Annual Report 2024/25 Report Archive

3. Scope of consolidation

3.1 Principles

Subsidiaries

All material entities that are directly or indirectly controlled by Energie AG Oberösterreich (subsidiaries) are fully consolidated according to IFRS 10 and included in the Consolidated Financial Statements. Control exists when the investor is exposed or has rights to variable returns from its involvement with the investee and has the ability to use its power over the investee to influence the amount of the investor’s returns. In all cases, the control results from the equity instruments that are held (participating interests in the company and shares).

Joint arrangements

IFRS 11 outlines accounting by entities that jointly control an arrangement. Joint control involves the contractually agreed sharing of control. If the controlling parties have rights to the net assets of the arrangement (joint venture), the equity method is used for financial reporting. If the controlling parties have rights to the assets, and obligations for the liabilities, relating to the agreement (joint operations), the assets and liabilities, as well as the income and expenses, are recognised using proportionate consolidation.

Joint operations

Ennskraftwerke Aktiengesellschaft produces electricity with hydropower plants. Gas- und Dampfkraftwerk Timelkam GmbH supplies electricity from the operation of a combined cycle gas-turbine power plant.

The Group holds a strategic interest of 50% in both Ennskraftwerke Aktiengesellschaft and Gas- und Dampfkraftwerk Timelkam GmbH. The entities are not controlled by any party.

Under the existing electricity supply contracts, the investors purchase the electric energy produced by the Group companies, where the internal price is calculated on a pro-rata basis of the production costs, plus a corresponding profit margin. Due to the electricity supply contracts, the parties have rights to the assets. As the arrangements' liabilities can only be settled with these cash flows, the parties have obligations for the liabilities relating to the joint arrangement. Ennskraftwerke Aktiengesellschaft and Gas- und Dampfkraftwerk Timelkam GmbH are therefore classified as joint operations according to IFRS 11.

The share of the assets and liabilities, as well as the revenues and expenses are reported in the Consolidated Financial Statements. The average share of the electricity supply (38%) is used to determine the share for the pro rata recognition of Ennskraftwerke Aktiengesellschaft. The share of the electricity procured from Gas- und Dampfkraftwerk Timelkam GmbH, amounting to 70%, is used for the consolidation of the company.

Joint ventures

Due to special agreements under company law, no control exists for ‘Papyrus’ Altpapierservice Handelsgesellschaft m.b.H. (Salzburg), Papyrus Wertstoff Service GmbH (Bad Reichenhall, Germany) or for Fernwärme Steyr GmbH, despite holding a majority of the voting rights. These entities are controlled jointly with other investors and are therefore accounted for using the equity method.

Associated companies

Companies in which Energie AG Oberösterreich exercises a significant influence (associated companies) are consolidated using the equity method. Significant influence exists due to holdings of the entity's share capital. Salzburg AG für Energie, Verkehr und Telekommunikation is an infrastructure provider for energy, transport and telecommunication. Wels Strom GmbH is an energy utility and service company.

The changes in the scope of consolidation are as follows:

Scope of consolidation – Changes

 

 

Full
consolidation

 

Proportionate
consolidation

 

Equity
consolidation

30.09.2024

 

46

 

2

 

13

First-time inclusion

 

3

 

 

1

30.09.2025

 

49

 

2

 

14

In the 2024/25 fiscal year, a 70% interest in da emobil GmbH (Energy Segment, Austria, 70% interest) was acquired and included in the consolidated financial statements for the first time on a fully consolidated basis. The company’s main purpose is to expand the charging network for e-mobility. Goodwill results from future profit opportunities. The company generated sales revenue of EUR 20.4 million and EBIT of EUR 0.6 million in the current fiscal year. Its first-time inclusion in the consolidated financial statements presents the following picture:

Scope of consolidation – Inclusion for the first time – da emobil GmbH

 

 

EUR mill.

Property, plant and equipment assets

 

2.4

Inventories

 

3.2

Receivables

 

7.2

Cash and cash equivalents

 

0.1

Non-current liabilities

 

-2.0

Current liabilities

 

-9.5

Equity

 

1.4

Proportionate equity

 

1.0

Goodwill

 

11.5

 

12.5

ARBA 1 s.r.l. (Energy Segment, Italy, 100%) was also acquired and included in the consolidated financial statements for the first time. The company is involved in electricity generation using PV systems. The implications for the first-time inclusion in the Consolidated Financial Statements are insignificant.

On 16 December 2024, EP Energie Plus GmbH (Energy Segment, Austria, 100%) was established. The operational unit ‘sigi Strom und Gas’ of Energie AG Oberösterreich Vertrieb GmbH was subsequently spun off to EP Energie Plus GmbH.

In the 2024/25 fiscal year, the Kobernaußerwald FlexCo wind farm was established to generate electricity from wind turbines (Energy Segment, Austria, 45% share). The joint venture is included in the Consolidated Financial Statements using the equity method. The implications for the first-time inclusion in the Consolidated Financial Statements are insignificant.

Joint ventures

The Statement of Financial Position and the Statement of Income of the joint ventures (100%) presents as follows:

Scope of consolidation – Joint ventures – Statement of Financial Position

 

 

BBOÖ Breitband Oberösterreich GmbH, Breitband Oberösterreich Infrastruktur GmbH

 

Windpower EP GmbH

 

Other joint ventures

 

 

30.09.2025
EUR mill.

 

30.09.2024
EUR mill.

 

30.09.2025
EUR mill.

 

30.09.2024
EUR mill.

 

30.09.2025
EUR mill.

 

30.09.2024
EUR mill.

Non-current assets

 

274.3

 

250.7

 

18.4

 

21.0

 

63.4

 

56.6

Current assets

 

23.0

 

35.0

 

4.2

 

7.7

 

28.7

 

34.4

 

 

297.3

 

285.7

 

22.6

 

28.7

 

92.1

 

91.0

Equity

 

58.4

 

69.1

 

8.6

 

7.5

 

48.0

 

42.9

Non-current liabilities

 

220.9

 

199.1

 

12.9

 

19.1

 

34.7

 

33.7

Current liabilities

 

18.0

 

17.5

 

1.1

 

2.1

 

9.4

 

14.4

 

 

297.3

 

285.7

 

22.6

 

28.7

 

92.1

 

91.0

Cash and cash equivalents

 

4.5

 

5.7

 

2.4

 

6.8

 

7.5

 

15.2

Non-current financial liabilities

 

91.4

 

73.1

 

12.6

 

18.9

 

20.4

 

24.2

Current financial liabilities

 

 

 

0.2

 

0.4

 

2.2

 

2.2

Scope of consolidation – Joint ventures – Result and carrying amount

 

 

BBOÖ Breitband Oberösterreich GmbH, Breitband Oberösterreich Infrastruktur GmbH

 

Windpower EP GmbH

 

Other joint ventures

 

 

2024/25
EUR mill.

 

2023/24
EUR mill.

 

2024/25
EUR mill.

 

2023/24
EUR mill.

 

2024/25
EUR mill.

 

2023/24
EUR mill.

Sales revenues

 

16.8

 

15.2

 

5.7

 

9.9

 

67.5

 

64.4

Depreciation, amortisation, and impairments

 

-15.7

 

-13.9

 

-2.9

 

-2.9

 

-4.6

 

-4.4

Interest income

 

 

 

0.3

 

0.7

 

0.6

 

0.8

Interest expense

 

-3.0

 

-3.1

 

-0.5

 

-1.0

 

-1.0

 

-1.3

Taxes

 

0.5

 

0.1

 

 

-2.1

 

-0.9

 

-1.1

Earnings after taxes

 

-6.4

 

-4.5

 

1.3

 

5.2

 

6.5

 

4.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Share in net assets as of 01.10.

 

35.1

 

35.8

 

3.7

 

3.2

 

19.9

 

17.9

Profit for the period

 

-5.4

 

-0.7

 

0.6

 

2.2

 

1.6

 

2.3

Dividends

 

 

 

 

-1.7

 

-0.6

 

-0.3

Share in net assets as of 30.09.

 

29.7

 

35.1

 

4.3

 

3.7

 

20.9

 

19.9

Goodwill

 

0.2

 

0.2

 

 

 

0.6

 

0.7

Carrying amount as of 30.09.

 

29.9

 

35.3

 

4.3

 

3.7

 

21.5

 

20.6

Associated companies

The Statement of Financial Position and the Statement of Income of the associated companies (100%) presents as follows:

Scope of consolidation – Associated companies – Statement of Financial Position

 

 

Salzburg AG für Energie, Verkehr und Telekommunikation

 

Wels Strom GmbH

 

Other associated companies

 

 

30.09.2025
EUR mill.

 

30.09.2024
EUR mill.

 

30.09. 2025
EUR mill.

 

30.09.2024
EUR mill.

 

30.09.2025
EUR mill.

 

30.09.2024
EUR mill.

Non-current assets

 

1,911.5

 

1,799.5

 

91.8

 

91.9

 

10.6

 

6.7

Current assets

 

451.4

 

609.0

 

25.2

 

30.5

 

11.4

 

9.4

 

 

2,362.9

 

2,408.5

 

117.0

 

122.4

 

22.0

 

16.1

Equity

 

780.4

 

727.4

 

36.0

 

34.6

 

16.8

 

11.0

Non-current liabilities

 

833.6

 

814.6

 

23.2

 

24.9

 

4.4

 

4.6

Current liabilities

 

748.9

 

866.5

 

57.8

 

62.9

 

0.8

 

0.5

 

 

2,362.9

 

2,408.5

 

117.0

 

122.4

 

22.0

 

16.1

Scope of consolidation – Associated companies – Result and carrying amount

 

 

Salzburg AG für Energie, Verkehr und Telekommunikation

 

Wels Strom GmbH

 

Other associated companies

 

 

2024/25
EUR mill.

 

2023/24
EUR mill.

 

2024/25
EUR mill.

 

2023/24
EUR mill.

 

2024/25
EUR mill.

 

2023/24
EUR mill.

Sales revenues

 

1,762.5

 

2,437.3

 

89.8

 

182.2

 

9.6

 

9.0

Earnings after taxes

 

119.0

 

130.1

 

7.0

 

8.7

 

2.1

 

1.9

Dividends

 

-66.0

 

-25.8

 

-5.5

 

-4.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share in net assets as of 01.10.

 

190.0

 

162.5

 

16.9

 

14.8

 

4.4

 

3.7

Profit for the period

 

31.1

 

34.3

 

3.4

 

4.3

 

0.9

 

0.7

First-time inclusion

 

 

 

 

 

1.6

 

Dividends

 

-17.2

 

-6.8

 

-2.7

 

-2.2

 

 

Share in net assets as of 30.09.

 

203.9

 

190.0

 

17.6

 

16.9

 

6.9

 

4.4

Goodwill

 

19.7

 

19.7

 

36.7

 

36.7

 

 

Carrying amount as of 30.09.

 

223.6

 

209.7

 

54.3

 

53.6

 

6.9

 

4.4

3.2 Group companies

Scope of consolidation – Group companies

 

 

Domicile

 

Interest held
in %
(prev. year)

 

Consoli­dation
(prev. year)

Austria

 

 

 

 

 

 

Energie AG Oberösterreich

 

Linz

 

Parent
company

 

 

Energie AG Group Treasury GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Businesskunden GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Bohemia GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Erzeugung GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Kraftwerk Ennshafen GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Kommunalservice GmbH

 

Wels

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Personalmanagement GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Personal Power GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Renewable Power GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Service- und Beteiligungsverwaltungs-GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Services und Digital Solutions GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Tech Services GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Trading GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Umwelt Holding GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Umwelt Service GmbH

 

Wels

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Vertrieb GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie-Contracting Steyr GmbH

 

Steyr

 

100.00 (100.00)

 

FC (FC)

EP Energie Plus GmbH

 

Linz

 

100.00 (–)

 

FC (–)

Abfall-Aufbereitungs-GmbH

 

Hörsching

 

100.00 (100.00)

 

FC (FC)

ASPG Altlastensanierungsprojekte GmbH

 

Wels

 

100.00 (100.00)

 

FC (FC)

Cogeneration-Kraftwerke Management Oberösterreich GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Energie AG Oberösterreich Öko GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

IfEA Institut für Energieausweis GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Netz Oberösterreich GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

Wertstatt 8 GmbH

 

Linz

 

100.00 (100.00)

 

FC (FC)

MA Restabfallverwertung GmbH

 

Wels

 

99.00 (99.00)

 

FC (FC)

WDL-WasserdienstleistungsGmbH

 

Linz

 

90.00 (90.00)

 

FC (FC)

da emobil GmbH

 

Innsbruck

 

70.00 (–)

 

FC (–)

Market Calling Marketing GesmbH

 

Linz

 

60.00 (60.00)

 

FC (FC)

Ennskraftwerke Aktiengesellschaft

 

Steyr

 

50.00 (50.00)

 

JO (JO)

Gas- und Dampfkraftwerk Timelkam GmbH

 

Linz

 

50.00 (50.00)

 

JO (JO)

"Papyrus" Altpapierservice Handelsgesellschaft m.b.H.

 

Salzburg

 

63.33 (63.33)

 

JV (JV)

Fernwärme Steyr GmbH

 

Steyr

 

51.00 (51.00)

 

JV (JV)

AMR Austrian Metal Recovery GmbH

 

Linz

 

50.00 (50.00)

 

JV (JV)

BBOÖ Breitband Oberösterreich GmbH

 

Linz

 

50.00 (50.00)

 

JV (JV)

Breitband Oberösterreich Infrastruktur GmbH

 

Linz

 

50.00 (50.00)

 

JV (JV)

Windpower EP GmbH

 

Parndorf

 

50.00 (50.00)

 

JV (JV)

Bioenergie Steyr GmbH

 

Behamberg

 

49.00 (49.00)

 

JV (JV)

Windpark Kobernaußerwald FlexCo

 

Linz

 

45.00 (–)

 

JV (–)

Energie Ried Wärme GmbH

 

Ried im Innkreis

 

40.00 (40.00)

 

JV (JV)

Wels Strom GmbH

 

Wels

 

49.00 (49.00)

 

AC (AC)

Geothermie-Wärmegesellschaft Braunau-Simbach mbH

 

Braunau

 

40.00 (40.00)

 

AC (AC)

Salzburg AG für Energie, Verkehr und Telekommunikation

 

Salzburg

 

26.13 (26.13)

 

AC (AC)

mieX GmbH

 

Peilstein

 

100.00 (100.00)

 

UC (UC)

Pöchhacker Innovation GmbH

 

Linz

 

100.00 (–)

 

UC (–)

Lino Solutions GmbH

 

Linz

 

80.00 (–)

 

UC (–)

Energy IT Service GmbH

 

Linz

 

66.67 (66.67)

 

UC (UC)

BBI Breitbandinfrastruktur GmbH

 

Linz

 

55.00 (55.00)

 

UC (UC)

RVL Reststoffverwertung Lenzing GmbH

 

Lenzing

 

50.00 (50.00)

 

UC (UC)

WDL Infrastruktur GmbH

 

Linz

 

49.00 (49.00)

 

UC (UC)

OÖ Science-Center Wels Errichtungs-GmbH

 

Wels

 

50.00 (50.00)

 

UC (UC)

GRB Geothermie Ried Bohrung GmbH

 

Ried im Innkreis

 

40.00 (40.00)

 

UC (UC)

Recycling Innsbruck GmbH

 

Innsbruck

 

25.00 (25.00)

 

UC (UC)

Czech Republic

 

 

 

 

 

 

ČEVAK a.s.

 

České Budějovice

 

100.00 (100.00)

 

FC (FC)

ENERGIE AG BOHEMIA s.r.o.

 

Praha

 

100.00 (100.00)

 

FC (FC)

Energie AG Teplo Vimperk s.r.o.

 

Vimperk

 

100.00 (100.00)

 

FC (FC)

RATE s.r.o.

 

Štětí

 

100.00 (100.00)

 

FC (FC)

Energie AG Teplo Bohemia s.r.o.

 

Rakovník

 

100.00 (100.00)

 

FC (FC)

VHOS a.s.

 

Moravská Třebová

 

100.00 (100.00)

 

FC (FC)

Vodárenská společnost Beroun s.r.o.

 

Beroun

 

100.00 (100.00)

 

FC (FC)

VODOS Velkoobchod s.r.o.

 

České Budějovice

 

100.00 (100.00)

 

FC (FC)

Energie AG Kolin a.s.

 

Kolín

 

97.33 (97.33)

 

FC (FC)

Vodárenská společnost Chrudim a.s.

 

Chrudim

 

95.00 (95.00)

 

FC (FC)

SATEZA a.s.

 

Šumperk

 

95.83 (95.83)

 

FC (FC)

Aqua Servis a.s.

 

Rychnov nad Kněžnou

 

71.26 (74.06)

 

FC (FC)

Vodovody a kanalizace Beroun a.s.

 

Beroun

 

60.30 (60.25)

 

FC (FC)

1. Jihočeská vodohospodářská spol. s r.o.

 

České Budějovice

 

100.00 (100.00)

 

UC (UC)

DÉMOS, spol. s r.o.

 

Ústí nad Orlicí

 

100.00 (100.00)

 

UC (UC)

DÉMOS – správa, s.r.o.

 

Ústí nad Orlicí

 

100.00 (100.00)

 

UC (UC)

Vodovod Radyně a.s.

 

České Budějovice

 

100.00 (100.00)

 

UC (UC)

Italy

 

 

 

 

 

 

ARBA 1 s.r.l.

 

Sonico

 

100.00 (–)

 

FC (–)

ECOFE S.R.L.

 

Meran

 

100.00 (100.00)

 

FC (FC)

Energie AG Südtirol Umwelt Service GmbH

 

Neumarkt

 

100.00 (100.00)

 

FC (FC)

Salvatonica Energia S.R.L.

 

Meran

 

100.00 (100.00)

 

FC (FC)

Germany

 

 

 

 

 

 

Erdgas Oberösterreich Vertriebs GmbH

 

Tittling

 

100.00 (100.00)

 

FC (FC)

Papyrus Wertstoff Service GmbH

 

Bad Reichenhall

 

63.33 (63.33)

 

JV (JV)

Geothermie-Fördergesellschaft Simbach-Braunau mbH

 

Simbach

 

40.00 (40.00)

 

AC (AC)

Hungary

 

 

 

 

 

 

Energie AG Heves Régió Környezetvédelmi és Hulladékgazdálkodási Korlátolt Felelősségű Társaság

 

Miskolc

 

100.00 (100.00)

 

FC (FC)

FC

fully consolidated entities

JV

joint ventures consolidated at equity

JO

joint operation, proportional consolidation of the assets, liabilities, expenses and income

AC

associated company consolidated at equity

UC

entities unconsolidated due to immateriality