MW (51% owned by the Company).
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 6
- Investee Companies and Other Investments (cont’d)
Information
about investee companies and other investments (cont’d)
| C. | Development of Solar Projects in Italy (cont’d)- |
Execution of Financing Agreement
in connection with an Italian Solar Portfolio
On February 27, 2025, the Company executed
a financing agreement (hereinafter - “the Project Finance”) with a European financial institution for the financing of the
construction of 198 MW, including approximately 38 MW of operating projects, which are constructed and connected to the grid, and additional
projects with an aggregate capacity of approximately 160 MW that have reached ready-to-build status and for which the EPC agreements were
executed. The Project Finance in an amount of up to €110 million will be provided by way of senior secured notes to be issued in
multiple tranches during the construction phase by a wholly-owned subsidiary of Ellomay Luxembourg. All notes are due on December 31,
2047 and to be repaid in semi-annual installments. The notes bear interest from and including the issue date to and excluding the maturity
date at the rate of 4.50% per annum, to be paid semi-annually in arrears. The financial closing of the Project Finance is expected to
occur in the coming weeks. As of June 30, 2025, no amounts were withdrawn under the Project Finance.
Note 7 - Financial Instruments
Fair value
| (1) | Financial instruments - the composition of the derivatives |
| |
June 30, 2025 | | |
December 31, 2024 | |
| |
€ in thousands | |
Derivatives presented under current assets | |
| | |
| |
Forward | |
| 442 | | |
| - | |
Swap contracts | |
| 98 | | |
| 146 | |
Financial power swap | |
| 98 | | |
| - | |
| |
| 638 | | |
| 146 | |
| |
| | | |
| | |
Derivatives presented under non-current assets | |
| | | |
| | |
Swap contracts | |
| 760 | | |
| 716 | |
Financial power swap | |
| 14,163 | | |
| 15,258 | |
| |
| 14,923 | | |
| 15,974 | |
| |
| | | |
| | |
Derivatives presented under current liabilities | |
| | | |
| | |
Forward | |
| - | | |
| (1 | ) |
Swap contracts | |
| (41 | ) | |
| (43 | ) |
Financial power swap | |
| - | | |
| (1,831 | ) |
| |
| (41 | ) | |
| (1,875 | ) |
| |
| | | |
| | |
Derivatives presented under non-current liabilities | |
| | | |
| | |
Swap contracts | |
| (171 | ) | |
| (288 | ) |
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 7 - Financial Instruments (cont’d)
Fair value (cont’d)
| (2) | Fair values versus carrying amounts |
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, 2025 |
| | | | | Fair value | | | | | |
| | Carrying amount | | | Level 1 | | | Level 2 | | | Level 3 | | | Valuation techniques for determining fair
value | | Inputs used to determine fair
value |
| | € in thousands | | | | | |
Non-current liabilities: | | | | | | | |
| | | | | | | | | | | | | | | | |
Debentures | | | 202,144 | | | | 157,279 | | | | - | | | | - | | | | | Market price |
Loans from banks and others (including current maturities) | | | 321,112 | | | | - | | | | 296,293 | | | | - | | | Discounting future cash flows by the market interest rate on the date of measurement. | | Discount rate of Euribor+ 2%-2.5% with a zero floor, fixed rate for several years 3.1%-6% Linkage to Euribor, 2.75%-4.78% Linkage to Consumer price index in Israel, Floating interest rate based on the Bank of Israel Rate plus a spread of 4.35%, fixed rate of 2.58%-5.5%, Euribor+ 5.27% and 7% Linkage to Consumer price index in Israel. |
| | | 523,256 | | | | 157,279 | | | | 296,293 | | | | - | | | | | |
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 7 - Financial Instruments (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, 2025 |
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | | | Valuation techniques for |
| | € in thousands | | | determining fair value |
Warrants | | | (844 | ) | | | (1,032 | ) | | | - | | | | (1,876 | ) | | Level 1 - Fair value is measured at trade market. Level 2 - Fair value is measured by using the binomial option pricing model. |
Swap contracts | | | - | | | | 646 | | | | - | | | | 646 | | | 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. |
Forward contracts | | | - | | | | 442 | | | | - | | | | 442 | | | Fair value is measured on the basis of discounting the difference between the forward price in the contract and the current forward price for the residual period until redemption using market interest rates appropriate for similar instruments, including the adjustment required for the parties’ credit risks. |
Financial power swap | | | - | | | | - | | | | 14,261 | | | | 14,261 | | | 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 one
Level to another Level during the six months ended June 30, 2025.
| (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 | |
| |
Financial power swap | |
| |
€ in thousands | |
Balance as at December 31, 2024 | |
| 13,427 | |
| |
| | |
Total income recognized in profit or loss | |
| (2,563 | ) |
| |
| | |
Total income recognized in other comprehensive income | |
| 3,397 | |
| |
| | |
Balance as at June 30, 2025 | |
| 14,261 | |
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 8 - Fixed assets
| |
| | |
| | |
| | |
Office | | |
| |
| |
Solar | | |
Pumped | | |
Biogas | | |
furniture and | | |
| |
| |
plants | | |
storage | | |
plants | | |
equipment | | |
Total | |
| |
€ in thousands | |
Cost | |
| | |
| | |
| | |
| | |
| |
Balance as at January 1, 2025 | |
| 351,414 | | |
| 160,844 | | |
| 39,643 | | |
| 359 | | |
| 552,260 | |
Additions | |
| 31,549 | | |
| 6,092 | | |
| 574 | | |
| 116 | | |
| 38,331 | |
Effect of changes in exchange rates | |
| (6,495 | ) | |
| (6,437 | ) | |
| - | | |
| - | | |
| (12,932 | ) |
Balance as at June 30, 2025 | |
| 376,468 | | |
| 160,499 | | |
| 40,217 | | |
| 475 | | |
| 577,659 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as at January 1, 2024 | |
| 288,208 | | |
| 136,139 | | |
| 38,147 | | |
| 233 | | |
| 462,727 | |
Additions | |
| 64,119 | | |
| 16,296 | | |
| 1,496 | | |
| 126 | | |
| 82,037 | |
Transfer to disposal groups held for sale | |
| (2,910 | ) | |
| - | | |
| - | | |
| - | | |
| (2,910 | ) |
Effect of changes in exchange rates | |
| 1,997 | | |
| 8,409 | | |
| - | | |
| - | | |
| 10,406 | |
Balance as at December 31, 2024 | |
| 351,414 | | |
| 160,844 | | |
| 39,643 | | |
| 359 | | |
| 552,260 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as at January 1, 2025 | |
| 54,715 | | |
| - | | |
| 14,592 | | |
| 206 | | |
| 69,513 | |
Depreciation for the period | |
| 6,759 | | |
| - | | |
| 1,359 | | |
| 37 | | |
| 8,155 | |
Effect of changes in exchange rates | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Balance as at June 30, 2025 | |
| 61,474 | | |
| - | | |
| 15,951 | | |
| 243 | | |
| 77,668 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance as at January 1, 2024 | |
| 42,266 | | |
| - | | |
| 12,296 | | |
| 183 | | |
| 54,745 | |
Depreciation for the year | |
| 12,939 | | |
| - | | |
| 2,296 | | |
| 23 | | |
| 15,258 | |
Disposals | |
| (490 | ) | |
| - | | |
| - | | |
| - | | |
| (490 | ) |
Balance as at December 31, 2024 | |
| 54,715 | | |
| - | | |
| 14,592 | | |
| 206 | | |
| 69,513 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Carrying amounts | |
| | | |
| | | |
| | | |
| | | |
| | |
As at June 30, 2025 | |
| 314,994 | | |
| 160,499 | | |
| 24,266 | | |
| 232 | | |
| 499,991 | |
As at December 31, 2024 | |
| 296,699 | | |
| 160,844 | | |
| 25,051 | | |
| 153 | | |
| 482,747 | |
Acquisition
of fixed assets on credit
As of June 30, 2025, the Company acquired fixed
assets on credit in the amount of €4.9 thousand. The cost of acquisition had not yet been paid at the reporting date.
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 9 - Other Payables
| |
June 30, | | |
December 31 | |
| |
2025 | | |
2024 | |
| |
€ in thousands | |
Employees and payroll accruals | |
| 484 | | |
| 389 | |
Provision for Legal Claims | |
| *2,218 | | |
| 515 | |
Government authorities | |
| 85 | | |
| 642 | |
Deferred revenues | |
| 223 | | |
| 902 | |
Accrued expenses connected to Manara PSP | |
| 2,997 | | |
| 2,984 | |
Accrued interest on Debentures | |
| 3,244 | | |
| 2,070 | |
Other accrued expenses | |
| 1,862 | | |
| 2,864 | |
Income tax payables | |
| 919 | | |
| 530 | |
| |
| 12,032 | | |
| 10,896 | |
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 10 - 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.
| |
Italy | | |
Spain | | |
USA | | |
Netherlands | | |
Israel | | |
| | |
| | |
| |
| |
Solar | | |
Subsidized Solar Plants | | |
28 MW Solar | | |
Talasol Solar | | |
Solar | | |
Biogas | | |
Dorad | | |
Manara Pumped Storage | | |
Total reportable segments | | |
Reconciliations | | |
Total consolidated | |
| |
For the six months ended June 30, 2025 | |
| |
€ in thousands | |
Revenues | |
| 2,557 | | |
| 1,489 | | |
| 627 | | |
| 8,392 | | |
| 125 | | |
| 6,945 | | |
| 28,086 | | |
| - | | |
| 48,221 | | |
| (28,085 | ) | |
| 20,136 | |
Operating expenses | |
| (231 | ) | |
| (212 | ) | |
| (295 | ) | |
| (2,270 | ) | |
| (41 | ) | |
| (6,157 | ) | |
| (22,047 | ) | |
| - | | |
| (31,253 | ) | |
| 22,047 | | |
| (9,206 | ) |
Depreciation expenses | |
| (451 | ) | |
| (458 | ) | |
| (505 | ) | |
| (5,679 | ) | |
| - | | |
| (1,359 | ) | |
| (2,454 | ) | |
| - | | |
| (10,906 | ) | |
| 2,418 | | |
| (8,488 | ) |
Gross profit (loss) | |
| 1,875 | | |
| 819 | | |
| (173 | ) | |
| 443 | | |
| 84 | | |
| (571 | ) | |
| 3,585 | | |
| - | | |
| 6,062 | | |
| (3,620 | ) | |
| 2,442 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Project development costs | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (2,870 | ) |
General and administrative expenses | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (3,384 | ) |
Share of profits of equity accounted investee | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 12 | |
Other income, net | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 1,431 | |
Operating profit (loss) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (2,369 | ) |
Financing income | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 7,051 | |
Financing income in connection | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
with derivatives and warrants, net | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 439 | |
Financing expenses | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (8,468 | ) |
Loss before taxes on Income | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (3,347 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment assets as at June 30, 2025 | |
| 99,231 | | |
| 12,712 | | |
| 18,668 | | |
| 215,216 | | |
| 60,026 | | |
| 31,564 | | |
| 104,648 | | |
| 184,393 | | |
| 726,458 | | |
| 2,856 | | |
| 729,314 | |
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 10 - Operating Segments (cont’d)
| |
Italy | | |
Spain | | |
USA | | |
Netherlands | | |
Israel | | |
| | |
| | |
| |
| |
Solar | | |
Subsidized Solar Plants | | |
28 MW Solar | | |
Talasol Solar | | |
Solar | | |
Biogas | | |
Dorad | | |
Manara Pumped Storage | | |
Solar* | | |
Total reportable segments | | |
Reconciliations | | |
Total consolidated | |
| |
For the six months ended June 30, 2024 | |
| |
€ in thousands | |
Revenues | |
| 529 | | |
| 1,423 | | |
| 513 | | |
| 8,973 | | |
| - | | |
| 8,018 | | |
| 29,803 | | |
| - | | |
| 278 | | |
| 49,537 | | |
| (30,081 | ) | |
| 19,456 | |
Operating expenses | |
| - | | |
| (273 | ) | |
| (337 | ) | |
| (2,252 | ) | |
| - | | |
| (6,661 | ) | |
| (22,088 | ) | |
| - | | |
| (142 | ) | |
| (31,753 | ) | |
| 22,230 | | |
| (9,523 | ) |
Depreciation expenses | |
| (1 | ) | |
| (460 | ) | |
| (587 | ) | |
| (5,741 | ) | |
| - | | |
| (1,442 | ) | |
| (2,716 | ) | |
| - | | |
| (48 | ) | |
| (10,995 | ) | |
| 2,764 | | |
| (8,231 | ) |
Gross profit (loss) | |
| 528 | | |
| 690 | | |
| (411 | ) | |
| 980 | | |
| - | | |
| (85 | ) | |
| 4,999 | | |
| - | | |
| 88 | | |
| 6,789 | | |
| (5,087 | ) | |
| 1,702 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Adjusted gross profit (loss) | |
| 528 | | |
| 690 | | |
| (411 | ) | |
| 980 | | |
| - | | |
| (85 | ) | |
| 4,999 | | |
| - | | |
| 317 | 1 | |
| 7,018 | | |
| (5,316 | ) | |
| 1,702 | |
Project development costs | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (2,281 | ) |
General and administrative expenses | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (3,034 | ) |
Share of profits of equity accounted investee | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 1,809 | |
Operating profit (loss) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (1,804 | ) |
Financing income | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 2,424 | |
Financing income in connection | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
with derivatives and warrants, net | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 2,852 | |
Financing expenses | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (7,886 | ) |
Loss before taxes on Income | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (4,414 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment assets as at June 30, 2024 | |
| 50,898 | | |
| 12,828 | | |
| 19,345 | | |
| 224,778 | | |
| 38,794 | | |
| 31,411 | | |
| 98,481 | | |
| 176,865 | | |
| - | | |
| 653,400 | | |
| (18,618 | ) | |
| 634,782 | |
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note 10 - Operating Segments (cont’d)
| |
Italy | | |
Spain | | |
USA | | |
Netherlands | | |
Israel | | |
| | |
| | |
| |
| |
Solar | | |
Subsidized Solar Plants | | |
28 MW Solar | | |
Talasol Solar | | |
Solar | | |
Biogas | | |
Dorad | | |
Manara Pumped Storage | | |
Solar* | | |
Total reportable segments | | |
Reconciliations | | |
Total consolidated | |
| |
For the year ended December 31, 2024 | |
| |
€ in thousands | |
Revenues | |
| 2,293 | | |
| 2,974 | | |
| 1,741 | | |
| 18,365 | | |
| - | | |
| 15,094 | | |
| 67,084 | | |
| - | | |
| 278 | | |
| 107,829 | | |
| (67,362 | ) | |
| 40,467 | |
Operating expenses | |
| (109 | ) | |
| (519 | ) | |
| (593 | ) | |
| (4,695 | ) | |
| - | | |
| (13,887 | ) | |
| (50,065 | ) | |
| - | | |
| (142 | ) | |
| (70,010 | ) | |
| 50,207 | | |
| (19,803 | ) |
Depreciation and amortization expenses | |
| (89 | ) | |
| (919 | ) | |
| (1,088 | ) | |
| (11,453 | ) | |
| - | | |
| (2,316 | ) | |
| (2,489 | ) | |
| - | | |
| (48 | ) | |
| (18,402 | ) | |
| 2,515 | | |
| (15,887 | ) |
Gross profit (loss) | |
| 2,095 | | |
| 1,536 | | |
| 60 | | |
| 2,217 | | |
| - | | |
| (1,109 | ) | |
| 14,530 | | |
| - | | |
| 88 | | |
| 19,417 | | |
| (14,640 | ) | |
| 4,777 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Adjusted gross profit (loss) | |
| 2,095 | | |
| 1,536 | | |
| 60 | | |
| 2,217 | | |
| - | | |
| (1,109 | ) | |
| 14,530 | | |
| - | | |
| 317 | | |
| 19,646 | | |
| (14,869 | ) | |
| 4,777 | |
Project development costs | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (4,101 | ) |
General and administrative expenses | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (6,063 | ) |
Share of income of equity accounted investee | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 11,062 | |
Other income, net | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 3,409 | |
Operating profit | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 9,084 | |
Financing income | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 2,495 | |
Financing income in connection with derivatives and warrants, net | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 1,140 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Financing expenses, net | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (23,286 | ) |
Profit before taxes on income | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (10,567 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment assets as at December 31, 2024 | |
| 67,546 | | |
| 12,633 | | |
| 19,403 | | |
| 225,452 | | |
| 55,564 | | |
| 32,360 | | |
| 109,579 | | |
| 186,333 | | |
| - | | |
| 708,870 | | |
| (31,613 | ) | |
| 677,257 | |
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note
11 - Leases
| 1. | Material lease agreements entered into during the period |
Ellomay Solar Italy Eleven, S.L. leases
the land on which it is constructing solar plant in the municipality of Torino, Verolengo, Piemonte Region, Italy, from a private lessor
for a period of 31 years. There will be a regular semi-annual rent of approximately €214 thousand, not including VAT. The semi-annual
rent is linked to the Italian CPI.
A right-of-use asset in the amount of
€7,375 thousand has been recognized in the statement of financial position in respect of leases of land. A lease liability in the
amount of €7,375 thousand has been recognized in the statement of financial position in respect of such leases of land, out of which
an amount of €60 thousand has been recognized in short-term liabilities.
| |
| | |
Spain | | |
Israel | | |
| | |
| |
| |
Italy | | |
Subsidized Solar Plants | | |
28 MW Solar | | |
Talasol Solar | | |
Pumped Storage | | |
USA | | |
Total | |
| |
€ in thousands | |
Cost | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance as at January 1, 2025 | |
| 13,201 | | |
| 958 | | |
| 1,388 | | |
| 7,340 | | |
| 9,619 | | |
| 1,809 | | |
| 34,315 | |
Additions | |
| 7,375 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 867 | | |
| 8,242 | |
Depreciation for the period | |
| (337 | ) | |
| (44 | ) | |
| (22 | ) | |
| (239 | ) | |
| (224 | ) | |
| (33 | ) | |
| (899 | ) |
Other | |
| - | | |
| (21 | ) | |
| 45 | | |
| 182 | | |
| 55 | | |
| - | | |
| 261 | |
Effect of changes in exchange rates | |
| - | | |
| - | | |
| - | | |
| - | | |
| (382 | ) | |
| (236 | ) | |
| (618 | ) |
Balance as at June 30, 2025 | |
| 20,239 | | |
| 893 | | |
| 1,411 | | |
| 7,283 | | |
| 9,068 | | |
| 2,407 | | |
| 41,301 | |
Maturity analysis of the
Company’s lease liabilities
| |
June 30, 2025 | |
| |
€ in thousands | |
Less than one year | |
| 791 | |
One to five years | |
| 3,912 | |
More than five years | |
| 29,041 | |
| |
| | |
Total | |
| 33,744 | |
| |
| | |
Current maturities of lease liability | |
| 791 | |
| |
| | |
Long-term lease liability | |
| 32,953 | |
Ellomay Capital Ltd. and its Subsidiaries |
|
Notes to
the Unaudited Condensed Consolidated Interim Financial Statements |
Note
12 - Subsequent events
| A. | Execution of PPAs in Italy |
In July 2025, three Italian project
companies in which the Company indirectly holds a 51% interest signed long-term (9-year) power purchase agreements (“PPAs”)
with Statkraft, Europe’s largest generator of renewable energy. The PPAs cover 75% of the capacity (at P50) of three operating solar
plants in Italy’s central-southern zone (CSUD), with a combined capacity of approximately 38 MW.
| B. | Acquisition of Additional Shares of Dorad |
On July 22, 2025, Ellomay Luzon Energy,
in which the Company holds 50% and which at the time held 19.875% of Dorad’s outstanding shares, purchased an additional 15% of
Dorad’s outstanding shares in consideration for approximately NIS 424.4 million. For more information see Notes 1B and 6A.
| C. | Private Placement of Ordinary Shares |
On July 28, 2025, the Company consummated a private
placement of 926,000 ordinary shares of the Company to Israeli institutional and classified investors. The price per share in the private
placement was set at NIS 54 (approximately $16.3 as of the date of the private placement) and the gross proceeds to the Company were approximately
NIS 50 million.
| D. | Texas, USA, Solar Portfolio |
In September 2025, the Company’s
indirectly wholly-owned subsidiary, Ellomay Texas Solar Projects, LP. (“Ellomay Texas Solar”) entered into a Revolving Loan
Agreement with Israel Discount Bank of New York (“IDB NY”) for the extension of a $5 million line of credit with a term of
up to one year, bearing an interest rate of Prime Rate minus 0.75% (currently 7.75%) with a minimum Prime Rate of 5%. The Revolving Loan
Agreement includes various customary representations, warranties and covenants that are similar to the covenants included in the deed
of trust governing the Company’s Series F Debentures.
With reference to Note 6.D.4 of the
annual financial statements, on September 4, 2025, following the commissioning of the solar plants owned by them, the Company’s indirectly wholly-owned
US subsidiaries holding the Fairfield and Malakoff solar plants received an aggregate of $11.8 million in consideration for the sale of
Investment Tax Credits pursuant to the agreement for the sale and transfer of ITCs executed in September 2024. Ellomay Texas Solar used
a portion of the proceeds ($5 million) to repay the revolving loan agreement entered into in August 2024.
| E. | Dorad Board Approval of the Dorad 2 Project |
With reference to Note 6A to the annual
financial statements under the heading “Expansion of the Dorad Power Plant (“Dorad 2”)”, on September
14, 2025, the Dorad board of directors approved the planning and execution of the Dorad 2 project. The Dorad board of directors also
approved additional resolutions in connection with the Dorad 2 project including a budget until the project achieves financial closing
and authorizing Dorad’s management to negotiate an agreement to maintain a production slot with a turbine manufacturer (an agreement
that will be subject to an additional approval by the Dorad board of directors). The aforementioned resolution by Dorad’s board
of directors was preceded by the adoption by Dorad’s shareholders of an amendment to Dorad’s articles of association providing
that the project will require the approval of Dorad’s board of directors with a majority of 70% of the participating directors.
See also Note 6A.
0000946394
false
2025-06-30
Q2
--12-31
0000946394
2025-01-01
2025-06-30
0000946394
2025-06-30
0000946394
2024-12-31
0000946394
2024-01-01
2024-06-30
0000946394
2024-01-01
2024-12-31
0000946394
ifrs-full:IssuedCapitalMember
2024-12-31
0000946394
ifrs-full:SharePremiumMember
2024-12-31
0000946394
ifrs-full:RetainedEarningsMember
2024-12-31
0000946394
ifrs-full:TreasurySharesMember
2024-12-31
0000946394
ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember
2024-12-31
0000946394
ello:ReserveOfPresentationInValueOfForeignCurrencyBasisSpreadsMember
2024-12-31
0000946394
ello:TransactionReserveWithNonControllingInterestsMember
2024-12-31
0000946394
ifrs-full:EquityAttributableToOwnersOfParentMember
2024-12-31
0000946394
ifrs-full:NoncontrollingInterestsMember
2024-12-31
0000946394
ifrs-full:IssuedCapitalMember
2025-01-01
2025-06-30
0000946394
ifrs-full:SharePremiumMember
2025-01-01
2025-06-30
0000946394
ifrs-full:RetainedEarningsMember
2025-01-01
2025-06-30
0000946394
ifrs-full:TreasurySharesMember
2025-01-01
2025-06-30
0000946394
ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember
2025-01-01
2025-06-30
0000946394
ello:ReserveOfPresentationInValueOfForeignCurrencyBasisSpreadsMember
2025-01-01
2025-06-30
0000946394
ello:TransactionReserveWithNonControllingInterestsMember
2025-01-01
2025-06-30
0000946394
ifrs-full:EquityAttributableToOwnersOfParentMember
2025-01-01
2025-06-30
0000946394
ifrs-full:NoncontrollingInterestsMember
2025-01-01
2025-06-30
0000946394
ifrs-full:IssuedCapitalMember
2025-06-30
0000946394
ifrs-full:SharePremiumMember
2025-06-30
0000946394
ifrs-full:RetainedEarningsMember
2025-06-30
0000946394
ifrs-full:TreasurySharesMember
2025-06-30
0000946394
ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember
2025-06-30
0000946394
ello:ReserveOfPresentationInValueOfForeignCurrencyBasisSpreadsMember
2025-06-30
0000946394
ello:TransactionReserveWithNonControllingInterestsMember
2025-06-30
0000946394
ifrs-full:EquityAttributableToOwnersOfParentMember
2025-06-30
0000946394
ifrs-full:NoncontrollingInterestsMember
2025-06-30
0000946394
ifrs-full:IssuedCapitalMember
2023-12-31
0000946394
ifrs-full:SharePremiumMember
2023-12-31
0000946394
ifrs-full:RetainedEarningsMember
2023-12-31
0000946394
ifrs-full:TreasurySharesMember
2023-12-31
0000946394
ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember
2023-12-31
0000946394
ello:ReserveOfPresentationInValueOfForeignCurrencyBasisSpreadsMember
2023-12-31
0000946394
ello:TransactionReserveWithNonControllingInterestsMember
2023-12-31
0000946394
ifrs-full:EquityAttributableToOwnersOfParentMember
2023-12-31
0000946394
ifrs-full:NoncontrollingInterestsMember
2023-12-31
0000946394
2023-12-31
0000946394
ifrs-full:IssuedCapitalMember
2024-01-01
2024-06-30
0000946394
ifrs-full:SharePremiumMember
2024-01-01
2024-06-30
0000946394
ifrs-full:RetainedEarningsMember
2024-01-01
2024-06-30
0000946394
ifrs-full:TreasurySharesMember
2024-01-01
2024-06-30
0000946394
ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember
2024-01-01
2024-06-30
0000946394
ello:ReserveOfPresentationInValueOfForeignCurrencyBasisSpreadsMember
2024-01-01
2024-06-30
0000946394
ello:TransactionReserveWithNonControllingInterestsMember
2024-01-01
2024-06-30
0000946394
ifrs-full:EquityAttributableToOwnersOfParentMember
2024-01-01
2024-06-30
0000946394
ifrs-full:NoncontrollingInterestsMember
2024-01-01
2024-06-30
0000946394
ifrs-full:IssuedCapitalMember
2024-06-30
0000946394
ifrs-full:SharePremiumMember
2024-06-30
0000946394
ifrs-full:RetainedEarningsMember
2024-06-30
0000946394
ifrs-full:TreasurySharesMember
2024-06-30
0000946394
ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember
2024-06-30
0000946394
ello:ReserveOfPresentationInValueOfForeignCurrencyBasisSpreadsMember
2024-06-30
0000946394
ello:TransactionReserveWithNonControllingInterestsMember
2024-06-30
0000946394
ifrs-full:EquityAttributableToOwnersOfParentMember
2024-06-30
0000946394
ifrs-full:NoncontrollingInterestsMember
2024-06-30
0000946394
2024-06-30
0000946394
ifrs-full:IssuedCapitalMember
2024-01-01
2024-12-31
0000946394
ifrs-full:SharePremiumMember
2024-01-01
2024-12-31
0000946394
ifrs-full:RetainedEarningsMember
2024-01-01
2024-12-31
0000946394
ifrs-full:TreasurySharesMember
2024-01-01
2024-12-31
0000946394
ifrs-full:ReserveOfChangeInValueOfForeignCurrencyBasisSpreadsMember
2024-01-01
2024-12-31
0000946394
ello:ReserveOfPresentationInValueOfForeignCurrencyBasisSpreadsMember
2024-01-01
2024-12-31
0000946394
ello:TransactionReserveWithNonControllingInterestsMember
2024-01-01
2024-12-31
0000946394
ifrs-full:EquityAttributableToOwnersOfParentMember
2024-01-01
2024-12-31
0000946394
ifrs-full:NoncontrollingInterestsMember
2024-01-01
2024-12-31
0000946394
ello:FiveSolarPlantsMember
2025-01-01
2025-06-30
0000946394
ello:TalasolSolarSLUMember
2025-01-01
2025-06-30
0000946394
ello:ThreeSolarPlantsMember
2025-01-01
2025-06-30
0000946394
ello:TwoSolarPlantsMember
2025-01-01
2025-06-30
0000946394
ello:DoradEnergyLtdDoradMember
2025-06-30
0000946394
ello:FiveSolarPlantsMember
2025-01-01
2025-06-30
0000946394
ello:GroenGasGoorBVMember
2025-01-01
2025-06-30
0000946394
ello:GroenGasGoorBVMember
2025-06-30
0000946394
ello:GroenGasOudeTongeBVMember
2025-06-30
0000946394
ello:GroenGasGelderlandBVMember
2025-06-30
0000946394
ello:EllomayPumpedStorage2014LtdMember
2025-01-01
2025-06-30
0000946394
ello:DallasMetropolitanMember
2025-01-01
2025-06-30
0000946394
ello:SeriesGDebenturesDueDecember312032Member
2025-02-16
0000946394
ello:NonEqualInstallment2026Member
ello:SeriesGDebenturesMember
2026-12-31
0000946394
ello:NonEqualInstallment2027Member
ello:SeriesGDebenturesMember
2027-12-31
0000946394
ello:NonEqualInstallment2028Member
ello:SeriesGDebenturesMember
2028-12-31
0000946394
ello:NonEqualInstallment2029Member
ello:SeriesGDebenturesMember
2029-12-31
0000946394
ello:NonEqualInstallment2030Member
ello:SeriesGDebenturesMember
2030-12-31
0000946394
ello:NonEqualInstallment2031Member
ello:SeriesGDebenturesMember
2031-12-31
0000946394
ello:NonEqualInstallment2032Member
ello:SeriesGDebenturesMember
2032-12-31
0000946394
ello:SeriesGDebenturesMember
2025-06-30
0000946394
ello:ProposedDebenturesMember
2032-12-31
0000946394
ifrs-full:BottomOfRangeMember
2025-01-01
2025-06-30
0000946394
ifrs-full:TopOfRangeMember
2025-01-01
2025-06-30
0000946394
ello:ClalInsuranceCompanyLtdMember
2025-01-01
2025-06-30
0000946394
country:IT
2025-01-01
2025-06-30
0000946394
ello:ClalWarrantMember
2025-06-30
0000946394
ello:RestrictedCashAndBankDepositsMember
2025-06-30
0000946394
ello:RestrictedCashAndBankDepositsMember
2024-12-31
0000946394
ello:EllomayLuzonEnergyMember
2010-11-01
2010-11-30
0000946394
ello:DoradEnergyLtdMember
2025-01-01
2025-06-30
0000946394
ello:DoradMember
2025-01-01
2025-06-30
0000946394
ello:DoradMember
2025-04-01
2025-04-30
0000946394
ello:ZorluEnerjiElektrikUretimASMember
2025-04-01
2025-04-30
0000946394
ello:TalasolSolarSLUMember
2025-06-30
0000946394
ello:EdelcomLtdMember
2025-04-01
2025-04-30
0000946394
ello:EllomayLuzonEnergyMember
2025-04-01
2025-04-30
0000946394
2025-04-01
2025-04-30
0000946394
ello:ZorluAndEllomayLuzonEnergyMember
2025-04-01
2025-04-30
0000946394
ello:SubsequentEventsMember
ello:TalasolSolarSLUMember
2025-07-14
2025-07-14
0000946394
ello:SubsequentEventsMember
2025-07-20
2025-07-20
0000946394
ello:SubsequentEventsMember
ello:EdelcomLtdMember
2025-07-21
2025-07-21
0000946394
ello:DoradMember
ello:SubsequentEventsMember
2025-07-22
2025-07-22
0000946394
ello:SubsequentEventsMember
2025-07-22
2025-07-22
0000946394
ello:SubsequentEventsMember
ello:EilatAshkelonInfrastructureServicesLtdMember
2025-07-22
2025-07-22
0000946394
ello:SubsequentEventsMember
ello:EllomayLuzonEnergyMember
2025-07-22
2025-07-22
0000946394
ello:SubsequentEventsMember
ello:EdelcomLtdMember
2025-07-22
2025-07-22
0000946394
ello:SubsequentEventsMember
ello:PhoenixMember
2025-07-22
2025-07-22
0000946394
ello:EllomayLuzonEnergyMember
ello:SubsequentEventsMember
2025-07-27
2025-07-27
0000946394
ello:SubsequentEventsMember
ello:DoradEnergyLtdMember
2025-07-27
2025-07-27
0000946394
ello:ZorluAndEllomayLuzonEnergyMember
ello:SubsequentEventsMember
2025-07-27
2025-07-27
0000946394
ello:ZorluMember
ello:SubsequentEventsMember
2025-07-27
2025-07-27
0000946394
ello:SubsequentEventsMember
2025-07-27
2025-07-27
0000946394
ello:SubsequentEventsMember
2025-08-11
2025-08-11
0000946394
ello:DoradAndEllomayLuzonEnergyMember
2025-08-11
2025-08-11
0000946394
ifrs-full:BottomOfRangeMember
2025-06-30
0000946394
ifrs-full:TopOfRangeMember
2025-06-30
0000946394
2025-04-30
2025-04-30
0000946394
ello:EllomayLuzonEnergyMember
2025-01-01
2025-06-30
0000946394
ello:EllomayLuzonEnergyMember
ello:SubsequentEventsMember
2025-07-31
2025-07-31
0000946394
ello:SecondELLoanMember
ello:SubsequentEventsMember
2025-07-31
2025-07-31
0000946394
ello:FirstELLoanMember
ello:SubsequentEventsMember
ello:EllomayLuzonEnergyMember
2025-07-31
2025-07-31
0000946394
ello:FirstELLoanMember
ello:SubsequentEventsMember
ifrs-full:TopOfRangeMember
2025-07-31
2025-07-31
0000946394
ello:FirstELLoanMember
ello:SubsequentEventsMember
ifrs-full:BottomOfRangeMember
2025-07-31
2025-07-31
0000946394
ello:SecondELLoanMember
ello:SubsequentEventsMember
ifrs-full:BottomOfRangeMember
2025-07-31
2025-07-31
0000946394
ello:SecondELLoanMember
ello:SubsequentEventsMember
ifrs-full:TopOfRangeMember
2025-07-31
2025-07-31
0000946394
ello:ThirdELLoanMember
ello:SubsequentEventsMember
2025-07-31
2025-07-31
0000946394
ello:ThirdELLoanMember
ello:SubsequentEventsMember
ifrs-full:TopOfRangeMember
2025-07-31
2025-07-31
0000946394
ello:ThirdELLoanMember
ello:SubsequentEventsMember
ifrs-full:BottomOfRangeMember
2025-07-31
2025-07-31
0000946394
2019-12-31
2019-12-31
0000946394
2025-01-31
2025-01-31
0000946394
ello:EllomaySolarProjectMember
2025-02-27
2025-02-27
0000946394
2025-02-27
2025-02-27
0000946394
ifrs-full:ForwardContractMember
2025-06-30
0000946394
ifrs-full:ForwardContractMember
2024-12-31
0000946394
ifrs-full:SwapContractMember
2025-06-30
0000946394
ifrs-full:SwapContractMember
2024-12-31
0000946394
ello:FinancialPowerSwapMember
2025-06-30
0000946394
ello:FinancialPowerSwapMember
2024-12-31
0000946394
ifrs-full:NotMeasuredAtFairValueInStatementOfFinancialPositionButForWhichFairValueIsDisclosedMember
2025-06-30
0000946394
ifrs-full:Level1OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:Level2OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:Level3OfFairValueHierarchyMember
2025-06-30
0000946394
ello:InputsUsedToDetermineFairValueMember
2025-01-01
2025-06-30
0000946394
ello:ValuationTechniquesForDeterminingFairValueMember
2025-01-01
2025-06-30
0000946394
ifrs-full:WarrantsMember
ifrs-full:Level1OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:WarrantsMember
ifrs-full:Level2OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:WarrantsMember
ifrs-full:Level3OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:WarrantsMember
2025-06-30
0000946394
ifrs-full:WarrantsMember
2025-01-01
2025-06-30
0000946394
ifrs-full:SwapContractMember
ifrs-full:Level1OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:SwapContractMember
ifrs-full:Level2OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:SwapContractMember
ifrs-full:Level3OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:SwapContractMember
2025-01-01
2025-06-30
0000946394
ifrs-full:ForwardContractMember
ifrs-full:Level1OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:ForwardContractMember
ifrs-full:Level2OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:ForwardContractMember
ifrs-full:Level3OfFairValueHierarchyMember
2025-06-30
0000946394
ifrs-full:ForwardContractMember
2025-01-01
2025-06-30
0000946394
ello:FinancialPowerSwapMember
ifrs-full:Level1OfFairValueHierarchyMember
2025-06-30
0000946394
ello:FinancialPowerSwapMember
ifrs-full:Level2OfFairValueHierarchyMember
2025-06-30
0000946394
ello:FinancialPowerSwapMember
ifrs-full:Level3OfFairValueHierarchyMember
2025-06-30
0000946394
ello:FinancialPowerSwapMember
2025-01-01
2025-06-30
0000946394
ifrs-full:Level3OfFairValueHierarchyMember
2024-12-31
0000946394
ifrs-full:Level3OfFairValueHierarchyMember
2025-01-01
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
ello:SolarPlantsMember
2024-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ello:PumpedStorageMember
2024-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ello:BiogasInstallationMember
2024-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ifrs-full:OfficeEquipmentMember
2024-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
2024-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ello:SolarPlantsMember
2025-01-01
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
ello:PumpedStorageMember
2025-01-01
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
ello:BiogasInstallationMember
2025-01-01
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
ifrs-full:OfficeEquipmentMember
2025-01-01
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
2025-01-01
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
ello:SolarPlantsMember
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
ello:PumpedStorageMember
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
ello:BiogasInstallationMember
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
ifrs-full:OfficeEquipmentMember
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
2025-06-30
0000946394
ifrs-full:GrossCarryingAmountMember
ello:SolarPlantsMember
2023-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ello:PumpedStorageMember
2023-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ello:BiogasInstallationMember
2023-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ifrs-full:OfficeEquipmentMember
2023-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
2023-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ello:SolarPlantsMember
2024-01-01
2024-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ello:PumpedStorageMember
2024-01-01
2024-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ello:BiogasInstallationMember
2024-01-01
2024-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
ifrs-full:OfficeEquipmentMember
2024-01-01
2024-12-31
0000946394
ifrs-full:GrossCarryingAmountMember
2024-01-01
2024-12-31
0000946394
ello:DepreciationsMember
ello:SolarPlantsMember
2024-12-31
0000946394
ello:DepreciationsMember
ello:PumpedStorageMember
2024-12-31
0000946394
ello:DepreciationsMember
ello:BiogasInstallationMember
2024-12-31
0000946394
ello:DepreciationsMember
ifrs-full:OfficeEquipmentMember
2024-12-31
0000946394
ello:DepreciationsMember
2024-12-31
0000946394
ello:DepreciationsMember
ello:SolarPlantsMember
2025-01-01
2025-06-30
0000946394
ello:DepreciationsMember
ello:PumpedStorageMember
2025-01-01
2025-06-30
0000946394
ello:DepreciationsMember
ello:BiogasInstallationMember
2025-01-01
2025-06-30
0000946394
ello:DepreciationsMember
ifrs-full:OfficeEquipmentMember
2025-01-01
2025-06-30
0000946394
ello:DepreciationsMember
2025-01-01
2025-06-30
0000946394
ello:DepreciationsMember
ello:SolarPlantsMember
2025-06-30
0000946394
ello:DepreciationsMember
ello:PumpedStorageMember
2025-06-30
0000946394
ello:DepreciationsMember
ello:BiogasInstallationMember
2025-06-30
0000946394
ello:DepreciationsMember
ifrs-full:OfficeEquipmentMember
2025-06-30
0000946394
ello:DepreciationsMember
2025-06-30
0000946394
ello:DepreciationsMember
ello:SolarPlantsMember
2023-12-31
0000946394
ello:DepreciationsMember
ello:PumpedStorageMember
2023-12-31
0000946394
ello:DepreciationsMember
ello:BiogasInstallationMember
2023-12-31
0000946394
ello:DepreciationsMember
ifrs-full:OfficeEquipmentMember
2023-12-31
0000946394
ello:DepreciationsMember
2023-12-31
0000946394
ello:DepreciationsMember
ello:SolarPlantsMember
2024-01-01
2024-12-31
0000946394
ello:DepreciationsMember
ello:PumpedStorageMember
2024-01-01
2024-12-31
0000946394
ello:DepreciationsMember
ello:BiogasInstallationMember
2024-01-01
2024-12-31
0000946394
ello:DepreciationsMember
ifrs-full:OfficeEquipmentMember
2024-01-01
2024-12-31
0000946394
ello:DepreciationsMember
2024-01-01
2024-12-31
0000946394
ello:CarryingAmountsMember
ello:SolarPlantsMember
2025-06-30
0000946394
ello:CarryingAmountsMember
ello:PumpedStorageMember
2025-06-30
0000946394
ello:CarryingAmountsMember
ello:BiogasInstallationMember
2025-06-30
0000946394
ello:CarryingAmountsMember
ifrs-full:OfficeEquipmentMember
2025-06-30
0000946394
ello:CarryingAmountsMember
2025-06-30
0000946394
ello:CarryingAmountsMember
ello:SolarPlantsMember
2024-12-31
0000946394
ello:CarryingAmountsMember
ello:PumpedStorageMember
2024-12-31
0000946394
ello:CarryingAmountsMember
ello:BiogasInstallationMember
2024-12-31
0000946394
ello:CarryingAmountsMember
ifrs-full:OfficeEquipmentMember
2024-12-31
0000946394
ello:CarryingAmountsMember
2024-12-31
0000946394
ello:TalmeiYosefSolarPlantMember
2025-01-01
2025-06-30
0000946394
country:IT
ello:SolarMember
2025-01-01
2025-06-30
0000946394
country:ES
ello:SubsidizedSolarPlantsMember
2025-01-01
2025-06-30
0000946394
country:ES
ello:TwentyEightMegaWattSolarMember
2025-01-01
2025-06-30
0000946394
country:ES
ello:TalasolSolarMember
2025-01-01
2025-06-30
0000946394
country:US
ello:SolarMember
2025-01-01
2025-06-30
0000946394
country:NL
ello:BiogasMember
2025-01-01
2025-06-30
0000946394
country:IL
ello:DoradMember
2025-01-01
2025-06-30
0000946394
country:IL
ello:ManaraPumpedStorageMember
2025-01-01
2025-06-30
0000946394
ello:ReportableSegmentMember
2025-01-01
2025-06-30
0000946394
ello:ReconciliationsMember
2025-01-01
2025-06-30
0000946394
ello:SegmentsNetOfConsolidationMember
2025-01-01
2025-06-30
0000946394
country:IT
ello:SolarMember
2025-06-30
0000946394
country:ES
ello:SubsidizedSolarPlantsMember
2025-06-30
0000946394
country:ES
ello:TwentyEightMegaWattSolarMember
2025-06-30
0000946394
country:ES
ello:TalasolSolarMember
2025-06-30
0000946394
country:US
ello:SolarMember
2025-06-30
0000946394
country:NL
ello:BiogasMember
2025-06-30
0000946394
country:IL
ello:DoradMember
2025-06-30
0000946394
country:IL
ello:ManaraPumpedStorageMember
2025-06-30
0000946394
ello:ReportableSegmentMember
2025-06-30
0000946394
ello:ReconciliationsMember
2025-06-30
0000946394
ello:SegmentsNetOfConsolidationMember
2025-06-30
0000946394
country:IT
ello:SolarMember
2024-01-01
2024-06-30
0000946394
country:ES
ello:SubsidizedSolarPlantsMember
2024-01-01
2024-06-30
0000946394
country:ES
ello:TwentyEightMegaWattSolarMember
2024-01-01
2024-06-30
0000946394
country:ES
ello:TalasolSolarMember
2024-01-01
2024-06-30
0000946394
country:US
ello:SolarMember
2024-01-01
2024-06-30
0000946394
country:NL
ello:BiogasMember
2024-01-01
2024-06-30
0000946394
country:IL
ello:DoradMember
2024-01-01
2024-06-30
0000946394
country:IL
ello:ManaraPumpedStorageMember
2024-01-01
2024-06-30
0000946394
country:IL
ello:SolarMember
2024-01-01
2024-06-30
0000946394
ello:ReportableSegmentMember
2024-01-01
2024-06-30
0000946394
ello:ReconciliationsMember
2024-01-01
2024-06-30
0000946394
ello:SegmentsNetOfConsolidationMember
2024-01-01
2024-06-30
0000946394
country:IT
ello:SolarMember
2024-06-30
0000946394
country:ES
ello:SubsidizedSolarPlantsMember
2024-06-30
0000946394
country:ES
ello:TwentyEightMegaWattSolarMember
2024-06-30
0000946394
country:ES
ello:TalasolSolarMember
2024-06-30
0000946394
country:US
ello:SolarMember
2024-06-30
0000946394
country:NL
ello:BiogasMember
2024-06-30
0000946394
country:IL
ello:DoradMember
2024-06-30
0000946394
country:IL
ello:ManaraPumpedStorageMember
2024-06-30
0000946394
country:IL
ello:SolarMember
2024-06-30
0000946394
ello:ReportableSegmentMember
2024-06-30
0000946394
ello:ReconciliationsMember
2024-06-30
0000946394
ello:SegmentsNetOfConsolidationMember
2024-06-30
0000946394
country:IT
ello:SolarMember
2024-01-01
2024-12-31
0000946394
country:ES
ello:SubsidizedSolarPlantsMember
2024-01-01
2024-12-31
0000946394
country:ES
ello:TwentyEightMegaWattSolarMember
2024-01-01
2024-12-31
0000946394
country:ES
ello:TalasolSolarMember
2024-01-01
2024-12-31
0000946394
country:US
ello:SolarMember
2024-01-01
2024-12-31
0000946394
country:NL
ello:BiogasMember
2024-01-01
2024-12-31
0000946394
country:IL
ello:DoradMember
2024-01-01
2024-12-31
0000946394
country:IL
ello:ManaraPumpedStorageMember
2024-01-01
2024-12-31
0000946394
country:IL
ello:SolarMember
2024-01-01
2024-12-31
0000946394
ello:ReportableSegmentMember
2024-01-01
2024-12-31
0000946394
ello:ReconciliationsMember
2024-01-01
2024-12-31
0000946394
ello:SegmentsNetOfConsolidationMember
2024-01-01
2024-12-31
0000946394
country:IT
ello:SolarMember
2024-12-31
0000946394
country:ES
ello:SubsidizedSolarPlantsMember
2024-12-31
0000946394
country:ES
ello:TwentyEightMegaWattSolarMember
2024-12-31
0000946394
country:ES
ello:TalasolSolarMember
2024-12-31
0000946394
country:US
ello:SolarMember
2024-12-31
0000946394
country:NL
ello:BiogasMember
2024-12-31
0000946394
country:IL
ello:DoradMember
2024-12-31
0000946394
country:IL
ello:ManaraPumpedStorageMember
2024-12-31
0000946394
country:IL
ello:SolarMember
2024-12-31
0000946394
ello:ReportableSegmentMember
2024-12-31
0000946394
ello:ReconciliationsMember
2024-12-31
0000946394
ello:SegmentsNetOfConsolidationMember
2024-12-31
0000946394
ello:EllomaySolarItalyOneSrlMember
2025-01-01
2025-06-30
0000946394
ello:EllomaySolarItalyOneSrlMember
2025-06-30
0000946394
ello:RightofUseAssetMember
2025-06-30
0000946394
country:IT
2024-12-31
0000946394
country:ES
ello:SubsidizedSolarPlantsMember
2024-12-31
0000946394
country:ES
ello:TwentyEightMegaWattSolarMember
2024-12-31
0000946394
country:ES
ello:TalasolSolarMember
2024-12-31
0000946394
country:IL
ello:PumpedStorageMember
2024-12-31
0000946394
country:US
2024-12-31
0000946394
country:ES
ello:SubsidizedSolarPlantsMember
2025-01-01
2025-06-30
0000946394
country:ES
ello:TwentyEightMegaWattSolarMember
2025-01-01
2025-06-30
0000946394
country:ES
ello:TalasolSolarMember
2025-01-01
2025-06-30
0000946394
country:IL
ello:PumpedStorageMember
2025-01-01
2025-06-30
0000946394
country:US
2025-01-01
2025-06-30
0000946394
country:IT
2025-06-30
0000946394
country:ES
ello:SubsidizedSolarPlantsMember
2025-06-30
0000946394
country:ES
ello:TwentyEightMegaWattSolarMember
2025-06-30
0000946394
country:ES
ello:TalasolSolarMember
2025-06-30
0000946394
country:IL
ello:PumpedStorageMember
2025-06-30
0000946394
country:US
2025-06-30
0000946394
ello:LessThanOneYearMember
2025-06-30
0000946394
ello:OneToFiveYearsMember
2025-06-30
0000946394
ello:MoreThanFiveYearsMember
2025-06-30
0000946394
ello:SubsequentEventAfterReportingPeriodMember
2025-07-31
0000946394
ello:SubsequentEventAfterReportingPeriodMember
2025-07-31
2025-07-31
0000946394
ello:SubsequentEventAfterReportingPeriodMember
2025-07-22
0000946394
ello:SubsequentEventAfterReportingPeriodMember
2025-07-22
2025-07-22
0000946394
ello:SubsequentEventAfterReportingPeriodMember
2025-07-28
0000946394
ello:SubsequentEventAfterReportingPeriodMember
2025-07-28
2025-07-28
0000946394
srt:ScenarioForecastMember
2025-09-01
2025-09-30
0000946394
srt:ScenarioForecastMember
ifrs-full:TopOfRangeMember
2025-09-01
2025-09-30
0000946394
srt:ScenarioForecastMember
ifrs-full:BottomOfRangeMember
2025-09-01
2025-09-30
0000946394
srt:ScenarioForecastMember
2025-09-04
2025-09-04
0000946394
srt:ScenarioForecastMember
2025-09-04
0000946394
srt:ScenarioForecastMember
2025-09-14
2025-09-14
iso4217:EUR
iso4217:USD
iso4217:EUR
xbrli:shares
iso4217:USD
xbrli:shares
xbrli:pure
ello:Meter
iso4217:ILS
xbrli:shares
iso4217:ILS
xbrli:shares