10/13/2026 | Press release | Distributed by Public on 10/13/2026 09:11
|
Project Owner
|
Energea Portfolio 2 LP
|
|
Project Location
|
Nova Friburgo, Rio de Janeiro, Brazil
|
|
Technology
|
Ground Mounted PV (fixed tilt)
|
|
System Size
|
1.0MW AC / 1.436MW DC
|
|
Estimated Year 2 Production
|
1,845 MWh
|
|
Coordinates
|
-22.233139° lat / -42.654194° lon
|
|
Project Status
|
Operational
|
|
Land Status
|
Rented
|
|
Commercial Operation Date ("COD")
|
January 15, 2025
|
|
Useful Equipment Life
|
25 years
|
|
SPE
|
Energea Nova Friburgo LTDA
|
|
Offtaker
|
Consórcio II de Geração Compartilhada de Energia Elétrica Energea
|
|
EPC Contractor
|
JGSC Construcoes e Reformas em Geral LTDA ("JGSC")
|
|
O&M Contractor
|
Run&Leme Comercial Ltda.
|
|
Land Owner
|
Altair José da Rosa
|
|
Asset Manager
|
Energea Portfolio 2 LP
|
|
|
USD
|
BRL
|
|
Project Acquisition Costs
|
$243,964.00 USD
|
R$ 1,269,219.00
|
|
Project Hard Costs
|
$7,366.00 USD
|
R$ 38,330.00
|
|
Project Soft Costs
|
$1,534.00 USD
|
R$ 8,000.00
|
|
Additional Costs
|
$1,413.00 USD
|
R$ 6,478.00
|
|
Developer Fee
|
$12,259.00 USD
|
R$ 63,461.00
|
|
Total Project Financing
|
$266,536.00 USD
|
R$ 1,385,488.00
|
|
Owner IRR
|
15.50%
|
17.90%
|
|
Component Name
|
Manufacturer and Model
|
Unit Quantity
|
Energea Notes
|
|
Modules
|
Risen Energy
RSM 144-9-550M
|
2,610
|
A Tier 1 global solar module manufacturer founded in 1986 in Ningbo, China.
|
|
Inverters
|
Huawei Technologies
SUN2000-215KTL-H0
|
5
|
A leading global technology company founded in 1987 in Shenzhen, China. Considered a Tier 1 manufacturer by BloombergNEF and S&P Global.
|
|
Racking
|
MTR / Arcol Estruturas (MTR Solar)
Fixed Ground-Mount Structure
|
1
|
MTR Solar is a Brazilian manufacturer specializing in structural systems for ground-mounted solar plants. Manufactured using hot-dip galvanized structural steel and engineered in accordance with applicable Brazilian wind and structural standards.
|
|
CCTV
|
Cameras - Hikvision
NVR - Intelbras
|
1 PTZ camera, 3 internal dome cameras, and 4 external bullet cameras
|
Hikvision is a leading global manufacturer of video surveillance and security technology.
Intelbras is a Brazilian technology company founded in 1976 that specializes in the manufacturing of security and network solutions.
|
|
Permit
|
Description
|
Status
|
|
Tree Removal Permit
|
An environmental authorization required when a project involves the removal or clearing of native vegetation.
|
Not Applicable
|
|
Environmental License / Environmental Exemption Declaration
|
Municipal environmental authority declaration confirming that the Project is exempt from environmental licensing requirements.
|
Complete
|
|
Fire Department Certificate / Exemption Declaration
|
Municipal Fire Department declaration confirming that the Projects are exempt from fire safety permitting requirements.
|
In Progress
|
|
Category
|
Documents
|
|
Corporate
|
Company registration documents; Insurance Policies; Operating License and applicable permits
|
|
Financial
|
Income Tax Return; Balance Sheet; Cash Flow Statement; Tax Status Report
|
|
Experience & Qualifications
|
Service Provider Portfolio (location, capacity and stage); Technical responsibility and experience certificates; Commercial references; Technical/Regulatory Compliance Certificates, if applicable
|
|
Personnel
|
Field employee registration records; Occupational Health Certificates
|
|
Certificates
|
Municipal, State and Federal Tax Clearance Certificates; Social Security/FGTS Compliance Certificate; Labor Debt Clearance Certificate
|
|
Safety
|
PPE issuance records; Occupational Health Program; Risk Management Program; Safety Training Certificates
|
|
Safety Measure
|
Description
|
|
Risk Inventory
|
Tool to identify, eliminate, and/or mitigate risks for all O&M activities.
|
|
Emergency Response Plan
|
Procedures to respond effectively to emergencies and minimize risks to personnel, assets and the environment.
|
|
Occupational Health Medical Control Program
|
Medical examinations (pre-employment and periodic) to evaluate employee fitness for field activities.
|
|
Personal Protective Equipment (PPE)
|
Equipment to protect workers against occupational hazards.
|
|
Safety Barriers
|
Physical barriers installed in Energea's SPEs to isolate risk areas and prevent unauthorized access.
|
|
Safety Signage
|
Mandatory signage installed in the plant:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Courses and Training
|
O&M safety trainings in compliance with Brazilian standards:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Dollars (USD)
|
$/Wdc (USD)
|
|
Acquisition Costs
|
$243,964.00
|
$0.1700
|
|
|
|
|
|
Project Hard Costs
|
$7,366.00
|
$0.0051
|
|
|
|
|
|
Project Soft Costs
|
$1,534.00
|
$0.0011
|
|
|
|
|
|
Developer Fee
|
$12,259.00
|
$0.0085
|
|
|
|
|
|
Total CAPEX
|
$265,124.00
|
$0.1847
|
|
Description
|
Cost per Month
|
|
Operations & Maintenance
|
R$ 1,650.00 / month
|
|
Security
|
R$ 28,500.00 / month
|
|
Modules Cleaning
|
R$ 7,000.00 / year
|
|
Land Rental
|
R$ 3,750.00 / month
|
|
Insurance
|
R$ 20,000.00 / year
|
|
Utilities
|
R$ 1,719.90 / month
|
|
Banking Fees
|
R$ 500.00 / month
|
|
Credit Management Software
|
4% of gross revenue
|
|
Entity Expenses
|
R$ 300.00 / month
|
|
Applied Taxes
|
|||||
|
Total Rental Revenue (net of consortium expenses)
|
R$ 8,022,275.74
|
||||
|
Total Service Revenue (net)
|
R$ 1,653,891.42
|
||||
|
Total Gross Revenue
|
R$ 9,673,126.42
|
||||
|
|
|
||||
|
Presumed profit Taxable Income (32%)
|
R$ 3,095,400.45
|
||||
|
|
|||||
|
Taxes
|
Base Rate
|
Application
|
$BRL Amount Calculated
|
Effective Rate on Gross Rev
|
|
|
PIS&COFINS
|
7.00%
|
% of Gross Revenue
|
R$ 677,118.85
|
7.00%
|
|
|
ISS
|
5.00%
|
% of Service Revenue
|
R$ 84,071.62
|
0.87%
|
|
|
ICMS**
|
32.00%
|
% of Sales Revenue
|
R$ 0.00
|
0.00%
|
|
|
IRPJ
|
15.00% + 10.00%
|
15% of Taxable Income, plus 10% above the model's R$240,000 annual threshold
|
R$ 547,362.86
|
5.66%
|
|
|
CSLL
|
9.00%
|
% of Taxable Income
|
R$ 278,586.04
|
2.88%
|
|
|
Total Taxes
|
R$ 1,587,139.37
|
16.41%
|
|||
|
Corporate Name
|
Energea Nova Friburgo Ltda.
|
|
Incorporation Date
|
07/08/2017
|
|
CNPJ
|
28.356.148/0001-82
|
|
Address
|
R. Barão de Jaguaripe 280/501, Ipanema/RJ
|
|
Structure
|
Brazilian Limited Liability Company
|
|
Quotaholder
|
Energea Portfolio 2 LP
|
|
Management
|
Mike Silvestrini
Isabella Vieira Mendonça
|
|
Contract
|
Quota Purchase Agreement
|
|
Date
|
September 1st, 2026
|
|
Parties
|
Victory Hill Holdings Brasil S.A. as Seller
Energea Portfolio 2 LP as Purchaser |
|
Object
|
Acquisition of all the rights, title and interest of Seller in and to the quotas of Energea Nova Friburgo Ltda., free and clear of any and all liens and encumbrances
|
|
Purchase Price
|
R$ 1,169,017.40
|
|
Contract
|
Ground Lease Agreement
|
|
Lessor
|
Altair José da Rosa
|
|
Lessee
|
Energea Nova Friburgo Ltda
|
|
Lease Execution Date
|
Original Agreement Date: November 2019
First Amendment: May 15, 2026
|
|
Site
|
Estrada Friburgo Teresopolis, Três Cachoeiras, Nova Friburgo, Rio de Janeiro, Brazil
|
|
Total Parcel Area
|
25.8423 hectares
|
|
Leased Area
|
1.8037 hectares
|
|
Lease Term
|
25 years
|
|
Lease Extension
|
The lessee has the ability to request an extension
|
|
Base Rent
|
R$1,500.00 per hectare per month, with the first payment due from the sixth month following possession.
|
|
Rent Escalation
|
Annually by IPCA
|
|
Decommissioning
|
Energea is responsible for removing its project improvements/equipment and returning the property to its original condition.
|
|
Assignment
|
Lessee may assign or transfer some or all of its interest in the lease with the Lessor's prior written consent. Lessor cannot assign the lease or any interest in it without Energea's prior written consent.
|
|
Contract
|
Property Sublease and Plant Rental Agreement
|
|
Parties
|
Energea Nova Friburgo Ltda. As Lessor
Águas de Nova Friburgo Ltda. As Lessee
|
|
Agreement Date
|
June 9, 2019
|
|
Object
|
Sublease of the property and rental of the 1 MWac CGF Boa Vista plant, for remote self-consumption (autoconsumo remoto) by the Lessee's consumer units under REN 482/2012. Credits are allocated across about 50 Lessee consumer units.
|
|
Term
|
15 years
|
|
Initial Rental Payment
|
R$50,000.00/month, fixed and payable regardless of generation
|
|
Payment Terms
|
By the 10th of the following month. Late payment carries a 2% fine and 1% monthly interest pro rata die, adjusted by IPCA.
|
|
Rent Escalation
|
IPCA annually from the first payment
|
|
Termination
|
No penalty: uncured breach after 15 days' notice; expropriation, or loss of possession not reversed in 90 days; insolvency; anti-corruption breach by the Lessor's group; conditions not met; force majeure over 90 days; revocation of permits or regulatory restriction.
With penalty: breach uncured after 60 days, or termination for convenience on 90 days' notice. The Lessee pays 50% / 40% / 30% / 20% of the remaining rent (years 1-5 / 6-8 / 9-11 / 12-15). The Lessor pays 21.5% / 17.1% / 12.9% / 8.6%. No penalty if the net-metering system is abolished. Termination ends all related contracts between the parties.
|
|
Governing Law
|
Brazilian law. CBMA arbitration seated in Rio de Janeiro, 3 arbitrators, in Portuguese. Rio de Janeiro courts for interim and enforcement measures.
|
|
Contract
|
Operation & Maintenance Agreement
|
|
Parties
|
Energea Nova Friburgo Ltda. as Contractor;
Águas de Nova Friburgo Ltda. as Contracting Party;
Gera Energia Brasil S.A. as intervening party, jointly liable with the Contractor
|
|
Date
|
June 9, 2019
|
|
Object
|
O&M of the plant to achieve the Expected Performance, plus grid connection management
|
|
Term
|
15 years from the start of O&M services.
|
|
Price
|
TSm = [TCm × (1 - 21%)] × CEm - TUSDg - ALm - TGm. In words: the utility tariff the consumer units would otherwise pay (green flag, including ICMS/PIS/COFINS and the sanitation discount) × 79% × compensated energy. From that, deduct the plant's TUSD bill, the sublease rent and the Gera management fee. A negative result carries forward as a credit. After 3 consecutive negative months, the Contracting Party may deduct the difference from the next month's rent.
|
|
Minimum Discount
|
21%, fixed for the term regardless of tariff changes. It assumes the ICMS exemption on injected energy; if ICMS becomes chargeable, the discount is revised. For regulatory or tax impacts allocated to the Contracting Party, a rebalancing table reduces the discount gradually to 9.25%.
|
|
Minimum Generation and Minimum Consumption
|
Expected Performance is 150 MWh/month. The Contractor guarantees 90% of it (Assured Performance, 135 MWh/month), tested annually after the first 4 months of operation. Any shortfall in savings is credited on the next invoice; failure to credit within 30 days of the annual test is a termination event with penalty. The Contracting Party must consume at least 80% of Expected Performance (120 MWh/month) and use all credits before their 60-month expiry.
|
|
Payment Terms
|
Invoice by the 5th business day; payment 10 business days after receipt. Late payment carries a 2% fine and 1% monthly interest.
|
|
Termination
|
Same penalty scale as the sublease.
The Contracting Party may terminate without penalty on: end of net metering; uncured breach (60 days); a tax change that makes the project uneconomic and cannot be rebalanced; loss of possession for more than 90 days; force majeure over 90 days. If the ESCO contract is terminated for Gera's default and no replacement manager is found within 60 days, the Contracting Party may terminate all contracts without penalty. Termination of the O&M terminates the sublease.
|
|
Governing Law
|
Brazilian law. CBMA arbitration seated in Rio de Janeiro. Rio de Janeiro courts for interim and enforcement measures.
|
|
Contract
|
Energy Management Services Agreement (ESCO)
|
|
Parties
|
Gera Energia Brasil S.A. as Contractor;
Águas de Nova Friburgo Ltda. as Contracting Party;
Energea Nova Friburgo Ltda. as intervening party, jointly liable for all of Gera's obligations
|
|
Date
|
June 9, 2019
|
|
Object
|
Energy management: utility representation, credit allocation, monthly measurement and reporting
|
|
Term
|
15 years from the start of credit compensation, or until the remaining credits are used
|
|
Price
|
TGm = TCm × 5% × CEm (5% of the gross tariff value of the credits allocated)
|
|
Termination
|
By the Contracting Party for loss of net metering, loss of possession, force majeure over 90 days, or Gera's uncured breach (60 days). For Gera's breach, Gera pays a fine of 50% of its last 6 months' fees. For convenience on 90 days' notice, or for non-payment: 50% / 40% / 30% / 20% of the remaining fees. Not automatically terminated by termination of the other contracts.
|
|
Governing Law
|
Brazilian law. CBMA arbitration seated in Rio de Janeiro.
|
|
Contract
|
Agreement for the Provision of Operation and Maintenance Services
|
|
Parties
|
Energea Nova Friburgo Ltda. As Owner
Run&Leme Comercial Ltda. As Contractor
|
|
Date
|
April 6, 2026
|
|
Object
|
Full-scope O&M: 24/7 remote monitoring, preventive and corrective maintenance, security, landscaping and erosion control, spare parts management, enforcement of equipment warranties, HSES compliance, and monthly and annual reporting. The Contractor stays fully liable for its subcontractors.
|
|
Term
|
36 months.
|
|
Contract Price
|
R$20,000.00/month, fixed and all-inclusive: labor, materials, consumables, taxes and charges. Paid separately: spare parts, reimbursed at cost after Energea approves one of three quotes; module cleaning at R$1,800 per mobilization plus R$2.45 per module; vegetation cutting per proposal.
|
|
Payment Terms
|
Due on the 1st day of the month in which services are performed, so in advance. No payment is due unless the Contractor has met all its obligations (4.4). Payments are withheld while labor and social security compliance documents are outstanding.
|
|
Performance Standards
|
Response times: 4 hours if more than 50% of the plant is down, 8 hours for 11-50%, 24 hours for under 11%, and 1 hour for fire or intrusion. The clock starts at 6:00 am for failures after 6:00 pm. There is no availability or performance guarantee and no liquidated damages.
|
|
Termination
|
By the Owner: breach uncured after 30 days' notice; non-compliance with specifications; insolvency; anti-corruption breach or negative public exposure; insurance lapsed and not replaced within 30 days. For convenience: the Owner on 60 days' notice with no compensation; the Contractor on 120 days' notice. By the Contractor: payment 60 days overdue; Owner insolvency; anti-corruption breach. Either party if force majeure interrupts services for more than 90 days, on 30 days' notice. On any termination, the Contractor must keep performing until a replacement takes over and must support the transition.
|
|
Liability
|
The Contractor's liability is capped at 12 months of the Price (R$240,000), except for fraud, gross negligence or willful misconduct. No indirect damages or lost profits. Mutual indemnity for bodily injury, property damage and breach of law.
|
|
Insurance
|
Accident and civil liability: R$ 5,000,000 each. Vehicles: R$500,000. Labor and workers' compensation: R$3,000,000. The Contractor pays deductibles on Owner-policy claims caused by it.
|
|
Governing Law
|
Brazilian law. Courts of the City of São Paulo/SP (no arbitration). The English version prevails.
|
|
|
Document Name
|
Status
|
|
SPE
|
Social Contract
|
Confirmed
|
|
National Registration
|
Confirmed
|
|
|
State and Municipal Registration
|
Confirmed
|
|
|
Purchase and Sale Agreement
|
Confirmed
|
|
|
Site
|
Site Photos
|
Confirmed
|
|
Land Owner Documentation
|
Confirmed
|
|
|
Property Lease Agreement
|
Confirmed
|
|
|
Blocking Mining Rights
|
Confirmed
|
|
|
Site Polygonal
|
Confirmed
|
|
|
Design and Application
|
Energy Resource Study
|
Confirmed
|
|
Interconnection
|
Parecer de Acesso
|
Confirmed
|
|
CUSD
|
Confirmed
|
|
|
CCER
|
Confirmed
|
|
|
Permit
|
Firefighter Permit (AVCB)
|
Confirmed
|
|
Environmental License
|
Confirmed
|
|
|
Construction Permit (Alvara)
|
Confirmed
|
|
|
Operational License (LO)
|
Confirmed
|
|
|
Revenue Agreement
|
Confirmed
|
|
|
O&M Agreement
|
Confirmed
|
|
|
Offtaker
|
Project Model
|
Confirmed
|
|
O&M
|
Social Contract
|
Confirmed
|
|
Investment
|
National Registration
|
Confirmed
|
|
|
ENERGEA NOVA FRIBURGO I LTDA
|
|||||||||
|
|
CONSOLIDATED BALANCE SHEETS
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|||||||||
|
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
R$ 49,558
|
R$ 60,243
|
R$ 57,474
|
R$ 55,795
|
R$ 56,995
|
R$ 58,209
|
R$ 59,484
|
R$ 60,822
|
R$ 62,227
|
R$ 63,703
|
|
Accounts receivable
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Prepaid expenses and other current assets
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total current assets
|
49,558
|
60,243
|
57,474
|
55,795
|
56,995
|
58,209
|
59,484
|
60,822
|
62,227
|
63,703
|
|
Property and equipment
|
1,278,808
|
1,379,010
|
1,379,010
|
1,379,010
|
1,379,010
|
1,379,010
|
1,379,010
|
1,379,010
|
1,379,010
|
1,379,010
|
|
Depreciation
|
(21,475)
|
(73,978)
|
(128,818)
|
(183,659)
|
(238,499)
|
(293,339)
|
(348,180)
|
(403,020)
|
(457,861)
|
(512,701)
|
|
Tax credits
|
546
|
546
|
546
|
546
|
546
|
546
|
546
|
546
|
546
|
546
|
|
Other assets
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total assets
|
R$ 1,307,436
|
R$ 1,365,821
|
R$ 1,308,211
|
R$ 1,251,692
|
R$ 1,198,051
|
R$ 1,144,425
|
R$ 1,090,859
|
R$ 1,037,357
|
R$ 983,922
|
R$ 930,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
R$ 0
|
R$ 0
|
R$ 0
|
R$ 0
|
R$ 0
|
R$ 0
|
R$ 0
|
R$ 0
|
R$ 0
|
R$ 0
|
|
Short-term debt
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Accrued expenses and other current liabilities
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total current liabilities
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Tax payable
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-term debt
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other liabilities
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total liabilities
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
1,296,008
|
1,396,210
|
1,396,210
|
1,396,210
|
1,396,210
|
1,396,210
|
1,396,210
|
1,396,210
|
1,396,210
|
1,396,210
|
|
Retained earnings
|
11,428
|
(30,389)
|
(87,998)
|
(144,518)
|
(198,158)
|
(251,785)
|
(305,350)
|
(358,852)
|
(412,287)
|
(465,652)
|
|
Total stockholders' equity
|
1,307,436
|
1,365,821
|
1,308,211
|
1,251,692
|
1,198,051
|
1,144,425
|
1,090,859
|
1,037,357
|
983,922
|
930,558
|
|
Total liabilities and stockholders' equity
|
R$ 1,307,436
|
R$ 1,365,821
|
R$ 1,308,211
|
R$ 1,251,692
|
R$ 1,198,051
|
R$ 1,144,425
|
R$ 1,090,859
|
R$ 1,037,357
|
R$ 983,922
|
R$ 930,558
|
|
|
ENERGEA NOVA FRIBURGO I LTDA
|
|||||||||
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|||||||||
|
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
|
Gross revenue
|
R$ 273,792
|
R$ 672,854
|
R$ 680,061
|
R$ 666,832
|
R$ 692,785
|
R$ 727,424
|
R$ 763,795
|
R$ 801,985
|
R$ 842,084
|
R$ 884,189
|
|
Taxes on revenue:
|
|
|
|
|
|
|
|
|
|
|
|
PIS / COFINS
|
19,165
|
47,100
|
47,604
|
46,678
|
48,495
|
50,920
|
53,466
|
56,139
|
58,946
|
61,893
|
|
ISS
|
4,090
|
3,202
|
2,210
|
1,141
|
992
|
1,042
|
1,094
|
1,149
|
1,206
|
1,267
|
|
Total taxes on revenue
|
23,255
|
50,302
|
49,814
|
47,819
|
49,487
|
51,962
|
54,560
|
57,288
|
60,152
|
63,160
|
|
Net revenue
|
250,537
|
622,553
|
630,247
|
619,013
|
643,298
|
675,462
|
709,236
|
744,697
|
781,932
|
821,029
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Operations and maintenance
|
80,000
|
183,000
|
192,150
|
201,758
|
211,845
|
222,438
|
233,560
|
245,238
|
257,499
|
270,374
|
|
Security
|
28,500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Module cleaning
|
7,000
|
7,350
|
7,718
|
8,103
|
8,509
|
8,934
|
9,381
|
9,850
|
10,342
|
10,859
|
|
Land or roof rental
|
19,778
|
45,750
|
48,038
|
50,439
|
52,961
|
55,609
|
58,390
|
61,309
|
64,375
|
67,594
|
|
Insurance
|
26,959
|
21,000
|
22,050
|
23,153
|
24,310
|
25,526
|
26,802
|
28,142
|
29,549
|
31,027
|
|
Utilities
|
7,686
|
20,983
|
22,032
|
23,134
|
24,290
|
25,505
|
26,780
|
28,119
|
29,525
|
31,001
|
|
Credit management
|
8,732
|
26,914
|
27,202
|
26,673
|
27,711
|
29,097
|
30,552
|
32,079
|
33,683
|
35,368
|
|
Banking fees
|
2,136
|
6,100
|
6,405
|
6,725
|
7,062
|
7,415
|
7,785
|
8,175
|
8,583
|
9,012
|
|
Interest penalty
|
169
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Legal expenses
|
(11,541)
|
0
|
37,995
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operational management fees
|
4,280
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Entity expenses
|
1,925
|
3,660
|
3,843
|
4,035
|
4,237
|
4,449
|
4,671
|
4,905
|
5,150
|
5,407
|
|
Total costs and expenses
|
175,624
|
314,757
|
367,433
|
344,020
|
360,925
|
378,972
|
397,920
|
417,816
|
438,707
|
460,642
|
|
Income from operations
|
74,912
|
307,796
|
262,814
|
274,993
|
282,372
|
296,491
|
311,315
|
326,881
|
343,225
|
360,386
|
|
Interest and other income (expense), net
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation and amortization
|
(21,475)
|
(52,502)
|
(54,840)
|
(54,840)
|
(54,840)
|
(54,840)
|
(54,840)
|
(54,840)
|
(54,840)
|
(54,840)
|
|
Income before provision for income taxes
|
53,437
|
255,293
|
207,974
|
220,152
|
227,532
|
241,650
|
256,475
|
272,041
|
288,385
|
305,546
|
|
Provision for income taxes
|
21,645
|
52,131
|
52,721
|
51,602
|
53,737
|
56,845
|
60,262
|
63,987
|
67,997
|
72,390
|
|
Net income
|
R$ 31,792
|
R$ 203,162
|
R$ 155,253
|
R$ 168,551
|
R$ 173,795
|
R$ 184,805
|
R$ 196,213
|
R$ 208,054
|
R$ 220,388
|
R$ 233,156
|
|
|
ENERGEA NOVA FRIBURGO I LTDA
|
|||||||||
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|||||||||
|
|
2026
|
2027
|
2028
|
2029
|
2030
|
2031
|
2032
|
2033
|
2034
|
2035
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
R$ 31,792
|
R$ 203,162
|
R$ 155,253
|
R$ 168,551
|
R$ 173,795
|
R$ 184,805
|
R$ 196,213
|
R$ 208,054
|
R$ 220,388
|
R$ 233,156
|
|
Adjustments in net income:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
21,475
|
52,502
|
54,840
|
54,840
|
54,840
|
54,840
|
54,840
|
54,840
|
54,840
|
54,840
|
|
Other
|
(546)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Prepaid expenses and other current assets
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other assets
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Accounts payable
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other liabilities
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net cash provided by operating activities
|
52,722
|
255,664
|
210,094
|
223,391
|
228,635
|
239,645
|
251,053
|
262,894
|
275,228
|
287,997
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment, net
|
(1,278,808)
|
(100,201)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other investing activities, net
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net cash used in investing activities
|
(1,278,808)
|
(100,201)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
Issuance (repayment) of debt
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Issuance (reduction) of equity capital
|
1,296,008
|
100,201
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Distributions paid to investors
|
(20,365)
|
(244,979)
|
(212,862)
|
(225,070)
|
(227,436)
|
(238,431)
|
(249,778)
|
(261,555)
|
(273,823)
|
(286,521)
|
|
Net cash used in financing activities
|
1,275,644
|
(144,778)
|
(212,862)
|
(225,070)
|
(227,436)
|
(238,431)
|
(249,778)
|
(261,555)
|
(273,823)
|
(286,521)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
49,558
|
10,685
|
(2,769)
|
(1,679)
|
1,200
|
1,214
|
1,275
|
1,338
|
1,405
|
1,476
|
|
Cash at beginning of the period
|
0
|
49,558
|
60,243
|
57,474
|
55,795
|
56,995
|
58,209
|
59,484
|
60,822
|
62,227
|
|
Cash at end of the period
|
R$ 49,558
|
R$ 60,243
|
R$ 57,474
|
R$ 55,795
|
R$ 56,995
|
R$ 58,209
|
R$ 59,484
|
R$ 60,822
|
R$ 62,227
|
R$ 63,703
|