Exhibit 99.3
Summary of the Financial Statements of Ellomay Luzon Energy Infrastructures Ltd. for June 30, 20241
ELLOMAY LUZON ENERGY INFRASTRUCTURES LTD.
Condensed Statements of Financial Position
| As at June 30 | As at December 31 | |||||||||||
| 2024 | 2023 | 2023 | ||||||||||
| Unaudited | Audited | |||||||||||
| NIS in thousands | ||||||||||||
| Assets | ||||||||||||
| Current assets: | ||||||||||||
| Cash and cash equivalents | 42 | 54 | 80 | |||||||||
| Trade, other receivables and related parties | 474 | 290 | 1,160 | |||||||||
| 516 | 344 | 1,240 | ||||||||||
| Non-current assets: | ||||||||||||
| Investment in equity accounted investee | 269,299 | 252,759 | 251,669 | |||||||||
| 269,815 | 253,103 | 252,909 | ||||||||||
| Liabilities and Equity | ||||||||||||
| Current liabilities: | ||||||||||||
| Trade, related parties and other payables | 1,898 | 205 | 1,380 | |||||||||
| Loans from shareholders | - | 21,808 | - | |||||||||
| 1,898 | 22,013 | 1,380 | ||||||||||
| Equity: | ||||||||||||
| Share capital | * | * | * | |||||||||
| Share premium | 105,116 | 105,116 | 105,116 | |||||||||
| Capital notes | 46,933 | 46,933 | 46,933 | |||||||||
| Accumulated profit | 115,868 | 79,041 | 99,480 | |||||||||
| 267,917 | 231,090 | 251,529 | ||||||||||
| 269,815 | 253,103 | 252,909 | ||||||||||
| * | Represents an amount less than NIS 1 thousand |
| 1 | Summary of Hebrew version, the original language was published by Ellomay Capital Ltd. in Israel and is available upon request. |
ELLOMAY LUZON ENERGY INFRASTRUCTURES LTD.
Condensed Statements of Comprehensive Income
| Six Months ended June 30 | Three Months ended June 30 | Year ended December 31 | ||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | 2023 | ||||||||||||||||
| Unaudited | Unaudited | Audited | ||||||||||||||||||
| NIS in thousands | ||||||||||||||||||||
| General and administrative expenses | (967 | ) | (126 | ) | (412 | ) | (24 | ) | (983 | ) | ||||||||||
| Operating loss | (967 | ) | (126 | ) | (412 | ) | (24 | ) | (983 | ) | ||||||||||
| Financing expenses | (275 | ) | (1,594 | ) | (128 | ) | (828 | ) | (2,458 | ) | ||||||||||
| Share of profits of equity accounted investee | 17,630 | 13,612 | 5,535 | 3,702 | 38,772 | |||||||||||||||
| Net profit for the period | 16,388 | 11,892 | 4,995 | 2,850 | 35,331 | |||||||||||||||
| Total comprehensive income for the period | 16,388 | 11,892 | 4,995 | 2,850 | 35,331 | |||||||||||||||
2
ELLOMAY LUZON ENERGY INFRASTRUCTURES LTD.
Condensed Statements of Changes in Equity
| Share Capital | Capital notes | Share Premium | Accumulated profit | Total Equity | ||||||||||||||||
| NIS in thousands | ||||||||||||||||||||
| Balance as at January 1, 2024 (audited) | * | 46,933 | 105,116 | 99,480 | 251,529 | |||||||||||||||
| Transaction during the six-month period ended June 30, 2024 (unaudited) – | ||||||||||||||||||||
| Total comprehensive profit for the period | - | - | - | 16,388 | 16,388 | |||||||||||||||
| Balance as at June 30, 2024 (unaudited) | * | 46,933 | 105,116 | 115,868 | 267,917 | |||||||||||||||
| Balance as at January 1, 2023 (audited) | * | 46,933 | 105,116 | 67,149 | 219,198 | |||||||||||||||
| Transaction during the six-month period ended June 30, 2023 (unaudited) – | ||||||||||||||||||||
| Total comprehensive profit for the period | - | - | - | 11,892 | 11,892 | |||||||||||||||
| Balance as at June 30, 2023 (unaudited) | * | 46,933 | 105,116 | 79,041 | 231,090 | |||||||||||||||
| Balance as at April 1, 2024 (unaudited) | * | 46,933 | 105,116 | 110,873 | 262,922 | |||||||||||||||
| Transaction during the three-month period ended June 30, 2024 (unaudited) – | ||||||||||||||||||||
| Total comprehensive profit for the period | - | - | - | 4,995 | 4,995 | |||||||||||||||
| Balance as at June 30, 2024 (unaudited) | * | 46,933 | 105,116 | 115,868 | 267,917 | |||||||||||||||
| Balance as at April 1, 2023 (unaudited) | * | 46,933 | 105,116 | 76,191 | 228,240 | |||||||||||||||
| Transaction during the three-month period ended June 30, 2023 (unaudited) – | ||||||||||||||||||||
| Total comprehensive profit for the period | - | - | - | 2,850 | 2,850 | |||||||||||||||
| Balance as at June 30, 2023 (unaudited) | * | 46,933 | 105,116 | 79,041 | 231,090 | |||||||||||||||
| Balance as at December 31, 2022 (audited) | * | 46,933 | 105,116 | 67,149 | 219,198 | |||||||||||||||
| Transaction during the year ended December 31, 2023 (audited) – | ||||||||||||||||||||
| Dividend | - | - | - | (3,000 | ) | (3,000 | ) | |||||||||||||
| Total comprehensive profit for the year | - | - | - | 35,331 | 35,331 | |||||||||||||||
| Balance as at December 31, 2023 (audited) | * | 46,933 | 105,116 | 99,480 | 251,529 | |||||||||||||||
| * | Represents an amount less than NIS 1 thousand |
3
ELLOMAY LUZON ENERGY INFRASTRUCTURES LTD.
Condensed Statements of Cash Flows
| Six months ended June 30 | Three months ended June 30 | Year ended December 31 | ||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | 2023 | ||||||||||||||||
| Unaudited | Unaudited | Audited | ||||||||||||||||||
| NIS in thousands | ||||||||||||||||||||
| Cash flows from operating activities - | ||||||||||||||||||||
| Net profit | 16,388 | 11,892 | 4,995 | 2,850 | 35,331 | |||||||||||||||
| Adjustments needed to present cash flows from the Company’s operating activities: | ||||||||||||||||||||
| Adjustments to the Company’s profit and loss items: | ||||||||||||||||||||
| Financing expenses | 275 | 1,594 | 128 | 828 | 2,458 | |||||||||||||||
| Company’s share of profits of equity accounted investee | (17,630 | ) | (13,612 | ) | (5,535 | ) | (3,702 | ) | (38,772 | ) | ||||||||||
| (17,355 | ) | (12,018 | ) | (5,407 | ) | (2,874 | ) | (36,314 | ) | |||||||||||
| Changes in the assets and liabilities of the Company: | ||||||||||||||||||||
| Decrease (increase) in trade, related parties and other receivables | 411 | (433 | ) | (48 | ) | 24 | (1,542 | ) | ||||||||||||
| Increase (decrease) in trade, related parties and other payables | 518 | (14 | ) | 389 | (1 | ) | 1,161 | |||||||||||||
| 929 | (447 | ) | 341 | 23 | (381 | ) | ||||||||||||||
| Cash paid during the period for: | ||||||||||||||||||||
| Interest paid | - | - | - | - | (12,664 | ) | ||||||||||||||
| Net cash used for operating activities | (38 | ) | (573 | ) | (71 | ) | (1 | ) | (14,028 | ) | ||||||||||
| Cash flows from investing activities - | ||||||||||||||||||||
| Dividend from equity accounted investee | - | - | - | - | 26,250 | |||||||||||||||
| Net cash provided by investing activities | - | - | - | - | 26,250 | |||||||||||||||
| Cash flows from financing activities - | ||||||||||||||||||||
| Repayment of loans to shareholders | - | - | - | - | (10,292 | ) | ||||||||||||||
| Dividend paid | - | - | - | - | (3,000 | ) | ||||||||||||||
| Receipt of loans from shareholders | - | 473 | - | 33 | 996 | |||||||||||||||
| Net cash provided by (used in) financing activities | - | 473 | - | 33 | (12,296 | ) | ||||||||||||||
| Increase (decrease) in cash and cash equivalents | (38 | ) | (100 | ) | (71 | ) | 32 | (74 | ) | |||||||||||
| Cash and cash equivalents at the beginning of the period | 80 | 154 | 113 | 22 | 154 | |||||||||||||||
| Cash and cash equivalents at the end of the period | 42 | 54 | 42 | 54 | 80 | |||||||||||||||
4