EUR ’000 | Notes | 2022 | Restated |
| 2021 | |||
Interest revenue | 8, 24 | ||
Servicing fee revenue | 8 | ||
Total revenue | |||
| Operating expenses: | |||
Impairment loss on loans to customers | 4.2, 10 | ( | ( |
Bank and lending costs | 10 | ( | ( |
Personnel expense | 9 | ( | ( |
Selling and marketing expense | 10 | ( | ( |
General and administrative expense | 10 | ( | ( |
Depreciation and amortisation | 10, 15-17 | ( | ( |
Operating profit | |||
Other income | 11 | ||
Other expense | 11, 24 | ( | ( |
Profit before interests and taxes ("EBIT") | |||
Finance income | 12 | ||
Finance costs | 12, 24 | ( | ( |
Profit before income taxes | |||
Income tax expense | 13 | ( | ( |
Profit (loss) from continuing operations | |||
Loss from discontinued operations | ( | ||
Profit (loss) for the year | ( | ||
Earnings (loss) per share: | 14, 24 | ||
Weighted average number of ordinary shares in issue | |||
Earnings (loss) per share from continuing operations, EUR | ( | ||
Earnings (loss) per share from discontinued operations, EUR | ( | ||
Total earnings (loss) per share, EUR | ( |
EUR ’000 | 2022 | Restated 2021 |
Profit from continuing operations | ||
| Other comprehensive income (expense) from continuing operations: | ||
| Items that may be reclassified to profit or loss | ||
Currency translation difference from continuing operations | ( | ( |
Currency translation difference from discontinued operations | ||
Total other comprehensive income (loss) from continuing operations | ( | |
Total comprehensive income (loss) from continuing operations | ||
Total comprehensive loss from discontinued operations | ( | |
Total comprehensive income (loss) for the period | ( |
| 31 December | Restated | Restated | ||
EUR ’000 | Notes | 2022 | 31 December | 1 January |
| 2021 | 2021 | |||
| ASSETS | ||||
| Non-current assets: | ||||
Property, plant and equipment | 15 | |||
Right-of-use assets | 16 | |||
Intangible assets | 17 | |||
Deferred tax assets | 13 | |||
Loans to customers | 18, 24 | |||
Other non-current financial assets | 18 | |||
Total non-current assets | ||||
| Current assets: | ||||
Loans to customers | 18, 24 | |||
Other current financial assets | 18 | |||
Derivative financial assets | 18 | |||
Current tax assets | 13 | |||
Prepaid expenses and other current assets | 19 | |||
Cash and cash equivalents | 4.2, 18 | |||
Total current assets | ||||
Total assets | ||||
| EQUITY AND LIABILITIES | ||||
| Equity: | ||||
Share capital | ||||
Treasury shares | ( | ( | ( | |
Retained earnings | ||||
Perpetual bonds | 2.3 | |||
Unrestricted equity reserve | ||||
Translation differences | 24 | ( | ( | ( |
Other reserves | ||||
Total equity | ||||
| Liabilities: | ||||
| Non-current liabilities: | ||||
Long-term borrowings | 20 | |||
Deposits from customers | 20 | |||
Other non-current finance liabilities | 1.1, 20 | |||
Lease liabilities | 16, 20 | |||
Deferred tax liabilities | 13 | |||
Total non-current liabilities | ||||
| Current liabilities: | ||||
Short-term borrowings | 20 | |||
Deposits from customers | 20 | |||
Derivative financial liabilities | 20 | |||
Lease liabilities | 16, 20 | |||
Current tax liabilities | 13, 24 | |||
Trade payables | 20 | |||
Accruals and other current liabilities | 20, 21 | |||
Total current liabilities | ||||
Total liabilities | ||||
Total equity and liabilities |
EUR ’000 | Notes | 2022 | Restated 2021 |
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
Profit (loss) for the year | ( | ||
| Adjustments for: | |||
Depreciation and amortisation | 10, 15, 16, 17 | ||
Finance costs, net | 12 | ||
Tax on income from operations | 13 | ||
Other adjustments | ( | ( | |
Impairments on loans | |||
| Working capital changes: | |||
Increase (-) / decrease (+) in current receivables | ( | ||
Increase (+) / decrease (-) in trade payables and other liabilities | ( | ( | |
Interest paid | ( | ( | |
Interest received | |||
Income taxes paid | ( | ( | |
| Net cash flows from operating activities before movements | |||
| in loan portfolio | |||
Movements in gross portfolio | 4.2 | ( | ( |
Net cash flows used in operating activities | ( | ( | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
Purchase of tangible and intangible assets | 15, 16, 17 | ( | ( |
Purchase of investments and other assets | ( | ( | |
Disposal of subsidiaries | 6 | ( | |
Purchase of non-current financial assets | ( | ||
Net cash flows used in investing activities | ( | ( | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Proceeds from issue of perpetual bonds | |||
Repayment of long-term borrowings | 20 | ( | |
Repayment of short-term borrowings | 20 | ( | ( |
Perpetual bonds interests and issuance costs | 1.12.3 | ( | ( |
Repayment of finance lease liabilities | ( | ( | |
Proceeds from long-term borrowings | |||
Proceeds from short-term borrowings | |||
Deposits from customers | |||
Net cash flows from (used in) financing activities | ( | ||
Cash and cash equivalents, as at 1 January | 18 | ||
Exchange gains (losses) on cash and cash equivalents | ( | ( | |
Net increase in cash and cash equivalents | ( | ||
Cash and cash equivalents, as at 31 December | 18, 4.2 |
EUR ’000 | Share | Treasury | Retained | Perpetual | Unrestricted | Translation | Other | Total equity |
| capital | shares | earnings | bonds | equity reserve | differences | reserves | ||
| As at 1 January 2021 | ( | ( | ||||||
Restatement and adjustments to opening balance | ||||||||
| Comprehensive income | ||||||||
| Restated profit or loss | ( | ( | ||||||
| Restated currency translation | ( | |||||||
| difference | ||||||||
| Total comprehensive income | ( | ( | ||||||
| Transactions with owners | ||||||||
| Proceeds from perpetual | ||||||||
| bonds | ||||||||
Perpetual bonds interests and issuance costs | ( | ( | ||||||
| Share-based payments (Note | ||||||||
| 22) | ||||||||
| Other changes | ( | ( | ||||||
| Total transactions with owners | ( | |||||||
| Restated as at 31 December 2021 | ( | ( | ||||||
| Restated as at 1 January 2022 | ( | ( | ||||||
| Comprehensive income | ||||||||
| Profit or loss | ||||||||
| Currency translation difference | ( | ( | ( | |||||
| Total comprehensive income | ( | |||||||
| Transactions with owners | ||||||||
| Proceeds from perpetual | ||||||||
| bonds | ||||||||
Perpetual bonds interests and issuance costs | ( | ( | ||||||
| Share-based payments (Note | ||||||||
| 22) | ||||||||
| Other changes | ( | ( | ( | |||||
| Total transactions with owners | ( | ( | ( | |||||
| As at 31 December 2022 | ( | ( |
| Title | Key requirements | Effective Date | ||||||||||||
The | amendment | to | IAS | 16 | Property, | Plant | and | Equipment | (PP&E) | |||||
| prohibits an entity from deducting from the cost of an item of PP&E any | ||||||||||||||
| Property, Plant and | proceeds received from selling items produced while the entity is | |||||||||||||
| Equipment: Proceeds | preparing the asset for its intended use. It also clarifies that an entity is | |||||||||||||
| before intended use | atesting whether the asset is functioning properly when it assesses the | 1 January 2022 | ||||||||||||
| – Amendments to IAS 16 | technical | and | physical | performance | of | the | asset. | The | financial | |||||
| performance of the asset is not relevant to this assessment. Entities | ||||||||||||||
| must disclose separately the amounts of proceeds and costs relating to | ||||||||||||||
| items produced that are not an output of the entity’s ordinary activities. | ||||||||||||||
| Minor amendments were made to IFRS 3 Business Combinations to | ||||||||||||||
update | the | references | to | the | Conceptual | Framework | for | Financial | ||||||
| Reference to the | Reporting and add an exception for the recognition of liabilities and | |||||||||||||
| Conceptual Framework | contingent liabilities within the scope of IAS 37 Provisions, Contingent | 1 January 2022 | ||||||||||||
| – Amendments to IFRS 3 | Liabilities and Contingent Assets and IFRIC 21 Levies. The amendments | |||||||||||||
| also confirm that contingent assets should not be recognised at the | ||||||||||||||
date. | acquisition | These | updates | do | not | change | the | accounting | ||||||
| requirements for business combinations. | ||||||||||||||
| The amendment to IAS 37 clarifies that the direct costs of fulfilling a | ||||||||||||||
| Onerous Contracts – Cost | contract include both the incremental costs of fulfilling the contract | |||||||||||||
| of Fulfilling a Contract | and an allocation of other costs directly related to fulfilling contracts. | 1 January 2022 | ||||||||||||
| Amendments to IAS 37 | Before recognising a separate provision for an onerous contract, the | |||||||||||||
| entity recognises any impairment loss that has occurred on assets used | ||||||||||||||
| in fulfilling the contract. | ||||||||||||||
| in the 10% test for derecognition of financial liabilities. | The following improvements were finalised in May 2020: | • IFRS 9 Financial Instruments – clarifies which fees should be included | ||||||||||||
| • IFRS 16 Leases – amendment of illustrative example 13 to remove the | ||||||||||||||
| Annual Improvements to | illustration | of | payments | from | the | lessor | relating | to | leasehold | |||||
| IFRS Standards 2018– | incentives. | improvements, to remove any confusion about the treatment of lease | 1 January 2022 | |||||||||||
| 2020 | • IAS 41 Agriculture – removal of the requirement for entities to exclude | |||||||||||||
| cash flows for taxation when measuring fair value under IAS 41. This | ||||||||||||||
| amendment is intended to align with the requirement in the standard | ||||||||||||||
| to discount cash flows on a post-tax basis. | ||||||||||||||
AUS$ Millions: 2020Q3/2021Q2 prices | 2023 | 2024 | 2025 |
Baseline | 188,304 | 193,129 | 201,378 |
Downside | 188,314 | 192,846 | 200,940 |
Upside | 194,291 | 194,291 | 202,770 |
Real millions: 2000 prices | 2023 | 2024 | 2025 |
Baseline | 129,984 | 130,496 | 131,371 |
Downside | 129,438 | 130,417 | 131,035 |
Upside | 132,193 | 132,193 | 132,085 |
Lev millions: chained 2015 prices | 2023 | 2024 | 2025 |
Baseline | 9,013 | 9,238 | 9,455 |
Downside | 8,977 | 9,163 | 9,360 |
Upside | 9,134 | 9,402 | 9,594 |
Kunas Millions 2015 prices | 2023 | 2024 | 2025 |
Baseline | 21,678 | 22,478 | 23,156 |
Downside | 21,697 | 22,537 | 23,209 |
Upside | 22,718 | 22,718 | 23,349 |
Annualised % | 2023 | 2024 | 2025 |
Baseline | 4.09 | 3.74 | 3.61 |
Downside | 4.36 | 4.11 | 4.14 |
Upside | 3.92 | 3.50 | 3.43 |
Kroner billions: 2010 prices | 2023 | 2024 | 2025 |
Baseline | 86 | 89 | 92 |
Downside | 86 | 89 | 92 |
Upside | 87 | 90 | 93 |
Euro millions: chained 2015 prices | 2023 | 2024 | 2025 |
Baseline | 2,189 | 2,304 | 2,387 |
Downside | 2,146 | 2,270 | 2,362 |
Upside | 2,206 | 2,330 | 2,412 |
Euro billions: 2015 prices | 2023 | 2024 | 2025 |
Baseline | 10 | 11 | 11 |
Downside | 10 | 11 | 11 |
Upside | 11 | 11 | 11 |
Euro billions: chained 2015 prices | 2023 | 2024 | 2025 |
Baseline | 271 | 278 | 283 |
Downside | 267 | 275 | 279 |
Upside | 276 | 283 | 286 |
Euro millions: chained 2015 prices | 2023 | 2024 | 2025 |
Baseline | 946 | 977 | 992 |
Downside | 930 | 964 | 980 |
Upside | 960 | 993 | 1,005 |
Euro Billons: chained 2015 prices | 2023 | 2024 | 2025 |
Baseline | 33 | 34 | 34 |
Downside | 33 | 34 | 34 |
Upside | 34 | 34 | 34 |
Kroner billions: chained 2020 prices | 2023 | 2024 | 2025 |
Baseline | 318 | 322 | 327 |
Downside | 316 | 320 | 325 |
Upside | 321 | 326 | 330 |
Annualised % | 2023 | 2024 | 2025 |
Baseline | 6.08 | 4.88 | 4.88 |
Downside | 6.35 | 5.24 | 5.36 |
Upside | 5.87 | 4.71 | 4.70 |
Annualised % | 2023 | 2024 | 2025 |
Baseline | 2.46 | 2.16 | 2.18 |
Downside | 2.71 | 2.60 | 2.67 |
Upside | 2.22 | 2.04 | 2.04 |
Euro millions | 2023 | 2024 | 2025 |
Baseline | 2,670 | 2,744 | 2,807 |
Downside | 2,624 | 2,703 | 2,773 |
Upside | 2,703 | 2,800 | 2,861 |
Kronor millions: chained 2021 prices | 2023 | 2024 | 2025 |
Baseline | 212,354 | 216,694 | 220,849 |
Downside | 211,945 | 216,345 | 220,487 |
Upside | 214,176 | 218,966 | 223,567 |
Kronor billions: 2010 prices | 2023 | 2024 | 2025 |
Baseline | 84 | 87 | 91 |
Downside | 84 | 87 | 90 |
Upside | 89 | 89 | 92 |
% | 2023 | 2024 | 2025 |
Baseline | 6 | 6 | 5 |
Downside | 8 | 7 | 7 |
Upside | 6 | 6 | 5 |
% | 2023 | 2024 | 2025 |
Baseline | 7 | 7 | 6 |
Downside | 8 | 7 | 7 |
Upside | 6 | 6 | 6 |
Euro billions: chained 2015 prices | 2023 | 2024 | 2025 |
Baseline | 33 | 34 | 34 |
Downside | 33 | 34 | 34 |
Upside | 34 | 34 | 34 |
Kronor millions: chained 2021 prices | 2023 | 2024 | 2025 |
Baseline | 206,472 | 212,329 | 217,274 |
Downside | 204,966 | 209,527 | 213,502 |
Upside | 215,473 | 215,473 | 221,174 |
EUR ’000 | 2022 | Restated 2021 |
Loans to customers (gross) | 619,794 | 573,708 |
Cash and cash equivalents | 153,325 | 301,592 |
| Other financial assets at amortised cost: | ||
Receivables from banks | 4,362 | 5,108 |
Receivables from sold portfolio | 2,263 | 4,657 |
Other non-current financial assets | 28,883 | 6,215 |
Other current financial assets | 3,701 | 3,579 |
Total | 812,328 | 894,859 |
EUR ’000 | 2022 | 2021 |
AAA | 6,988 | - |
AA | - | - |
AA- | 2,364 | 1,773 |
A+ | 31,911 | 103,773 |
A | 41,776 | 59,757 |
A- | 24,309 | 69,696 |
BBB+ | 5,919 | 5,796 |
BBB | 680 | 23 |
BBB- | 3,161 | 17,488 |
BB+ | 300 | - |
BB | - | 8,575 |
BB- | - | 208 |
B | 29 | 151 |
B- | - | - |
No rating available | 35,887 | 34,351 |
Total | 153,325 | 301,592 |
EUR ’000 | 2022 | 2021 |
Balance with the Central Bank of Czech | 474 | - |
Balance with the Central Bank of Malta | 37,045 | 98,019 |
Balance with the Central Bank of Lithuania | 22,301 | 40,902 |
Balance with the Central Bank of Sweden | 6,988 | - |
Total | 66,808 | 138,921 |
EUR ’000 | 2022 | 2021 |
Loans to banks repayable on call and at short notice | 27, 356 | 48,165 |
2022, | EUR ’000 | Stage 1 | Stage 2 | Stage 3 | Total |
| Lifetime ECL | |||||
| 12-month ECL | Lifetime ECL | ||||
| Balances with Central Banks | |||||
| at amortised cost | 66,808 | - | - | 66,808 | |
A+ to A- Gross carrying amount | |||||
Loss allowance | 66,808 | - | - | 66,808 | |
| Carrying amount – | |||||
net of loss allowance | 66,808 | - | - | 66,808 |
2021, | EUR ’000 | Stage 1 | Stage 2 | Stage 3 | Total |
| Lifetime ECL | |||||
| 12-month ECL | Lifetime ECL | ||||
| Balances with Central Banks | |||||
| at amortised cost | 138,921 | - | - | 138,921 | |
A+ to A- Gross carrying amount | |||||
Loss allowance | 138,921 | - | - | 138,921 | |
| Carrying amount – | |||||
net of loss allowance | 138,921 | - | - | 138,921 |
2022, | EUR ’000 | Stage 1 | Stage 2 | Stage 3 | Total |
| Lifetime ECL | |||||
| 12-month ECL | Lifetime ECL | ||||
| Loans and advances to banks | |||||
| at amortised cost | 3,795 | - | - | 3,795 | |
A+ to A- BBB+ to BBB- | 4,478 | - | - | 4,478 | |
BB+ to BB- | 241 | - | - | 241 | |
Unrated | 18,842 | - | - | 18,842 | |
| Gross carrying amount | 27, 356 | - | - | 27, 356 | |
| Loss allowance | |||||
| Carrying amount – | |||||
net of loss allowance | 27, 356 | - | - | 27, 356 |
2021, | EUR ’000 | Stage 1 | Stage 2 | Stage 3 | Total |
| Lifetime ECL | |||||
| 12-month ECL | Lifetime ECL | ||||
| Loans and advances to banks | |||||
| at amortised cost | 14,283 | - | - | 14,283 | |
A+ to A- BBB+ to BBB- | 19,063 | - | - | 19,063 | |
BB+ to BB- | 1,016 | - | - | 1,016 | |
Unrated | 13,803 | - | - | 13,803 | |
| Gross carrying amount | 48,165 | - | - | 48,165 | |
| Loss allowance | |||||
| Carrying amount – | |||||
net of loss allowance | 48,165 | - | - | 48,165 |
| Days past due* | |||||||
Risk grade | Category | Basis for ECL | Lower | Upper | UTP | 2022 | 2021 |
| range | range | ||||||
Regular | Performing | Stage 1 (12-month | 0 to 30 | - | 464,238 | 394,447 | |
| ECL) | |||||||
Watch | Underperforming | Stage 2 (lifetime ECL) | 31 - 45 | 31 - 60 | - | 20,755 | 20,208 |
Substandard | Underperforming | Stage 2 (lifetime ECL) | 46 - 60 | 61 - 90 | - | 14,862 | 9,416 |
Doubtful | Non-performing | Stage 3 (lifetime ECL) | 61 - 180 | 91 - 180 | Yes | 24,868 | 27,971 |
Loss | Non-performing | Stage 3 (lifetime ECL) | More than 180 days | - | 95,072 | 121,666 | |
Total | 619,794 | 573,708 | |||||
| Stage 1 | Stage 2 | Stage 3 | ||
| EUR ’000 | 12-month | Lifetime | Lifetime ECL | Total |
| ECL | ECL | |||
| GROSS LOANS TO CUSTOMERS | ||||
As at 1 January 2022 | 394,447 | 29,623 | 149,637 | 573,708 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (47,743) | 14,126 | 33,618 | - |
| Transfers out of Stage 2 | 3,029 | (11,6 4 0) | 8,610 | - |
| Total changes from transfers in between Stages | (44,714) | 2,486 | 42,228 | - |
| Other changes in gross loans to customers | ||||
| New loans originated during the year | 736,697 | 36,481 | 68,225 | 841,404 |
| Loans derecognised during the year | (613,537) | (32,294) | (123,464) | (769,295) |
| Write-offs | - | - | (15,006) | (15,006) |
| Changes in forex and other movements | (8,655) | (680) | (1,681) | (11,016) |
| Net changes in gross loans to customers | 69,791 | 5,993 | (29,698) | 46,087 |
| Gross loans to customers as at 31 December 2022 | 464,238 | 35,617 | 119,939 | 619,794 |
| LOSS ALLOWANCES | ||||
| Loss allowances, as at 1 January 2022 | 20,608 | 8,806 | 92,595 | 122,009 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (3,349) | 824 | 2,525 | - |
| Increase (decrease) due to transfers out of Stage 1 | - | 3,387 | 14,069 | 17,455 |
| Transfers out of Stage 2 | 795 | (3,433) | 2,638 | - |
| Increase (decrease) due to transfers out of Stage 2 | (540) | - | 2,607 | 2,067 |
| Increase (decrease) due to changes in DPD buckets | 777 | 65 | 7,6 41 | 8,484 |
| Total changes from transfers in between Stages | (2,317) | 843 | 29,480 | 28,006 |
| Other changes in loss allowances: | ||||
| New financial assets originated during the year | 46,412 | 11, 80 6 | 34,539 | 92,757 |
| Financial assets derecognised during the year | (39,136) | (9,976) | (67,668) | (116,781) |
| Write-offs | - | - | (15,006) | (15,006) |
| Remeasurements from changes in model | (153) | (286) | 678 | 239 |
| Unwind of discount | - | - | 480 | 480 |
| Changes in forex and other movements | (465) | (169) | (740) | (1,373) |
| Net changes in loss allowances | 4,341 | 2,218 | (18,236) | (11,677) |
| Loss allowances as at 31 December 2022 | 24,949 | 11,024 | 74,359 | 110,332 |
Impaired loan coverage ratio ("ICLR") | 5.37% | 30.95% | 62.00% | 17. 80% |
| Stage 1 | Stage 2 | Stage 3 | ||
| EUR ’000 | 12-month | Lifetime | Lifetime ECL | Total |
| ECL | ECL | |||
| GROSS LOANS TO CUSTOMERS | ||||
As at 1 January 2021 | 308,529 | 23,970 | 179,290 | 511,789 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (42,494) | 8,358 | 34,135 | - |
| Transfers out of Stage 2 | 2,473 | (12,069) | 9,597 | - |
| Total changes from transfers in between Stages | (40,021) | (3,711) | 43,732 | - |
| Other changes in gross loans to customers | ||||
| New loans originated during the year | 708,135 | 28,796 | 62,357 | 799,288 |
| Loans derecognised during the year | (581,363) | (19,451) | (119,038) | (719,852) |
| Write-offs | - | - | (17,451) | (17,451) |
| Changes in forex and other movements | (833) | 20 | 747 | (66) |
| Net changes in gross loans to customers | 85,918 | 5,653 | (29,653) | 61,919 |
| Gross loans to customers as at 31 December 2021 | 394,447 | 29,623 | 149,637 | 573,708 |
| LOSS ALLOWANCES | ||||
| Loss allowances, as at 1 January 2021 | 20,589 | 7,818 | 118,010 | 146,417 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (3,743) | 603 | 3,141 | - |
| Increase (decrease) due to transfers out of Stage 1 | - | 1,718 | 13,471 | 15,189 |
| Transfers out of Stage 2 | 583 | (3,834) | 3,250 | 0 |
| Increase (decrease) due to transfers out of Stage 2 | (393) | - | 2,428 | 2,035 |
| Increase (decrease) due to changes in DPD buckets | 340 | 16 | 9,997 | 10,353 |
| Total changes from transfers in between Stages | (3,212) | (1,497) | 32,286 | 27,577 |
| Other changes in loss allowances: | ||||
| New loans originated during the year | 42,576 | 9,321 | 31,472 | 83,368 |
| Loans derecognised during the year | (38,204) | (6,801) | (74,639) | (119,644) |
| Write-offs | - | - | (17,451) | (17,451) |
| Remeasurements from changes in model | (1,126) | (58) | 1,358 | 174 |
| Unwind of discount | - | - | 787 | 787 |
| Changes in forex and other movements | (14) | 23 | 772 | 781 |
| Net changes in loss allowances | 20 | 988 | (25,415) | (24,407) |
| Loss allowances as at 31 December 2021 | 20,608 | 8,806 | 92,595 | 122,009 |
Impaired loan coverage ratio ("ICLR") | 5.22% | 29.73% | 61.88% | 21.27% |
| EUR ’000 | Loans to | Other current | Total | 2022 |
| customers | financial assets | |||
Finland | 106,297 | 34,694 | 140,991 | 20.1% |
Sweden | 122,443 | 5,064 | 127,507 | 18.2% |
Malta | - | 100,352 | 100,352 | 14.3% |
Latvia | 83,603 | 123 | 83,726 | 11.9 % |
Denmark | 58,176 | - | 58,176 | 8.3% |
Germany | 39,920 | 1,362 | 41,282 | 5.9% |
Estonia | 23,290 | 1,152 | 24,442 | 3.5% |
The Netherlands | 15,895 | - | 15,895 | 2.3% |
Czech Republic | 10,623 | 229 | 10,852 | 1.5% |
Others | 49,216 | 49,471 | 98,687 | 14.1% |
SEK | CZK | NOK | PLN | |||||
EUR ‘000 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 |
Cash in Bank | 18,732 | 12,549 | 5,083 | 12,995 | 2,192 | 2,820 | 1,039 | 4,790 |
Portfolio | 98,610 | 105,551 | 10,480 | 12,262 | 5,745 | 7,372 | 268 | 2,653 |
Intercompany loan | 20,198 | 30,460 | - | 4,001 | - | - | 18,020 | |
Net position | 137,541 | 148,559 | 15,563 | 29,259 | 7,938 | 10,193 | 1,306 | 25,463 |
Hedging | 127,417 | 138,943 | 15,276 | 30,155 | 8,427 | 11, 216 | 1,816 | 14,143 |
Hedging coverage in % | 92.64% | 93.53% | 98.16% | 103.06% | 106.16% | 110.04% | 139.00% | 55.54% |
SEK | CZK | NOK | PLN | |||||
EUR ’000 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 |
Currency up by 10% | 1,012 | 962 | 29 | (90) | (49) | (102) | (51) | 1,132 |
Currency down by 10% | (1,012) | (962) | (29) | 90 | 49 | 102 | 51 | (1,132) |
| Variable | Fixed | Non-interest | ||
| EUR ‘000 | interest rate | interest rate | bearing | Total |
| 31 December 2022 | ||||
Loans to customers | 10,688 | 498,775 | - | 509,463 |
Cash and cash equivalents | 86,517 | - | 66,808 | 153,325 |
Receivables from banks | - | 4,362 | - | 4,362 |
Other financial assets | 21,107 | 7,776 | 5,964 | 34,847 |
Total | 118,312 | 510,913 | 72,772 | 701,997 |
Deposits from customers | (93,170) | (402,719) | (5,845) | (501,734) |
Perpetual bonds | (50,000) | - | - | (50,000) |
Long-term borrowings | (49,052) | - | - | (49,052) |
Lease liabilities | - | (3,669) | - | (3,669) |
Total | (192,222) | (406,388) | (5,845) | (604,455) |
Net exposure | (73,910) | 104,525 | 66,927 | 97,542 |
| 31 December 2021 | ||||
Loans to customers | 62,704 | 381,168 | - | 443,872 |
Cash and cash equivalents | 134,589 | 125,964 | 41,039 | 301,592 |
Receivables from banks | - | 5,108 | 5,108 | |
Total | 197,293 | 512,240 | 41,039 | 750,572 |
Deposits from customers | 1,276 | (477,969) | (8,071) | (484,764) |
Short-term borrowings | (84,371) | - | - | (84,371) |
Long-term borrowings | (58,979) | - | - | (58,979) |
Lease liabilities | - | (1,764) | - | (1,764) |
Total | (142,074) | (479,733) | (8,071) | (629,878) |
Net exposure | 55,219 | 32,507 | 32,968 | 120,694 |
EUR ’000 | 2022 | 2021 |
(+) 100 bp | (1,844) | (2,476) |
(-) 100 bp | 1,844 | 2,476 |
| Less than | Between | Over | ||
| EUR ‘000 | 12 months | 1-2 years | 2 years | Total |
| 31 December 2022 | ||||
Cash and cash equivalents | 153,325 | - | - | 153,325 |
Loans to customers | 405,736 | 39,828 | 63,899 | 509,463 |
Prepaid expenses and other assets | 1,549 | - | - | 1,549 |
Other financial assets | 10,326 | - | 28,883 | 39,209 |
Total | 570,935 | 39,828 | 92,782 | 703,545 |
| 31 December 2021 | ||||
Cash and cash equivalents | 301,592 | - | - | 301,592 |
Loans to customers | 361,710 | 55,181 | 34,807 | 451,698 |
Prepaid expenses and other assets | 1,324 | - | - | 1,324 |
Other financial assets | 13,344 | 6,215 | - | 19,559 |
Total | 677,970 | 96,203 | - | 774,173 |
| Less than | Between | Between | ||
| EUR ‘000 | 12 months | 1-2 years | 2-5 years | Total |
| 31 December 2022 | ||||
Deposits from customers* | 420,124 | 53,862 | 27,748 | 501,734 |
| Borrowings: | ||||
Principal | - | 3,052 | 46,000 | 49,052 |
Interests | - | - | - | - |
Trade payables and other liabilities** | 15,576 | - | - | 15,576 |
Lease liabilities | 1,180 | 1,142 | 1,347 | 3,669 |
Total | 436,880 | 58,056 | 75,095 | 570,031 |
| 31 December 2021 | ||||
Deposits from customers* | 401,971 | 65,015 | 17,778 | 484,764 |
| Borrowings: | ||||
Principal | 84,731 | 58,619 | - | 143,350 |
Interests | 5,014 | 995 | - | 6,009 |
Trade payables and other liabilities* | 15,221 | - | - | 15,221 |
Lease liabilities | 1,467 | 181 | 116 | 1,764 |
Total | 508,404 | 124,810 | 17, 894 | 651,108 |
| Within | Between three | |||
| As at 31 December 2022, EUR ’000 | three months | months | More than one | Total |
| and one year | year | |||
| Maturity of: | 161,430 | 260,337 | 81,610 | 503,377 |
| Deposits from customers | ||||
| Within | Between three | |||
| As at 31 December 2021, EUR ’000 | three months | months | More than one | Total |
| and one year | year | |||
| Maturity of: | 212,168 | 190,190 | 83,682 | 486,040 |
| Deposits from customers | ||||
Deposits from customers by contractual terms, EUR ’000 | 2022 | 2021 |
Term deposits | 402,362 | 394,498 |
Call accounts | 101,015 | 91,542 |
503,377 | 486,040 |
EUR ’000 | 2022 | 2021 | |
Cash and cash equivalents | 153,325 | 301,592 | |
Gross debt, due within 1 year | (420,124) | (486,342) | |
Gross debt, due after 1 year | (130,662) | (141,772) | |
Perpetual bonds with no maturity date | (50,000) | (50,000) | |
Net debt | (4 | 47,461) | (376,522) |
Cash and cash equivalents | 153,325 | 301,592 | |
Gross debt - non-interest bearing | (402,719) | (477,969) | |
Gross debt - variable interest rates | (192,222) | (192,074) | |
Gross debt - fixed interest rates | (5,845) | (8,071) | |
Net debt | (4 | 47,461) | (376,522) |
EUR ‘000 | Cash and cash | Gross debt, | Gross debt, | Perpetual | Net debt | |
| equivalents | due within 1 | due after 1 | bonds | |||
| year | year | |||||
| AS AT 1 JANUARY 2021 | 236,564 | (275,833) | (243,689) | - | (282,958) | |
Issuance of perpetual bonds | - | - | - | (50,000) | (50,000) | |
Repayment of borrowings | - | 15,629 | 21,021 | - | 36,650 | |
Net (increase) decrease in deposits | - | (226,138) | 80,896 | - | (145,242) | |
Net increase in cash and cash equivalents | 65,103 | - | - | - | 65,103 | |
Foreign exchange adjustments | (75) | - | - | - | (75) | |
| AT 31 DECEMBER 2021 | 301,592 | (486,342) | (141,772) | (50,000) | (376,522) | |
Issuance of perpetual bonds | - | - | - | - | - | |
Proceeds from borrowings | - | 87,072 | - | - | 87,072 | |
Repayment of borrowings | - | (182,150) | - | - | (182,150) | |
Net (increase) decrease in deposits | - | 161,296 | 11,110 | - | 172,406 | |
Net increase in cash and cash equivalents | (142,209) | - | - | - | (142,209) | |
Foreign exchange adjustments | (6,059) | - | - | - | (6,059) | |
| AT 31 DECEMBER 2022 | 153,325 | (420,124) | (130,662) | (50,000) | (4 | 47,461) |
Ownership in Group companies | Country | 2022 | 2021 |
Bhawana Capital Private Limited | India | 99.27% | 99% |
Bidellus Bangladesh Ltd | Bangladesh | 100% | 100% |
CapitalBox AB | Sweden | 100% | 100% |
CapitalBox GmbH | Germany | 100% | 100% |
Ferratum (Malta) Holding Limited | Malta | 100% | 100% |
Ferratum Australia Pty Ltd | Australia | 100% | 100% |
Multitude Bank p.l.c. | Malta | 100% | 100% |
Ferratum Brazil Servicos De Correspondente Bancario Ltda | Brazil | 100% | 100% |
Ferratum Bulgaria EOOD | Bulgaria | 100% | 100% |
Vector Procurement Solutions Inc. | Canada | 100% | 100% |
Ferratum Capital Germany GmbH | Germany | 100% | 100% |
Ferratum Capital Oy | Finland | 100% | 100% |
Ferratum Czech s.r.o. | Czech Republic | 100% | 100% |
Ferratum Latvia SIA | Latvia | 100% | 100% |
Ferratum Mexico S. de R.L. de C.V. | Mexico | 100% | 100% |
Ferratum New Zealand Ltd. (liquidated) | New Zealand | - | 100% |
Ferratum Portfolio S.à r.l. | Luxembourg | 100% | 100% |
Ferratum Romania I.F.N.S.A. | Romania | 100% | 99.94% |
fe Business Services OÜ | Estonia | 100% | 100% |
Guarantee Services OÜ | Estonia | 100% | 100% |
Multitude IT Labs s.r.o. | Slovakia | 100% | 100% |
Inari Serviços Financeiros Ltda | Brazil | 100% | 100% |
Mr Credit Pty Ltd | Australia | 100% | 100% |
Multitude Global Services Corp | Philippines | 99.94% | - |
Multitude International Services Oy | Finland | 100% | 100% |
Multitude Services Sweden AB | Sweden | 100% | 100% |
Numeratum d.o.o. | Croatia | 100% | 100% |
Pactum Collections GmbH | Germany | 100% | 100% |
Pactum Poland Sp. z.o.o. | Poland | 100% | 100% |
Saldodipje SL | Spain | 100% | 100% |
Saldo Gestion SL | Spain | 100% | 100% |
Suomen Joustava Oy | Finland | 100% | 100% |
Multitude Services Lithuania UAB | Lithuania | 100% | 100% |
| EUR ’000 | Ferratum UK | Ferratum Denmark |
| at 31 October 2021 | at 31 December 2021 | |
| ASSETS | ||
Right-of-use assets | - | 52 |
Loans to customers | 1,058 | - |
Other current financial assets | - | 35 |
Current tax assets | - | 555 |
Prepaid expenses and other current assets | 87 | 21 |
Cash and cash equivalents | 927 | 461 |
Total assets | 2,072 | 1,124 |
| LIABILITIES | ||
Lease liabilities | - | (53) |
Trade payables | (8) | - |
Accruals and other current liabilities | (73) | (863) |
Total liabilities | (81) | (916) |
Net assets | 1,991 | 208 |
EUR | Ferratum UK | Ferratum Denmark |
Consideration received | 100 | 27 |
Carrying amount of net assets sold | 1,990,540 | 208,361 |
Loss on disposal | 1,990,440 | 208,324 |
EUR ’000 | Restated 2021 |
Interest revenue | (459) |
| Servicing fee revenue | |
| Operating expenses: | |
Impairment loss on loans to customers | (538) |
Bank and lending costs | (530) |
Personnel expense | (403) |
Selling and marketing expense | (1) |
General and administrative expense | (457) |
Operating loss | (2,388) |
Loss on disposal of discontinued operations | (1,991) |
Other income, net | 4 |
Loss before interests and taxes ("EBIT") | (4,375) |
Finance costs, net | (1,351) |
Loss before income tax | (5,726) |
Income tax expense | (82) |
Loss from discontinued operations | (5,808) |
EUR ’000 | 2021 |
Net cash flows from (used in) operating activities | 26 |
Net cash flows from (used in) investing activities | 8,755 |
Net cash flows from (used in) discontinued operations | 8,781 |
EUR ’000 | Ferratum | Sweep- | CapitalBox | Central | Total |
| Bank | |||||
| Gross interest revenue | 181,980 | 15,457 | 21,443 | - | 218,879 |
| Transaction costs | (7,080) | (1,642) | (1,127) | - | (9,849) |
| Interest revenue | 174,900 | 13,815 | 20,316 | - | 209,030 |
| Servicing fee revenue | 3,259 | 77 | - | - | 3,336 |
| Total revenue | 178,158 | 13,892 | 20,316 | - | 212,366 |
Share in revenue, in % | 83.9% | 6.5% | 9.6% | - | 100% |
| Operating expenses: | |||||
| Impairment loss on loans to customers | (59,259) | (11,541) | (7,860) | - | (78,660) |
| % of revenue | (33.3%) | (83.1%) | (38.7%) | (37.0%) | |
| Bank and lending costs | (10,672) | (1,328) | (1,405) | - | (13,405) |
| Personnel expense | (19,337) | (9,364) | (5,255) | - | (33,956) |
| Selling and marketing expense | (8,070) | (1,586) | (2,549) | - | (12,205) |
| General and administrative expense | (13,980) | (6,865) | (3,563) | - | (24,408) |
| Depreciation and amortisation | (11,431) | (5,316) | (775) | - | (17,522) |
| Operating profit (loss) | 55,410 | (22,108) | (1,091) | - | 32,211 |
| Other income (expense), net | (503) | (39) | (57) | - | (600) |
| Profit (loss) before interests and taxes ("EBIT") | 54,907 | (22,148) | (1,149) | - | 31,611 |
| EBIT margin, in % | 30.8% | (159.4%) | (5.7%) | 14.9% | |
| Allocated finance costs, net | (8,179) | (3,353) | (2,390) | - | (13,922) |
| Unallocated foreign exchange losses, net | - | - | - | (3,848) | (3,848) |
| Profit before income taxes | 46,728 | (25,501) | (3,539) | (3,848) | 13,841 |
| Profit before tax margin, in % | 26.2% | (183.6%) | (17.4%) | - | 6.5% |
Loans to customers | 299,297 | 122,705 | 87,461 | - | 509,463 |
Unallocated assets | - | - | - | - | 245,766 |
Unallocated liabilities | - | - | - | - | 573,269 |
EUR ’000 | Ferratum | Sweep- | CapitalBox | Central | Total |
| Bank | |||||
| Gross interest revenue | 179,361 | 8,945 | 22,035 | - | 210,339 |
| Transaction costs | (6,881) | (2,120) | (481) | - | (9,482) |
| Interest revenue | 172,480 | 6,825 | 21,554 | - | 200,857 |
| Servicing fee revenue | 3,294 | 37 | - | - | 3,332 |
| Total revenue | 175,774 | 6,862 | 21,554 | - | 204,189 |
Share in revenue, in % | 86.1% | 3.4% | 10.6% | - | 100% |
| Operating expenses: | |||||
| Impairment loss on loans to customers | (60,206) | (6,220) | (5,522) | - | (71,949) |
| % of revenue | (34.3%) | (90.6%) | (25.6%) | - | (35.2%) |
| Bank and lending costs | (11,998) | (974) | (968) | - | (13,941) |
| Personnel expense | (18,584) | (8,771) | (5,656) | - | (33,010) |
| Selling and marketing expense | (9,944) | (2,481) | (3,220) | - | (15,644) |
| General and administrative expense | (15,423) | (7,591) | (3,484) | - | (26,499) |
| Depreciation and amortisation | (13,676) | (1,365) | (281) | - | (15,323) |
| Operating profit (loss) | 45,944 | (20,539) | 2,422 | - | 27,823 |
| Other income (expense), net | (590) | 17 | (47) | - | (620) |
| Profit (loss) before interests and taxes ("EBIT") | 45,354 | (20,522) | 2,375 | - | 27,203 |
| EBIT margin, in % | 25.8% | (299.1%) | 11.0% | - | 13.3% |
| Allocated finance costs, net | (13,649) | (3,400) | (3,037) | - | (20,087) |
| Unallocated foreign exchange losses, net | - | - | (2,428) | - | (2,428) |
| Profit before income taxes | 31,705 | (23,922) | (662) | (2,428) | 4,688 |
| Profit before tax margin, in % | 18.0% | (348.6%) | (3.1%) | - | 2.3% |
Loans to customers | 287,454 | 88,098 | 76,147 | - | 451,698 |
Unallocated assets | - | - | - | - | 372,852 |
Unallocated liabilities | - | - | - | - | 649,747 |
EUR ’000 | 2022 | Restated 2021 | |
Country of domicile | 25,322 | 30,420 | |
Northern Europe | Sweden, Denmark, Norway | 66,521 | 57,633 |
Western Europe | Germany, Netherlands, Spain | 36,619 | 31,734 |
Eastern Europe* | Bulgaria, Croatia, Czechia, Estonia, Latvia, | 74,355 | 72,914 |
| Lithuania, Poland, Romania | |||
Other | Australia, Brazil, Mexico, New Zealand | 6,212 | 8,157 |
Interest revenue | 209,030 | 200,858 |
EUR ’000 | 2022 | Restated 2021 | |
Country of domicile | Finland | 190 | 249 |
Northern Europe | Sweden, Denmark, Norway | 1,116 | 967 |
Western Europe | Germany, Netherlands, Spain | 644 | 558 |
Eastern Europe* | Bulgaria, Croatia, Czechia, Estonia, Latvia, | 1,324 | 1,408 |
| Lithuania, Poland, Romania | |||
Other | Australia, Brazil, Mexico, New Zealand | 62 | 149 |
Servicing fee revenue | 3,336 | 3,332 |
EUR ’000 | Note | 2022 | 2021 |
| Wages and salaries | (27,526) | (26,776) | |
| Social security costs | (3,554) | (3,089) | |
| Post-employment benefit expense | (1,599) | (1,572) | |
Share-based payment expense | 22 | (483) | (156) |
| Other personnel expense | (793) | (1,417) | |
Total personnel expenses | (33,956) | (33,010) |
EUR ’000 | 2022 | Restated 2021 |
Gross interest revenue | 218,879 | 210,339 |
Transaction costs | (9,849) | (9,482) |
Interest revenue | 209,030 | 200,857 |
EUR ’000 | Notes | 2022 | Restated 2021 | |
Impairment loss on loans to customers | 4.2.3 | (78,660) | (71,949) | |
| Bank and lending costs: | ||||
Invoicing and collection costs | (5,734) | (6,288) | ||
Scoring costs | (3,877) | (3,877) | ||
Loan handling costs | (3,594) | (3,600) | ||
Other bank and lending costs | (199) | (177) | ||
Total bank and lending costs | (13,405) | (13,942) | ||
| Selling and marketing expenses: | ||||
Marketing expenses | (6,260) | (13,315) | ||
Commissions | (633) | (438) | ||
Other selling and marketing expense | (5,312) | (1,892) | ||
Total selling and marketing expense | (12,205) | (15,645) | ||
Personnel expenses | 9 | (33,956) | (33,010) | |
| Depreciation and amortisation: | ||||
Amortisation expense | 17 | (14,926) | (12,380) | |
Depreciation expense | 15, 16 | (2,596) | (2,944) | |
Total depreciation and amortisation | (17,522) | (15,324) | ||
| General and administrative expense | ||||
Professional fees | (12,281) | (11,56 | 8) | |
Other tax expense | (2,475) | (6,379) | ||
Repairs and maintenance costs | (5,880) | (6,042) | ||
Administrative expense | (1,451) | (1,152) | ||
Fees and charges | (1,219) | (727) | ||
Other operating expense | (1,103) | (627) | ||
Total general and administrative expense | (24,408) | (26,495) | ||
Total operating expenses | (180,155) | (176,365) |
EUR ’000 | 2022 | 2021 |
| PWC: | ||
Audit fees | (698) | (1,011) |
| Non-audit fees: | ||
Audit-related services | - | (134) |
Tax advice | (16) | (48) |
Other non-audit services | (91) | (67) |
| OTHER AUDIT COMPANIES: | ||
Audit fees | (146) | (128) |
| Non-audit fees: | ||
Tax advice | - | (24) |
Other services | - | - |
Total audit fees | (844) | (1,139) |
Total non-audit fees | (107) | (273) |
Total fees from audit companies | (951) | (1,412) |
EUR ’000 | Notes | 2022 | Restated 2021 |
| OTHER INCOME: | |||
Other income | 37 | 1,386 | |
| OTHER EXPENSES: | |||
Impairment losses | - | (1,387) | |
Loss from disposal of non-current assets | - | (404) | |
Loss from disposal of subsidiaries | 5 | (636) | (208) |
Other expense | - | (7) | |
Total other expenses | (636) | (2,006) | |
Net other income | (600) | (620) |
EUR ’000 | Note | 2022 | Restated 2021 |
| FINANCE INCOME | |||
Net realised foreign exchange gain | - | 2,526 | |
Interest income | 460 | 1,077 | |
Total finance income | 460 | 3,603 | |
| FINANCE COSTS | |||
Interest expense on borrowings | (13,691) | (17,605) | |
Net realised foreign exchange loss | (1,739) | - | |
Net unrealised foreign exchange loss | (1,604) | (5,194) | |
Interest expense on lease liabilities | (230) | (194) | |
Net unrealised foreign exchange loss on derivatives | (506) | (78) | |
Other finance costs | (460) | (3,047) | |
Total finance costs | (18,230) | (26,118) | |
Net finance costs | (17,770) | (22,515) |
EUR ’000 | 2022 | Restated 2021 |
| CURRENT TAX: | ||
Current tax on profits for the year | (877) | (947) |
Adjustments in respect of prior years | (45) | (216) |
Other direct taxes | (302) | (668) |
Total current tax | (1,223) | (1,831) |
| DEFERRED TAX: | ||
Origination and reversal of temporary differences | (624) | (554) |
Total deferred tax | (624) | (554) |
Total income tax expense | (1,846) | (2,385) |
EUR ’000 | 2022 | Restated 2021 |
Profit before tax | 13,841 | 4,688 |
Tax calculated at Finnish tax rate | (2,768) | (717) |
| Tax effects of: | ||
Difference between Finnish tax rate and rates in other countries | 2,289 | 2,774 |
Income not subject to tax | 317 | 258 |
Expenses not deductible for tax purposes | (54) | (1,997) |
Utilisation of previously unrecognised tax losses | 213 | - |
Tax losses for which no deferred income tax asset was recognised | (727) | (951) |
Write down of previously recognised tax losses | (770) | (875) |
Adjustment in respect of prior years | (45) | (216) |
Other direct taxes | (302) | (660) |
Total income tax expense | (1,846) | (2,384) |
EUR ’000 | 2022 | 2021 |
Losses on carried forward balance as at 31 December | 32,729 | 41,136 |
of which Expires in one year | - | 2,116 |
Expires in two years | - | - |
Expires in later than two years | 32,729 | 39,020 |
EUR ’000 | 2022 | 2021 |
| CURRENT TAX: | ||
Current tax benefit from perpetual bond interest | 917 | 763 |
EUR ’000 | As at | Recognised | Translation | As at |
| 1 Jan 2021 | in profit or loss | difference | 31 Dec 2021 | |
| DEFERRED TAX ASSETS: | ||||
Tax losses carried forward | 6,267 | 125 | 101 | 6,492 |
Deferred revenue and credit loss reserve | 1,630 | (1,142) | - | 488 |
Derivative | - | - | - | - |
Total deferred tax assets | 7,897 | (1,017) | 101 | 6,980 |
| DEFERRED TAX LIABILITIES: | ||||
Discretionary provisions | 301 | (92) | (5) | 203 |
Total deferred tax liabilities | 301 | (92) | (5) | 203 |
EUR ’000 | As at | Recognised | Translation | As at |
| 1 Jan 2022 | in profit or loss | difference | 31 Dec 2022 | |
| DEFERRED TAX ASSETS: | ||||
Tax losses carried forward | 6,492 | 173 | 24 | 6,689 |
Deferred revenue and credit loss reserve | 488 | 1 | - | 489 |
Total deferred tax assets | 6,980 | 174 | 24 | 7,178 |
| DEFERRED TAX LIABILITIES: | ||||
Discretionary provisions | 203 | 778 | (15) | 966 |
Total deferred tax liabilities | 203 | 778 | (15) | 966 |
EUR ’000 | 2022 | Restated 2021 |
| Profit (loss) for the period from continuing operations | 11,995 | 2,304 |
| Perpetual bonds interests recognised directly in retained earnings, net of tax* | (3,670) | (3,342) |
| Profit (loss) for the period from continuing operations, after perpetual bond interest | 8,325 | (1,038) |
| Profit (loss) for the period from discontinued operations | - | (5,808) |
| Profit (loss) for the period, after perpetual bond interest | 8,325 | (6,846) |
Weighted average number of ordinary shares in issue ** | 21,578 | 21,578 |
| Earnings per share from continuing operations, EUR | 0.39 | (0.05) |
| Earnings per share from discontinued operations, EUR | - | (0.27) |
| Total earnings per share attributable to the ordinary equity, EUR | 0.39 | (0.32) |
EUR ’000 | Office building | Furnitures, fittings, | Total |
| and equipment | |||
| ACQUISITION COSTS | |||
As at 1 January 2021 | 2,563 | 4,409 | 6,972 |
| For the year ended 31 December 2021: | |||
Additions | 67 | 381 | 448 |
Disposals | - | (234) | (234) |
Reclassifications and adjustments | (107) | - | (107) |
Acquisition costs, as at 31 December 2021 | 2,523 | 4,556 | 7,079 |
| ACCUMULATED DEPRECIATION | |||
As at 1 January 2021 | (597) | (2,468) | (3,065) |
| For the year ended 31 December 2021 | |||
Depreciation (Note 10) | (128) | (725) | (853) |
Disposals | - | 136 | 136 |
Reclassifications and adjustments | 107 | - | 107 |
Cumulative depreciation, as at 31 December 2021 | (618) | (3,057) | (3,675) |
Net carrying amount, as at 1 January 2021 | 1,966 | 1,941 | 3,907 |
Net carrying amount, as at 31 December 2021 | 1,905 | 1,499 | 3,404 |
| ACQUISITION COSTS | |||
As at 1 January 2022 | 2,523 | 4,556 | 7,079 |
| For the year ended 31 December 2022: | |||
Additions | 184 | 285 | 470 |
Disposals | - | (1,298) | (1,298) |
Reclassifications and adjustments | - | (10) | (10) |
Acquisition costs, as at 31 December 2022 | 2,707 | 3,533 | 6,241 |
| ACCUMULATED DEPRECIATION | |||
As at 1 January 2022 | (618) | (3,057) | (3,675) |
| For the year ended 31 December 2022 | |||
Depreciation (Note 10) | (143) | (640) | (783) |
Disposals | - | 1,298 | 1,298 |
Reclassifications and adjustments | - | - | - |
Cumulative depreciation, as at 31 December 2022 | (761) | (2,399) | (3,160) |
Net carrying amount, as at 1 January 2022 | 1,905 | 1,499 | 3,404 |
Net carrying amount, as at 31 December 2022 | 1,947 | 1,135 | 3,081 |
EUR ’000 | Office | Office | Total |
| buildings | equipment | ||
| ACQUISITION COSTS | |||
As at 1 January 2021 | 7,9 46 | 764 | 8,710 |
| For the year ended 31 December 2021: | |||
Additions | 218 | - | 218 |
Disposals | (727) | - | (727) |
Reclassifications and adjustments | (757) | (7) | (764) |
Acquisition costs, as at 31 December 2021 | 6,680 | 757 | 7,437 |
| ACCUMULATED DEPRECIATION | |||
As at 1 January 2021 | (4,102) | (402) | (4,504) |
| For the year ended 31 December 2021: | |||
Disposals | 727 | - | 727 |
Depreciation (Note 10) | (1,849) | (194) | (2,043) |
Cumulative depreciation, as at 31 December 2021 | (5,224) | (596) | (5,819) |
Net carrying amount, as at 1 January 2021 | 3,845 | 362 | 4,207 |
Net carrying amount, as at 31 December 2021 | 1,457 | 161 | 1,618 |
| ACQUISITION COSTS | |||
As at 1 January 2022 | 6,680 | 757 | 7,437 |
| For the year ended 31 December 2022: | |||
Additions | 4,230 | 857 | 5,087 |
Disposals | (455) | - | (455) |
Reclassifications and adjustments | (76) | (15) | (91) |
Acquisition costs, as at 31 December 2022 | 10,380 | 1,599 | 11,978 |
| ACCUMULATED DEPRECIATION | |||
Cumulative depreciation, as at 1 January 2022 | (5,233) | (596) | (5,819) |
| For the year ended 31 December 2022: | |||
Disposals | 455 | - | 455 |
Reclassifications and adjustments | (203) | 15 | (188) |
Depreciation (Note 10) | (1,634) | (179) | (1,813) |
Cumulative depreciation, as at 31 December 2022 | (6,606) | (760) | (7,365) |
Net carrying amount, as at 1 January 2022 | 1,457 | 161 | 1,618 |
Net carrying amount, as at 31 December 2022 | 3,774 | 839 | 4,613 |
EUR '000 | 2022 | 2021 |
Current | 1,472 | 1,412 |
Non-current | 3,095 | 282 |
Total | 4,566 | 1,694 |
EUR '000 | 2022 | 2021 |
Total cash outflow for leases | (1,939) | (2,297) |
EUR '000 | Notes | 2022 | 2021 |
Expenses relating to short-term leases | 10 | 47 | 102 |
Expenses relating to low value leases | 10 | (7) | (14) |
Depreciation on ROU assets | 10 | (1,813) | (2,043) |
Interest expense on lease liabilities | 12 | (230) | (194) |
EUR ‘000 | Internally | Computer | Other | Total |
| generated | Software | intangible | ||
| software | assets | |||
| ACQUISITION AND DEVELOPMENT COSTS | ||||
As at 1 January 2021 | 35,156 | 28,412 | 3,108 | 66,676 |
| For the year ended 31 December 2021: | ||||
Additions | 8,970 | 1,956 | 77 | 11,003 |
Disposals | - | (292) | - | (292) |
Reclassifications and adjustments | - | - | (220) | (220) |
As at 31 December 2021 | 44,127 | 30,075 | 2,965 | 77,167 |
| ACCUMULATED AMORTISATION | ||||
As at 1 January 2021 | (14,271) | (12,374) | (1,127) | (27,772) |
| For the year ended 31 December 2021: | ||||
Reclassifications | - | 195 | 22 | 217 |
Amortisation (Note 10) | (8,483) | (3,776) | (117) | (12,376) |
Impairments (Note 11) | - | - | (1,386) | (1,386) |
As at 31 December 2021 | (22,754) | (15,955) | (2,608) | (41,317) |
Net carrying amount, as at 1 January 2021 | 20,886 | 16,037 | 1,981 | 38,904 |
Net carrying amount, as at 31 December 2021 | 21,373 | 14,120 | 357 | 35,850 |
| ACQUISITION AND DEVELOPMENT COSTS | ||||
As at 1 January 2022 | 44,127 | 30,075 | 2,965 | 77,167 |
| For the year ended 31 December 2022: | ||||
Additions | 9,594 | 262 | - | 9,855 |
Disposals | - | - | - | - |
Reclassifications and adjustments | 968 | (239) | (61) | 668 |
As at 31 December 2022 | 54,688 | 30,098 | 2,905 | 87,691 |
| ACCUMULATED AMORTISATION AND IMPAIRMENT | ||||
As at 1 January 2022 | (22,754) | (15,955) | (2,608) | (41,317) |
| For the year ended 31 December 2022: | ||||
Reclassifications | - | (98) | - | - |
Cumulative amortization on disposals | - | - | - | - |
Amortisation (Note 10) | (9,633) | (5,244) | (49) | (14,926) |
Impairments (Note 1.1, 11) | - | 54 | (5) | 49 |
As at 31 December 2022 | (32,387) | (21,243) | (2,662) | (56,293) |
Net carrying amount, as at 1 January 2022 | 21,373 | 14,120 | 357 | 35,850 |
Net carrying amount, as at 31 December 2022 | 22,301 | 8,855 | 243 | 31,399 |
2022 | Restated 2021 | ||||
| EUR ’000 | Fair value | Carrying | Carrying | ||
| measurement | Fair value | Fair value | |||
| amount | amount | ||||
| FINANCIAL ASSETS AT FVPL | |||||
Derivative financial assets | Level 2 | 3,180 | 3,180 | 324 | 324 |
| FINANCIAL ASSETS AT AMORTISED COST | |||||
Loans to customers | Level 3 | 509,463 | 509,463 | 451,698 | 451,698 |
Cash and cash equivalents | Level 3 | 153,325 | 153,325 | 301,592 | 301,592 |
Other non-current financial assets | Level 3 | 28,883 | 28,883 | 6,215 | 6,215 |
Receivables from banks | Level 3 | 4,362 | 4,362 | 5,108 | 5,108 |
Receivables from sold portfolios | Level 2 | 2,263 | 2,263 | 4,657 | 4,657 |
Other current financial assets | Level 3 | 3,701 | 3,701 | 3,579 | 3,579 |
Total | 705,177 | 705,177 | 773,173 | 773,173 |
2022 | 2021 | ||||
| EUR ’000 | Fair value | Carrying | Fair value | Carrying | Fair value |
| hierarchy | amount | amount | |||
| FINANCIAL LIABILITIES AT FVPL | |||||
Derivative financial liabilities | Level 2 | 446 | 446 | 1,232 | 1,232 |
| FINANCIAL LIABILITIES AT AMORTISED COST | |||||
Deposits from customers | Level 3 | 501,734 | 501,734 | 484,764 | 484,764 |
Short-term borrowings | Level 1 | - | - | 84,158 | 83,949 |
Long-term borrowings | Level 1 | 46,791 | 48,439 | 57,656 | 59,038 |
Lease liabilities | 4,566 | 4,566 | 1,694 | 1,694 | |
Trade payables | Level 3 | 6,314 | 6,314 | 1,426 | 1,426 |
Other current liabilities | Level 3 | 11, 531 | 11,531 | 15,159 | 15,159 |
Total | 571,382 | 573,030 | 646,089 | 647,262 | |
EUR ’000 | 2022 | Restated 2021 |
Prepaid expenses | (3) | 1,077 |
VAT receivables | 239 | 207 |
Other current assets | 1,312 | 40 |
Total | 1,549 | 1,324 |
EUR ’000 | 2022 | 2021 |
Interest payable | 2,268 | 3,008 |
Accrued personnel expenses | 2,948 | 2,551 |
Other accrued expenses | 6,315 | 9,600 |
Total | 11,531 | 15,159 |
Grant date | 2021 | |||||||||
| Performance | Reward | Dividend | Realised | Risk-free | Total FV | Outstanding | Forfeited | Vested | Total FV | Expense |
| period | shares | adj. share | volatility | volatility | in EUR | shares | shares | shares | in EUR | in EUR |
| price | ||||||||||
1 Jun 21 - 31 Dec 23 | 1,159,175 | 4.11 | 62.1% | (0.4%) | 743,285 | 1,064,925 | 94,250 | - | 682,850 | 154,192 |
Grant date | 2022 | ||||||||||
| Perfor- | Reward | Dividend | Realised | Risk-free | Total FV | Outstand - | Modified | Vested | Total FV | Expense | |
| mance | shares | adj. share | volatility | volatility | in EUR | ing shares | shares | shares | in EUR | in EUR | |
| period | price | ||||||||||
1 Jun 21 - 31 Dec 23 | 1,159,175 | 4.11 | 62.1% | (0.4%) | 743,285 | 1,114,985 | 50,060 | - | 714,950 | 264,329 | |
Grant date | 2022 | ||||||
| Holding period | Investment | Share price | Outstanding | Forfeited | Vested | Total FV | Expense |
| shares | in EUR | shares | shares | shares | in EUR | In EUR | |
31 Mar 21- 14 Mar 23 | 39,746 | 6.05 | 35,819 | 2,408 | - | 220,688 | 105,959 |
30 Sep 21 - 30 Sep 23 | 27,784 | 4.94 | 22,609 | 4,370 | - | 116,423 | 57,809 |
16 Mar 22 - 13 Apr 24 | 31,602 | 3.50 | 30,317 | 1,285 | - | 104,039 | 39,186 |
19 Sep 22 - 18 Oct 24 | 58,598 | 2.70 | 57,055 | 1,543 | - | 152,718 | 15,856 |
Total | 157, 592 | 145,800 | 9,468 | - | 593,868 | 218,809 | |
Grant date | 2021 | ||||||
| Holding period | Investment | Share price | Outstanding | Forfeited | Vested | Total FV | Expense |
| shares | in EUR | shares | shares | shares | in EUR | In EUR | |
31 Mar 21- 14 Mar 23 | 39,746 | 6.05 | 38,165 | 1,581 | - | 226,446 | 85,155 |
30 Sep 21 - 30 Sep 23 | 27,784 | 4.94 | 27,585 | 199 | - | 134,905 | 17,050 |
Total | 67,530 | 65,750 | 1,780 | - | 361,351 | 102,205 | |
EUR ’000 | 2022 | 2021 |
Purchase of consultancy fees and other services | 780 | 656 |
Rent and utilities | 107 | 125 |
Total | 887 | 781 |
EUR ’000 | 2022 | 2021 |
Trade payables to related parties | - | 49 |
EUR ’000 | 2022 | 2021 |
| COMPENSATION FOR MEMBERS OF THE BOARD OF DIRECTORS AND CEO: | ||
| Jorma Jokela, CEO | ||
Salaries and other short-term employee benefits* | 240 | 222 |
Share-based payments | 16 | - |
| Frederik Strange, Chairman | ||
Salaries and other short-term employee benefits | 48 | 48 |
| Lea Liigus, Member | ||
Salaries and other short-term employee benefits | 60 | 60 |
Share-based payments | 6 | - |
| Juhani Vanhala, Member | ||
Salaries and other short-term employee benefits | 48 | 48 |
| Michael Cusumano, Member | ||
Salaries and other short-term employee benefits | 48 | 48 |
| Goutam Challagalla, Member | ||
Salaries and other short-term employee benefits | 48 | 48 |
| Kristiina Leppänen, Member | ||
Salaries and other short-term employee benefits | 28 | - |
| Jussi Mekkonen, Member | ||
Salaries and other short-term employee benefits | 29 | - |
Total | 571 | 542 |
| COMPENSATION OF KEY MANAGEMENT PERSONNEL | ||
Salaries and other short-term employee benefits | 3,068 | 3,009 |
Share-based payments | 229 | 154 |
Total | 3,297 | 3,163 |
| Reported 31 | Brokerage | Classification | Translation | Total | Restated 31 | |
| EUR '000 | December | fee | of loans | difference | correction | December |
| 2021 | 2021 | |||||
| Assets | ||||||
| Non-current assets | ||||||
Loans to customers | - | - | 89,988 | - | 89,988 | 89,988 |
| Current assets: | ||||||
Loans to customers | 443,872 | 7, 826 | (89,988) | - | (82,162) | 361,710 |
Prepaid expenses and other current assets | 3,628 | (2,304) | - | - | (2,304) | 1,324 |
| Equity | ||||||
Retained earnings | 67,172 | 5,313 | - | (2,019) | 3,294 | 70,466 |
Translation differences | (5,014) | - | - | 2,019 | 2,019 | (2,995) |
| Liabilities | ||||||
| Current liabilities: | ||||||
Current tax liabilities | 3,247 | 208 | - | - | 208 | 3,455 |
| Guar- | Cost | Trans- | |||||
| EUR '000 | Reported | antee | optimisa- | Brokerage | lation | Total | Restated |
| 2021 | contribu- | tion | fee | differ- | correction | 2021 | |
| tions | ence | ||||||
| Statement of profit or loss: | |||||||
Revenue | 213,671 | - | - | (9,482) | - | (9,482) | 204,189 |
Selling and marketing expense | (26,535) | - | (718) | 11,609 | - | 10,891 | (15,644) |
Bank and lending costs | (14,338) | - | 397 | - | - | 397 | (13,941) |
General and administrative expense | (28,896) | 1,175 | 1,222 | - | - | 2,397 | (26,499) |
Operating profit | 23,620 | 1,175 | 901 | 2,127 | - | 4,203 | 27, 823 |
Other income (expense) | 281 | - | (901) | - | - | (901) | (620) |
| Profit before interests and taxes | 23,901 | 1,175 | - | 2,127 | - | 3,302 | 27,203 |
| ("EBIT") | |||||||
Finance income (costs) | (20,316) | (1,175) | - | (1,023) | - | (2,199) | (22,515) |
Profit before income taxes | 3,585 | - | - | 1,104 | - | 1,103 | 4,688 |
Income tax expense | (2,358) | - | - | (26) | - | (26) | (2,384) |
Profit from continuing operations | 1,227 | - | - | 1,077 | - | 1,077 | 2,304 |
Profit (loss) for the period from discontinued operations | (3,789) | - | - | - | (2,019) | (2,019) | (5,808) |
Profit (loss) for the year | (2,562) | - | - | 1,077 | (2,019) | (942) | (3,504) |
Statement of comprehensive income: | |||||||
Currency translation difference from discontinued operations | - | - | - | - | 2,019 | 2,019 | 2,019 |
| Earnings per share: | |||||||
Earnings per share from continuing operations, EUR* | (0.10) | - | - | 0.05 | - | 0.05 | (0.05) |
Earnings per share from discontinued operations, EUR | (0.18) | - | - | - | (0.09) | (0.09) | (0.27) |
Total earnings per share, EUR | (0.28) | - | - | 0.05 | (0.09) | (0.04) | (0.32) |
| EUR '000 | Reported 1 | Brokerage fee | Classification | Total | Restated 1 |
| January 2021 | of loans | correction | January 2021 | ||
| Assets | |||||
| Non-current assets: | |||||
Loans to customers | - | - | 42,892 | 42,892 | 42,892 |
| Current assets: | |||||
Loans to customers | 360,955 | 4,417 | (42,892) | (38,475) | 322,480 |
| Equity | |||||
Retained earnings | 73,696 | 4,235 | - | 4,235 | 77,931 |
| Liabilities | |||||
| Current liabilities: | |||||
Current tax liabilities | 3,241 | 182 | - | 182 | 3,423 |
EUR '000 | Reported 2021 | Broker- | Translation | Customer | Total | Restated 2021 |
| age fee | difference | deposits | correction | |||
| CASH FLOWS FROM OPERATING | ||||||
| ACTIVITIES | ||||||
Profit (loss) for the year | (2,562) | 1,078 | (2,019) | - | (942) | (3,504) |
Finance costs, net | 19,648 | 1,023 | 2,019 | - | 3,042 | 22,690 |
| Increase (+) / decrease (-) in trade | ||||||
| payables and other current liabilities | (10,464) | (2,101) | - | - | (2,101) | (12,565) |
| (excl. Interest liabilities) | ||||||
Deposits from customers | 145,443 | - | - | (145,443) | (145,443) | - |
Net cash flows from operating activities | 71,721 | - | - | (145,443) | - | (73,722) |
Deposits from customers | - | - | - | 145,443 | 145,443 | - |
Net cash flows from financing activities | 7,059 | - | - | 145,443 | 145,443 | 152,502 |