EUR ’000 | Notes | 2023 | Restated |
| 2022* | |||
Interest income | 7 | ||
Interest expense | 7 | ( | ( |
Net interest income | |||
Fee and commission income | 8 | ||
Fair value and foreign exchange losses | 9 | ( | ( |
Other income | 10 | ||
Profit for the period from investment in associates | |||
Net operating income | |||
| Operating expenses: | |||
Impairment loss on loans to customers | 4.2, 11 | ( | ( |
Personnel expense | 11 | ( | ( |
General and administrative expense | 11 | ( | ( |
Depreciation and amortisation | 11 , 17-19 | ( | ( |
Selling and marketing expense | 11 | ( | ( |
Other expense | 10 | ( | ( |
Profit before income taxes | |||
Income tax expense | 12 | ( | ( |
Profit for the period | |||
| Earnings per share: | |||
Basic earnings per share, EUR | 13 | ||
Diluted earnings per share, EUR | 13 |
EUR ’000 | 2023 | Restated 2022* |
Profit for the period | ||
| Other comprehensive expense: | ||
| Items that may be reclassified to profit or loss | ||
Currency translation difference | ( | ( |
Total other comprehensive loss | ( | ( |
Total comprehensive income for the period |
| 31 December | Restated 31 | Restated 1 | ||
EUR ’000 | Notes | 2023 | December | January |
| 2022* | 2022* | |||
| ASSETS | ||||
Cash and cash equivalents | 4.3 | |||
Derivative financial assets | 15 | |||
Loans to customers | 15, 26 | |||
Debt investments | 15 | |||
Other financial assets | 15 | |||
Current tax assets | 12 | |||
Prepaid expenses and other assets | 16 | |||
Intangible assets | 17 | |||
Right-of-use assets | 18 | |||
Property, plant and equipment | 19 | |||
Investments accounted for using the equity method | 14 | |||
Deferred tax assets | 12 | |||
Total assets | ||||
| EQUITY AND LIABILITIES | ||||
| Liabilities: | ||||
Derivative financial liabilities | 20 | |||
Deposits from customers | 20 | |||
Current tax liabilities | 12 | |||
Provisions, accruals and other liabilities | 20 | |||
Debt securities | 14, 20 | |||
Lease liabilities | 18, 20 | |||
Deferred tax liabilities | 12 | |||
Total liabilities | ||||
| Equity: | ||||
Share capital | 21 | |||
Treasury shares | 21 | ( | ( | ( |
Retained earnings | ||||
Unrestricted equity reserve | ||||
Perpetual bonds | 4.5 | |||
Translation differences | 4.3 | ( | ( | ( |
Other reserves | 21 | |||
Total equity | ||||
Total equity and liabilities | ||||
| *See Note 26 for the details of restatements due to change in accounting policies and correction of errors. |
EUR ’000 | Notes | 2023 | Restated |
| 2022* | |||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
Profit for the period | |||
| Adjustments for: | |||
Impairment loss on loans to customers | 4.2, 11 | ||
Depreciation and amortisation | 11 , 17-19 | ||
Net interest income | 7 | ( | ( |
Fair value and foreign exchange gains and losses | 9 | ||
Income tax expense | 12 | ||
Other adjustments | |||
| Changes in operating assets: | |||
Increase (-) in gross loans to customers | 4.2 | ( | ( |
Increase (-) in debt investments | ( | ( | |
Increase (-) / decrease (+) in derivative financial instruments (net) | ( | ||
Increase (-) / decrease (+) in other assets | ( | ||
| Changes in operating liabilities: | |||
Increase (+) in deposits from customers | 4.2 | ||
Decrease (-) in other liabilities | ( | ( | |
Interest paid | ( | ( | |
Interest received | |||
Income taxes paid | ( | ( | |
Net cash flows from (used in) operating activities | ( | ||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
Purchase of tangible assets | ( | ( | |
Purchase of intangible assets | ( | ( | |
Purchase of investments accounted for using the equity method | ( | ||
Net cash flows used in investing activities | ( | ( | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Repayment of perpetual bonds interest | ( | ( | |
Dividends paid | 22 | ( | |
Proceeds from debt securities | |||
Repayment of debt securities | ( | ||
Repayment of lease liabilities | 18 | ( | ( |
Repayment of perpetual bonds | ( | ||
Net cash flows used in financing activities | ( | ( | |
Cash and cash equivalents, as at 1 January | 15 | ||
Exchange losses on cash and cash equivalents | ( | ( | |
Net increase (decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents, as at 31 December | 15 | ||
| *See Note 26 for the details of restatements due to change in accounting policies and correction of errors. |
EUR ’000 | Share | Treasury | Retained | Perpetual | Unrestricted | Translation | Other | Total |
| capital | shares | earnings | bonds | equity | differences | reserves | equity | |
| reserve | ||||||||
| As at 1 January 2022 | ( | ( | ||||||
Restatement and adjustments to opening | ( | ( | ||||||
| balance | ||||||||
| Restated as at 1 January 2022* | ( | ( | ||||||
| Comprehensive income | ||||||||
| Profit for the period | ||||||||
| Currency translation | ( | ( | ( | |||||
| difference | ||||||||
| Total comprehensive income | ( | |||||||
| Transactions with owners: | ||||||||
| Perpetual bonds interests | ( | ( | ||||||
| payments | ||||||||
| Share-based payments | ||||||||
| (Note 23) | ||||||||
| Other changes | ( | ( | ( | |||||
Total transactions with owners | ( | ( | ( | |||||
| As at 31 December 2022 | ( | ( | ||||||
| As at 1 January 2023 | ( | ( | ||||||
| Comprehensive income | ||||||||
| Profit for the period | ||||||||
| Currency translation | ( | ( | ||||||
| difference | ||||||||
| Total comprehensive income | ( | |||||||
| Transactions with owners: | ||||||||
| Repayment of perpetual | ( | ( | ||||||
| bonds | ||||||||
| Perpetual bonds interests | ( | ( | ||||||
| payments | ||||||||
| Share-based payments | ||||||||
| (Note 23) | ||||||||
| Dividend distribution | ( | ( | ||||||
| Release of reserves (Note | ( | |||||||
| 21) | ||||||||
Total transactions with owners | ( | ( | ( | ( | ||||
| As at 31 December 2023 | ( | ( | ||||||
| *See Note 26 for the details of restatements due to change in accounting policies and correction of errors. |
| Title | Key requirements if relevant | ||||||||||||
| IFRS 17 Insurance | Not relevant. Multitude does not issue insurance contracts. The new standard had | ||||||||||||
Contracts and Amendments to IFRS 17 Insurance | no impact on the Group’s consolidated financial statements. | ||||||||||||
| contracts: Initial | |||||||||||||
| Application of IFRS | |||||||||||||
| 17 and IFRS 9 – | |||||||||||||
| Comparative | |||||||||||||
| Information | Relevant. The amendments to IAS 12 Income Taxes require companies to recognise | ||||||||||||
| deferred tax on transactions that, on initial recognition, give rise to equal amounts | |||||||||||||
| of taxable and deductible temporary differences, and will require the recognition of | |||||||||||||
| additional deferred tax assets and liabilities. The amendment should be applied to | |||||||||||||
| Amendments to | transactions that occur on or after the beginning of the earliest comparative period | ||||||||||||
| IAS 12 Income | presented. In addition, entities should recognise deferred tax assets (to the extent | ||||||||||||
| Taxes: Deferred | that it is probable that they can be utilised) and deferred tax liabilities at the | ||||||||||||
| Tax related to | beginning | of | the | earliest | comparative | period | for | all | deductible | and | taxable | ||
| Assets and | temporary differences associated with: | ||||||||||||
| Liabilities arising | • right-of-use assets and lease liabilities, and | ||||||||||||
| from a Single | • decommissioning, restoration and similar liabilities, and the corresponding | amounts recognised as part of the cost of the related assets. | |||||||||||
| Transaction | IAS 12 did not previously address how to account for the tax effects of on-balance | ||||||||||||
sheet | leases | and | similar | transactions | and | various | approaches | were | considered | ||||
| acceptable. The new amendments had insignificant impact on financial statements | |||||||||||||
but | required | additional | disclosure | of | netted | deferred | tax | asset | from | carrying | |||
| amount of leases and right-of-use asset (Note 12). | |||||||||||||
| Relevant. The IASB amended IAS 1 Presentation of Financial Statements to require | |||||||||||||
| Amendments to | entities to disclose their material rather than their significant accounting policies. | ||||||||||||
| IAS 1 Presentation | The amendments define what is ‘material accounting policy information’ (being | ||||||||||||
| of Financial | information that, when considered together with other information included in an | ||||||||||||
| Statements, IFRS | entity’s financial statements, can reasonably be expected to influence decisions | ||||||||||||
| Practice Statement | that the primary users of general purpose financial statements make on the basis of | ||||||||||||
| 2 and IAS 8 | those financial statements) and explain how to identify when accounting policy | ||||||||||||
| Accounting | information | immaterial | is | material. | They | further | clarify | that | accounting | policy | |||
| Policies, Changes | information does not need to be disclosed. If it is disclosed, it should not obscure | ||||||||||||
| in Accounting | material accounting information. This amendment had an impact on the composition | ||||||||||||
| Policies and Errors: | results and positions. | of accounting policies of the Group but did not lead to restatements of financial | |||||||||||
| Disclosure of | The amendment to IAS 8 Accounting Policies, Changes in Accounting Estimates | ||||||||||||
| Accounting | and | Errors | clarifies | how | companies | should | distinguish | changes | in | accounting | |||
| policies and | policies from changes in accounting estimates. The distinction is important the | ||||||||||||
| Definition of | Group because changes in accounting estimates are applied prospectively to future | ||||||||||||
| Accounting | transactions and other future events, whereas changes in accounting policies are | ||||||||||||
| Estimates | generally applied retrospectively to past transactions and other past events as well | ||||||||||||
| as the current period. | |||||||||||||
| Amendment to IAS | Not relevant. The Group's consolidated financial statements remain unaffected by | ||||||||||||
| 12 - OECD Pillar | the amendments, given that the Group falls outside the scope of the Pillar Two | ||||||||||||
| Two Rules | model rules, owing to its annual revenue being less than EUR 750 million. | ||||||||||||
| Date issued | Topic |
27 April 2023 | Definition of a Lease—Substitution Rights (IFRS 16) |
26 October 2023 | Premiums Receivable from an Intermediary (IFRS 17 and IFRS 9) |
26 October 2023 | Homes and Home Loans Provided to Employees (IAS 19) |
26 October 2023 | Guarantee over a Derivative Contract (IFRS 9) |
| Title | Key requirements if relevant | Effective Date |
| Classification of | ||
| Liabilities as Current | ||
| or Non-current– | Not relevant. The Group does not apply classification of | |
| Amendments to IAS 1 | current and non-current items in the consolidated statement | 1 January 2024 |
| Non-Current | of financial position. | |
Liabilities with Covenants – | ||
| Amendments to IAS 1 | ||
| Supplier finance | Not relevant. The Group does not enter into supplier finance | 1 January 2024 |
| arrangements | arrangements, therefore the amendments are not expected to | (not yet endorsed |
– Amendments to IAS 7 and IFRS 7 | have a material impact on the Group’s financial statements. | in the EU) |
| Not relevant. Multitude does not have transactions that are not | Annual periods | |
| Amendments to | exchangeable into another currency at a measurement date | beginning on or |
| IAS 21 – Lack of | for a specified purpose, therefore there is no impact expected | after 1 January 2025 |
| Exchangeability | from this amendment. | (not yet endorsed |
| in the EU) | ||
| Amendments to | Not relevant. The Group does not enter into sale and | |
| IFRS 16 Leases: | leaseback transactions. Therefore, these amendments are not | |
| Lease Liability in a | expected to have a material impact on the Group’s financial | 1 January 2024 |
Sale and Leaseback | statements. |
Capitalised development costs: | 2 – 5 years |
Computer software: | 2 – 10 years |
Trademarks: | 3 – 5 years |
Licences: | 2 – 10 years |
Office buildings: | 3 – 6 years |
Office equipment: | 3 – 4 years |
Office renovations: | 3 – 8 years |
Furnitures, fittings, and equipment: | 3 – 8 years |
| In % | 2024 | 2025 | 2026 | ||||||
Base | Down | Up | Base | Down | Up | Base | Down | Up | |
Bulgaria | 5.04 | 4.90 | 5.22 | 4.80 | 4.36 | 5.26 | 4.80 | 4.41 | 5.26 |
Czechia | 4.01 | 3.84 | 4.20 | 3.83 | 3.17 | 4.50 | 3.67 | 3.20 | 4.44 |
Denmark | 3.04 | 2.97 | 3.24 | 2.86 | 2.52 | 3.51 | 2.75 | 2.49 | 3.56 |
Netherlands | 3.80 | 3.62 | 3.99 | 4.34 | 3.67 | 5.04 | 4.46 | 3.98 | 5.28 |
Poland | 4.97 | 4.87 | 5.08 | 4.61 | 4.20 | 5.09 | 4.83 | 4.47 | 5.42 |
Romania | 2.64 | 2.52 | 2.85 | 2.60 | 2.19 | 3.20 | 2.49 | 2.17 | 3.13 |
| Billion units | 2024 | 2025 | 2026 | |||||||
Cur. | Base | Down | Up | Base | Down | Up | Base | Down | Up | |
Croatia | EUR | 38.15 | 38.31 | 38.02 | 38.29 | 38.56 | 38.52 | 38.63 | 38.72 | 38.90 |
Finland | EUR | 127. 23 | 127.37 | 127.0 8 | 128.93 | 129.27 | 128.94 | 130.25 | 130.62 | 130.02 |
Lithuania | EUR | 32.56 | 32.70 | 32.33 | 33.81 | 33.94 | 33.84 | 34.75 | 34.82 | 34.89 |
Netherlands | EUR | 416.53 | 417.37 | 415.07 | 419.27 | 421.57 | 416.91 | 420.92 | 421.92 | 418.87 |
Norway | NOK | 1,737.40 | 1,738.12 | 1,736.35 | 1,803.29 | 1,804.92 | 1,806.00 | 1,854.65 | 1,860.58 | 1,854.82 |
Sweden | SEK | 2,853.78 | 2,858.50 | 2,849.92 | 2,889.93 | 2,902.96 | 2,877.08 | 2,929.02 | 2,946.06 | 2,903.16 |
| Billion units | ||||||||||
2024 | 2025 | 2026 | ||||||||
Cur. | Base | Down | Up | Base | Down | Up | Base | Down | Up | |
Denmark | DKK | 1,051.37 | 1,053.61 | 1,046.06 | 1,080.36 | 1,086.27 | 1,063.66 | 1,106.50 | 1,111.76 | 1,084.18 |
Sweden | SEK | 2,557.16 | 2,562.64 | 2,549.58 | 2,608.32 | 2,622.65 | 2,582.60 | 2,663.55 | 2,678.36 | 2,627.62 |
| Billion units | 2024 | 2025 | 2026 | |||||||
Cur. | Base | Down | Up | Base | Down | Up | Base | Down | Up | |
Bulgaria | BGN | 112.22 | 112.58 | 111.58 | 114.90 | 116.06 | 113.33 | 116.90 | 117.94 | 115.29 |
Croatia | EUR | 59.60 | 60.08 | 59.37 | 60.35 | 61.62 | 59.66 | 61.54 | 62.58 | 60.75 |
Estonia | EUR | 25.48 | 25.55 | 25.31 | 27.24 | 27.46 | 26.96 | 28.73 | 28.90 | 28.53 |
Germany | EUR | 3,256.62 | 3,280.03 | 3,232.21 | 3,305.18 | 3,375.19 | 3,228.35 | 3,371.93 | 3,417.40 | 3,292.72 |
Latvia | EUR | 29.62 | 29.72 | 29.39 | 30.39 | 30.67 | 30.08 | 31.16 | 31.39 | 30.95 |
Netherlands | EUR | 812.28 | 818.30 | 806.05 | 832.64 | 848.47 | 815.00 | 846.44 | 857.30 | 827.58 |
Romania | RON | 1,252.81 | 1,257.15 | 1,244.29 | 1,289.75 | 1,303.58 | 1,265.96 | 1,323.44 | 1,334.28 | 1,297.77 |
Slovenia | EUR | 49.86 | 50.10 | 49.39 | 51.01 | 51.69 | 50.21 | 52.08 | 52.56 | 51.55 |
| (Decrease) / increase in | (Decrease) / increase in | |
| ECL 2023 | ECL 2022 | |
100% Baseline, EUR ’000 | (262) | (244) |
100% Downside, EUR ’000 | 7,618 | 6,937 |
100% Upside, EUR ’000 | (6,832) | (6,204) |
EUR ’000 | 2023 | 2022 |
AAA | 6,734 | 6,988 |
AA | - | - |
AA- | 593 | 2,364 |
A+ | 358 | 31,911 |
A | 175,759 | 41,776 |
A- | 40,045 | 24,309 |
BBB+ | 25,125 | 5,919 |
BBB | 50 | 680 |
BBB- | 6,610 | 3,161 |
BB+ | 59 | 300 |
BB | 210 | - |
BB- | - | - |
B | - | 29 |
B- | - | - |
No rating available | 28,169 | 35,887 |
Total | 283,712 | 153,325 |
2023 | 2022 | |
| EUR ’000 | ||
Balances with Central Banks: | 210,030 | 66,808 |
Balance with the Central Bank of Czechia | 293 | 474 |
Balance with the Central Bank of Malta | 171,320 | 37,045 |
Balance with the Central Bank of Lithuania | 31,683 | 22,301 |
Balance with the Central Bank of Sweden | 6,734 | 6,988 |
Balances with other banks | 73,682 | 86,517 |
283,712 | 153,325 | |
| Total |
EUR ’000 | 2023 | 2022 |
| Balances with other banks (repayable on call and at short | 36,074 | 27, 356 |
| notice) held by Multitude Bank |
| Stage 1 | |||
2023, | EUR ’00 | 12-month | |
| ECL | |||
| Balances with Central Banks | |||
| A+ to A- | 210,030 | ||
| Gross carrying amount | 210,030 | ||
| Loss allowance | - | ||
Carrying amount – | net of loss allowance | 210,030 |
| Stage 1 | |||
2022, | EUR ’000 | 12-month | |
| ECL | |||
| Balances with Central Banks | |||
| A+ to A- | 66,808 | ||
| 66,808 | |||
| Gross carrying amount | - | ||
| Loss allowance | |||
Carrying amount – | net of loss allowance | 66,808 |
| Stage 1 | ||
2023, | EUR ’000 | 12-month |
| ECL | ||
| Balances with other banks | ||
| A+ to A- | 1,558 | |
BBB+ to BBB- | 11,344 | |
BB+ to BB- | 59 | |
Unrated | 60,721 | |
| Gross carrying amount | 73,682 | |
| Loss allowance | - | |
| 73,682 | ||
| Carrying amount – net of loss allowance |
| Stage 1 | ||
2022, | EUR ’000 | 12-month |
| ECL | ||
| Balances with other banks | ||
| A+ to A- | 3,795 | |
BBB+ to BBB- | 4,478 | |
BB+ to BB- | 241 | |
Unrated | 78,003 | |
| Gross carrying amount | 86,517 | |
| Loss allowance | - | |
| 86,517 | ||
| Carrying amount – net of loss allowance |
| Days past due* | |||||||
Risk grade | Category | Basis for ECL | Lower | Upper | UTP | 2023 | 2022 |
| range | range | ||||||
Regular | Performing | Stage 1 (12-month | 0 to 30 | - | 532,234 | 464,238 | |
| ECL) | |||||||
Watch | Underperforming | Stage 2 (lifetime | 31 - 45 | 31 - 60 | - | 26,955 | 20,755 |
| ECL) | |||||||
Substandard | Underperforming | Stage 2 (lifetime | 46 - 60 | 61 - 90 | - | 17,309 | 14,862 |
| ECL) | |||||||
Doubtful | Non-performing | Stage 3 (lifetime | 61 - 180 | 91 - 180 | Yes | 21,661 | 24,868 |
| ECL) | |||||||
Loss | Non-performing | Stage 3 (lifetime | More than 180 days | - | 92,458 | 95,072 | |
| ECL) | |||||||
Total | 690,617 | 619,794 | |||||
| Stage 1 | Stage 2 | Stage 3 | ||
| EUR ’000 | 12-month | Lifetime | Lifetime | Total |
| ECL | 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 | (11,640) | 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 | 22,744 | 8,806 | 92,595 | 124,145 |
| 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 | 7,641 | 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 | 46,663 | 11,806 | 34,539 | 93,009 |
| 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 | 4,592 | 2,218 | (18,236) | (11,426) |
| Loss allowances as at 31 December 2022 | 27,337 | 11,024 | 74,359 | 112,719 |
Impaired loan coverage ratio ("ICLR") | 5.89% | 30.95% | 62.00% | 18.19% |
| Stage 1 | Stage 2 | Stage 3 | ||
| EUR ’000 | 12-month | Lifetime | Lifetime | Total |
| ECL | ECL | ECL | ||
| GROSS LOANS TO CUSTOMERS | ||||
As at 1 January 2022 | 237,686 | 24,835 | 117,995 | 380,516 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (26,403) | 9,719 | 16,684 | - |
| Transfers out of Stage 2 | 2,752 | (8,573) | 5,821 | - |
| Total changes from transfers in between Stages | (23,651) | 1,146 | 22,505 | - |
| Other changes in gross loans to customers | ||||
| New loans originated during the year | 548,736 | 30,916 | 56,323 | 635,975 |
| Loans derecognised during the year | (486,757) | (29,719) | (94,893) | (611,370) |
| Write-offs | - | - | (15,197) | (15,197) |
| Changes in forex and other movements | (6,158) | (576) | (1,034) | (7,768) |
| Net changes in gross loans to customers | 32,170 | 1,767 | (32,297) | 1,640 |
| Gross loans to customers as at 31 December 2022 | 269,856 | 26,602 | 85,698 | 382,156 |
| LOSS ALLOWANCES | ||||
| Loss allowances, as at 1 January 2022 | 17,737 | 7,570 | 73,134 | 98,440 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (2,388) | 656 | 1,733 | - |
| Increase (decrease) due to transfers out of Stage 1 | - | 2,286 | 6,650 | 8,936 |
| Transfers out of Stage 2 | 736 | (2,673) | 1,938 | - |
| Increase (decrease) due to transfers out of Stage 2 | (496) | - | 1,750 | 1,254 |
| Increase (decrease) due to changes in DPD buckets | 460 | 9 | 6,121 | 6,590 |
| Total changes from transfers in between Stages | (1,689) | 277 | 18,193 | 16,780 |
| Other changes in loss allowances: | ||||
| New financial assets originated during the year | 36,199 | 10,109 | 28,999 | 75,307 |
| Financial assets derecognised during the year | (31,447) | (9,111) | (49,855) | (90,414) |
| Write-offs | - | - | (15,197) | (15,197) |
| Remeasurements from changes in model | (459) | (290) | 485 | (264) |
| Unwind of discount | - | - | 649 | 649 |
| Changes in forex and other movements | (372) | (137) | (349) | (858) |
| Net changes in loss allowances | 2,232 | 847 | ( 17,077) | (13,997) |
| Loss allowances as at 31 December 2022 | 19,969 | 8,417 | 56,057 | 84,442 |
Impaired loan coverage ratio ("ICLR") | 7.40% | 31.64% | 65.41% | 22.10% |
| Stage 1 | Stage 2 | Stage 3 | ||
| EUR ’000 | 12-month | Lifetime | Lifetime | Total |
| ECL | ECL | ECL | ||
| GROSS LOANS TO CUSTOMERS | ||||
As at 1 January 2023 | 111,412 | 5,838 | 19,912 | 137,162 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (13,615) | 4,455 | 9,160 | - |
| Transfers out of Stage 2 | 500 | (3,442) | 2,941 | - |
| Total changes from transfers in between Stages | (13,114) | 1,013 | 12,101 | - |
| Other changes in gross loans to customers | ||||
| New loans originated during the year | 70,570 | 2,632 | 5,284 | 78,486 |
| Loans derecognised during the year | (55,210) | (2,662) | (7,321) | (65,193) |
| Write-offs | - | - | (664) | (664) |
| Changes in forex and other movements | 12 | 1 | 11 | 24 |
| Net changes in gross loans to customers | 2,258 | 983 | 9,411 | 12,652 |
| Gross loans to customers as at 31 December 2023 | 113,670 | 6,821 | 29,323 | 149,814 |
| LOSS ALLOWANCES | ||||
| Loss allowances, as at 1 January 2023 | 4,062 | 1,336 | 9,598 | 14,997 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (702) | 191 | 511 | - |
| Increase (decrease) due to transfers out of Stage 1 | - | 1,342 | 4,503 | 5,844 |
| Transfers out of Stage 2 | 118 | (925) | 807 | - |
| Increase (decrease) due to transfers out of Stage 2 | (63) | - | 935 | 872 |
| Increase (decrease) due to changes in DPD buckets | 240 | 6 | 3,218 | 3,465 |
| Total changes from transfers in between Stages | (407) | 614 | 9,974 | 10,181 |
| Other changes in loss allowances: | - | |||
| New financial assets originated during the year | 2,504 | 835 | 2,714 | 6,053 |
| Financial assets derecognised during the year | (2,471) | (667) | (3,229) | (6,367) |
| Write-offs | - | - | (664) | (664) |
| Remeasurements from changes in model | 1,452 | 43 | 243 | 1,739 |
| Unwind of discount | - | - | (243) | (243) |
| Changes in forex and other movements | 1 | - | 7 | 7 |
| Net changes in loss allowances | 1,079 | 825 | 8,801 | 10,705 |
| Loss allowances as at 31 December 2023 | 5,141 | 2,161 | 18,400 | 25,702 |
Impaired loan coverage ratio ("ICLR") | 4.52% | 31.69% | 62.75% | 17.16% |
| Stage 1 | Stage 2 | Stage 3 | ||
| EUR ’000 | 12-month | Lifetime | Lifetime | Total |
| ECL | ECL | ECL | ||
| GROSS LOANS TO CUSTOMERS | ||||
As at 1 January 2022 | 80,666 | 2,114 | 12,490 | 95,270 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (12,143) | 2,829 | 9,314 | - |
| Transfers out of Stage 2 | 248 | (1,770) | 1,521 | - |
| Total changes from transfers in between Stages | (11,895) | 1,059 | 10,836 | - |
| Other changes in gross loans to customers | ||||
| New loans originated during the year | 84,274 | 3,087 | 6,804 | 94,165 |
| Loans derecognised during the year | (40,964) | (383) | (9,589) | (50,936) |
| Write-offs | - | - | (379) | (379) |
| Changes in forex and other movements | (670) | (38) | (250) | (957) |
| Net changes in gross loans to customers | 30,746 | 3,725 | 7,422 | 41,893 |
| Gross loans to customers as at 31 December 2022 | 111,412 | 5,838 | 19,912 | 137,162 |
| LOSS ALLOWANCES | ||||
| Loss allowances, as at 1 January 2022 | 3,103 | 436 | 6,334 | 9,872 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (562) | 108 | 454 | - |
| Increase (decrease) due to transfers out of Stage 1 | - | 585 | 3,817 | 4,402 |
| Transfers out of Stage 2 | 51 | (364) | 313 | - |
| Increase (decrease) due to transfers out of Stage 2 | (36) | - | 497 | 460 |
| Increase (decrease) due to changes in DPD buckets | 176 | 6 | 859 | 1,040 |
| Total changes from transfers in between Stages | (371) | 335 | 5,939 | 5,903 |
| Other changes in loss allowances: | ||||
| New financial assets originated during the year | 2,957 | 812 | 3,057 | 6,826 |
| Financial assets derecognised during the year | (1,574) | (242) | (5,097) | (6,913) |
| Write-offs | - | - | (379) | (379) |
| Remeasurements from changes in model | (25) | 4 | 51 | 29 |
| Unwind of discount | - | - | (185) | (185) |
| Changes in forex and other movements | (27) | (8) | (120) | (156) |
| Net changes in loss allowances | 959 | 900 | 3,265 | 5,125 |
| Loss allowances as at 31 December 2022 | 4,062 | 1,336 | 9,598 | 14,997 |
Impaired loan coverage ratio ("ICLR") | 3.65% | 22.89% | 48.20% | 10.93% |
| Stage 1 | Stage 2 | Stage 3 | ||
| EUR ’000 | 12-month | Lifetime | Lifetime | Total |
| ECL | ECL | ECL | ||
| GROSS LOANS TO CUSTOMERS | ||||
As at 1 January 2023 | 82,970 | 3,177 | 14,329 | 100,476 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (8,893) | 2,662 | 6,232 | - |
| Transfers out of Stage 2 | 242 | (1,986) | 1,744 | - |
| Total changes from transfers in between Stages | (8,651) | 675 | 7,976 | - |
| Other changes in gross loans to customers | ||||
| New loans originated during the year | 113,079 | 2,661 | 4,114 | 119,854 |
| Loans derecognised during the year | (89,140) | (2,377) | (8,266) | (99,784) |
| Write-offs | - | - | (1,854) | (1,854) |
| Changes in forex and other movements | 45 | 1 | - | 46 |
| Net changes in gross loans to customers | 15,333 | 961 | 1,969 | 18,263 |
| Gross loans to customers as at 31 December 2023 | 98,303 | 4,137 | 16,298 | 118,739 |
| LOSS ALLOWANCES | ||||
| Loss allowances, as at 1 January 2023 | 3,305 | 1,271 | 8,704 | 13,280 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (532) | 154 | 379 | - |
| Increase (decrease) due to transfers out of Stage 1 | - | 589 | 2,803 | 3,392 |
| Transfers out of Stage 2 | 96 | (768) | 671 | - |
| Increase (decrease) due to transfers out of Stage 2 | (74) | - | 278 | 204 |
| Increase (decrease) due to changes in DPD buckets | 131 | 2 | 864 | 997 |
| Total changes from transfers in between Stages | (379) | (23) | 4,995 | 4,593 |
| Other changes in loss allowances: | - | - | - | - |
| New financial assets originated during the year | 4,930 | 724 | 1,978 | 7,632 |
| Financial assets derecognised during the year | (4,681) | (444) | (4,282) | (9,407) |
| Write-offs | - | - | (1,854) | (1,854) |
| Remeasurements from changes in model | (154) | (2) | 232 | 77 |
| Unwind of discount | - | - | (174) | (174) |
| Changes in forex and other movements | 2 | - | - | 1 |
| Net changes in loss allowances | (282) | 255 | 895 | 868 |
| Loss allowances as at 31 December 2023 | 3,023 | 1,526 | 9,599 | 14,148 |
Impaired loan coverage ratio ("ICLR") | 3.08% | 36.88% | 58.90% | 11.92% |
| Stage 1 | Stage 2 | Stage 3 | ||
| EUR ’000 | 12-month | Lifetime | Lifetime | Total |
| ECL | ECL | ECL | ||
| GROSS LOANS TO CUSTOMERS | ||||
As at 1 January 2022 | 68,269 | 2,675 | 19,152 | 90,096 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (9,197) | 1,578 | 7,619 | - |
| Transfers out of Stage 2 | 28 | (1,297) | 1,268 | - |
| Total changes from transfers in between Stages | (9,168) | 281 | 8,888 | - |
| Other changes in gross loans to customers | - | - | - | |
| New loans originated during the year | 104,717 | 2,568 | 5,211 | 112,496 |
| Loans derecognised during the year | (79,021) | (2,281) | (19,094) | (100,396) |
| Write-offs | - | - | 571 | 571 |
| Changes in forex and other movements | (1,827) | (66) | (398) | (2,291) |
| Net changes in gross loans to customers | 14,701 | 502 | (4,823) | 10,380 |
| Gross loans to customers as at 31 December 2022 | 82,970 | 3,177 | 14,329 | 100,476 |
| LOSS ALLOWANCES | ||||
| Loss allowances, as at 1 January 2022 | 1,905 | 800 | 13,128 | 15,833 |
| Transfers in between stages: | ||||
| Transfers out of Stage 1 | (399) | 60 | 339 | - |
| Increase (decrease) due to transfers out of Stage 1 | - | 516 | 3,601 | 4,117 |
| Transfers out of Stage 2 | 8 | (395) | 387 | - |
| Increase (decrease) due to transfers out of Stage 2 | (7) | - | 360 | 353 |
| Increase (decrease) due to changes in DPD buckets | 115 | - | 862 | 977 |
| Total changes from transfers in between Stages | (283) | 181 | 5,549 | 5,447 |
| Other changes in loss allowances: | ||||
| New financial assets originated during the year | 7,507 | 885 | 2,484 | 10,876 |
| Financial assets derecognised during the year | (6,088) | (572) | (12,917) | (19,577) |
| Write-offs | - | - | 571 | 571 |
| Remeasurements from changes in model | 331 | - | 142 | 473 |
| Unwind of discount | - | - | 16 | 16 |
| Changes in forex and other movements | (66) | (23) | (270) | (359) |
| Net changes in loss allowances | 1,401 | 471 | (4,424) | (2,553) |
| Loss allowances as at 31 December 2022 | 3,305 | 1,271 | 8,704 | 13,280 |
Impaired loan coverage ratio ("ICLR") | 3.98% | 40.01% | 60.74% | 13.22% |
31 December 2023 | 31 December 2022 | |||
| Basis for ECL | ||||
| Gross carrying | Gross carrying | |||
| ECL | ECL | |||
| amount | amount | |||
Stage 1 | 101,015 | 6,319 | 87,396 | 5,543 |
Stage 2 | 10,625 | 3,344 | 7,090 | 2,169 |
Stage 3 | 6,231 | 2,828 | 6,959 | 2,997 |
Total | 117,870 | 12,492 | 101,444 | 10,709 |
EUR ’000 | 2023 amount | 2023 % | 2022 amount | 2022 % |
Finland | 22,814 | 19.4% | 19,529 | 19.3% |
Northern Europe | 69,178 | 58.7% | 53,437 | 52.7% |
Western Europe | 3,722 | 3.2% | 3,800 | 3.7% |
Eastern Europe | 22,156 | 18.8% | 24,679 | 24.3% |
Total | 117,870 | 100.0% | 101,444 | 100.0% |
31 December 2023 | 31 December 2022 | |||
| Basis for ECL | Gross carrying | Gross carrying | ||
| ECL | ECL | |||
| amount | amount | |||
Stage 1 | 27 | 3 | 2 | 1 |
Stage 2 | 1,837 | 558 | 4 | 2 |
Stage 3 | 586 | 269 | 47 | 35 |
Total | 2,450 | 830 | 53 | 38 |
EUR ’000 | Not Modified ECL | Modified ECL | Change |
Stage 1 | 128 | 3 | (125) |
Stage 2 | 133 | 558 | 425 |
Stage 3 | 140 | 269 | 129 |
Grand Total | 401 | 830 | 429 |
| Stage 1 | |||
2023, | EUR ’000 | 12-month | |
| ECL | |||
| Loans to related parties | - | ||
A+ to A- BBB+ to BBB- | - | ||
BB+ to BB- | - | ||
Unrated | 10,096 | ||
| Gross carrying amount | 10,096 | ||
| Loss allowance | (48) | ||
Carrying amount – | net of loss allowance | 10,048 |
| Stage 1 | |||
2022, | EUR ’000 | 12-month | |
| ECL | |||
| Loans to related parties | - | ||
A+ to A- BBB+ to BBB- | - | ||
BB+ to BB- | - | ||
Unrated | 8,379 | ||
| Gross carrying amount | 8,379 | ||
| Loss allowance | (241) | ||
Carrying amount – | net of loss allowance | 8,138 |
| Stage 1 | |||
2023, | EUR ’000 | 12-month | |
| ECL | |||
| Debt investments | |||
| A+ to A- | - | ||
BBB+ to BBB- | - | ||
BB+ to BB- | - | ||
Unrated | 62,147 | ||
| Gross carrying amount | 62,147 | ||
| Loss allowance | (33) | ||
Carrying amount – | net of loss allowance | 62,114 |
| Stage 1 | |||
2022, | EUR ’000 | 12-month | |
| ECL | |||
| Debt investments | - | ||
A+ to A- BBB+ to BBB- | - | ||
BB+ to BB- | - | ||
Unrated | 21,107 | ||
| Gross carrying amount | 21,107 | ||
| Loss allowance | - | ||
Carrying amount – | net of loss allowance | 21,107 |
EUR ’000 | 2023 | Restated |
| 2022 | ||
| Credit risk exposures relating to on-balance sheet assets: | ||
Loans to customers (gross) | 690,617 | 619,794 |
Cash and cash equivalents | 283,712 | 153,325 |
| Other financial assets at amortised cost: | ||
Debt investments | 62,114 | 21,107 |
Loans to related parties | 10,048 | 8,138 |
Receivables from banks | 4,362 | 4,362 |
Receivables from sold portfolios | 1,476 | 2,263 |
Other receivables | 3,549 | 4,649 |
| Credit risk exposures relating to off-balance sheet instruments: | ||
Commitments | 8,000 | 7,000 |
Total credit risk exposure | 1,063,879 | 820,640 |
| Cash | Loans to | Debt | Other | Total | |||
| EUR ’000 | and cash | customers | investments | financial | financial | 2023 | |
| Country | equivalents | assets | assets | ||||
| of | Finland | 17,184 | 109,779 | 15,057 | 13,879 | 155,900 | 16.56% |
| domicile | Sweden, | ||||||
| Northern | Denmark, Norway, | 3,248 | 231,863 | - | 173 | 235,284 | 25.00% |
| Europe | UK | ||||||
| Germany, The | |||||||
| Western | Netherlands, | 11,329 | 46,992 | 10,225 | 185 | 68,732 | 7.30% |
| Europe | Spain, | ||||||
| Luxembourg | |||||||
| Latvia, Estonia, | |||||||
| Czechia, Croatia, | |||||||
| Eastern | Romania, Bulgaria, | 4,015 | 180,776 | 21,410 | 373 | 206,574 | 21.95% |
| Europe | Lithuania, | ||||||
| Slovakia, Slovenia, | |||||||
| Southern | Poland | ||||||
Malta, Cyprus | 246,177 | - | 15,421 | 4,103 | 265,702 | 28.23% | |
| Europe | Canada, Mexico, | ||||||
| India, Philippines, | |||||||
| Other | Bangladesh, New | 1,758 | 6,537 | - | 722 | 9,018 | 0.96% |
| Zealand, Brazil, | |||||||
| Australia | |||||||
Total | 283,712 | 575,948 | 62,114 | 19,436 | 941,210 | 100.00% |
| Cash | Loans to | Debt | Other | Total | ||||
| EUR ’000 | and cash | customers | investments | financial | financial | 2022 | ||
| equivalents | assets | assets | ||||||
| Country | Finland | 29,973 | 106,273 | - | 12,792 | 149,038 | 21.26% | |
| of domicile | ||||||||
| Northern | Sweden, | |||||||
| Europe | Denmark, | 4,656 | 186,080 | - | 454 | 191,190 | 27. 28% | |
| Norway, UK | ||||||||
| Germany, The | ||||||||
| Western | Netherlands, | 11,760 | 54,009 | - | 139 | 65,908 | 9.40% | |
| Europe | Spain, | |||||||
| Luxembourg | ||||||||
| Latvia, Estonia, | ||||||||
| Czechia, Croatia, | ||||||||
| Eastern | Romania, | |||||||
| Europe | Bulgaria, | 7,895 | 138,896 | 10,879 | 973 | 158,642 | 22.63% | |
| Lithuania, | ||||||||
| Slovakia, | ||||||||
| Southern | Slovenia, Poland | |||||||
Malta, Cyprus | 97,18 | 8 | 229 | 10,229 | 4,618 | 112,264 | 16.02% | |
| Europe | Canada, Mexico, | |||||||
| India, Philippines, | ||||||||
| Other | Bangladesh, New | 1,853 | 21,588 | - | 437 | 23,878 | 3.41% | |
| Zealand, Brazil, | ||||||||
| Australia | ||||||||
Total | 153,325 | 507,075 | 21,107 | 19,413 | 700,920 | 100.00% | ||
EUR ‘000 | EUR | PLN | SEK | CZK | BGN | NOK | DKK | RON |
| Financial assets at amortised cost: | ||||||||
Loans to customers | 1,360 | 191 | 146,026 | 11,232 | 6,017 | 7, 276 | 77,837 | 7,278 |
Cash and cash equivalents | 1,670 | 725 | 18,390 | 2,115 | 210 | 1,502 | 4,144 | 5,570 |
Total | 3,030 | 915 | 164,417 | 13,347 | 6,227 | 8,778 | 81,982 | 12,848 |
Intercompany loans | - | - | 20,275 | - | 2,403 | - | - | - |
Notional of derivative financial instrument | - | 622 | 150,732 | 16,179 | - | 8,763 | - | 4,058 |
Residual exposure | 3,030 | 293 | 33,960 | (2,832) | 8,630 | 15 | 81,982 | 8,790 |
| Currency up by 10% | 303 | 29 | 3,396 | (283) | 863 | 1 | 8,198 | 879 |
| Currency down by 10% | (303) | (29) | (3,396) | 283 | (863) | (1) | (8,198) | (879) |
EUR ‘000 | EUR | PLN | SEK | CZK | BGN | NOK | DKK | HRK | RON |
| Financial assets at amortised cost: | |||||||||
Loans to customers | 971 | 1,082 | 100,661 | 10,644 | 6,063 | 5,870 | 58,982 | 4,869 | 6,214 |
Cash and cash equivalents | 2,273 | 468 | 16,598 | 5,012 | 624 | 2,176 | 4,222 | 65 | 1,872 |
Total | 3,243 | 1,550 | 117, 259 | 15,656 | 6,687 | 8,046 | 63,204 | 4,934 | 8,086 |
Intercompany loans | - | 19,350 | 20,198 | 2,480 | 3,079 | - | - | - | 29 |
Notional of derivative financial instrument | - | 1,816 | 127,417 | 15,276 | - | 8,427 | - | - | 4,049 |
Residual exposure | 3,243 | 19,084 | 10,040 | 2,860 | 9,765 | (381) | 63,204 | 4,934 | 4,066 |
| Currency up by 10% | 324 | 1,908 | 1,004 | 286 | 977 | (38) | 6,320 | 493 | 407 |
| Currency down by 10% | (324) | (1,908) | (1,004) | (286) | (977) | 38 | (6,320) | (493) | (407) |
CZK | CAD | BRL | MXN | SEK | AUD | |||||||
EUR ‘000 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
| Translation | - | 152 | 51 | 51 | - | (429) | 329 | 20 | (3,456) | (990) | - | (558) |
| reserve in equity | ||||||||||||
PLN | INR | RON | Other | Total | ||||||
EUR ‘000 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
| Translation | - | (1,122) | (20) | (5) | (280) | (279) | (6) | 110 | (3,383) | (3,049) |
| reserve in equity | ||||||||||
| E | ||||
EUR ’000 | 2023 | Restated |
| 2022 | ||
(+) 100 bp | 4,864 | 2,593 |
(-) 100 bp | (4,864) | (2,593) |
| On | Within three | Between | Between | Between | Over | Total | |
| EUR ‘000 | demand | months | three months | 1-2 years | 2-5 | 5 years | carrying |
| and one year | years | amount | |||||
| 31 December 2023 | |||||||
| Cash and cash | 283,712 | - | - | - | - | - | 283,712 |
| equivalents | |||||||
| Derivative financial | - | 299 | - | - | - | - | 299 |
| assets | |||||||
Loans to customers | 2,346 | 124,584 | 271,268 | 122,979 | 44,868 | 9,903 | 575,948 |
Debt investments | - | 1,100 | - | - | 61,014 | - | 62,114 |
Other financial assets | - | 1,476 | 3,549 | 10,048 | 4,362 | - | 19,435 |
Total | 286,058 | 127,459 | 274,817 | 133,027 | 110,244 | 9,903 | 941,507 |
| 31 December 2022 | |||||||
| Cash and cash | 153,325 | - | - | - | - | - | 153,325 |
| equivalents | |||||||
| Derivative financial | - | 3,180 | - | - | - | - | 3,180 |
| assets | |||||||
Loans to customers | 2,346 | 111,543 | 239,724 | 96,408 | 40,505 | 16,549 | 507,075 |
Debt investments | - | 307 | - | - | 20,800 | - | 21,107 |
Other financial assets | - | 2,263 | 4,649 | - | 12,501 | - | 19,413 |
Total | 155,671 | 117,293 | 244,373 | 96,408 | 73,806 | 16,549 | 704,101 |
| On | Within | Between | Between | Between | Over | Carrying | ||
| EUR ‘000 | de- | three | three | 1-2 years | 2-5 years | 5 years | Total | amount |
| mand | months | months | ||||||
| and one | ||||||||
| year | ||||||||
| 31 December 2023 | ||||||||
| Derivative financial | - | 5,323 | - | - | - | - | 5,323 | 5,323 |
| liabilities | ||||||||
| Deposits from customers | ||||||||
Principal | 34,382 | 114,385 | 333,139 | 112,173 | 138,211 | - | 732,290 | 732,350 |
Interests | - | 72 | 882 | 1,300 | - | - | 2,254 | - |
| Debt securities: | ||||||||
Principal | - | - | - | 46,000 | - | 3,052 | 49,052 | 47,805 |
Interests | - | 1,328 | 4,436 | 4,421 | 909 | 1,515 | 12,609 | - |
Lease liabilities | - | 694 | 1,542 | 1,293 | 2,046 | - | 5,575 | 4,963 |
Commitments given | - | 8,000 | - | - | - | - | 8,000 | - |
Total | 34,382 | 129,802 | 339,999 | 165,187 | 141,166 | 4,567 | 815,103 | 790,441 |
| 31 December 2022 | ||||||||
| Derivative financial | - | 446 | - | - | - | - | 446 | 446 |
| liabilities | ||||||||
| Deposits from customers | ||||||||
Principal | 101,015 | 60,415 | 260,337 | 82,090 | - | - | 503,857 | 503,378 |
Interests | - | 33 | 891 | 824 | - | - | 1,748 | - |
| Debt securities: | ||||||||
Principal | - | - | - | - | 46,000 | 3,052 | 49,052 | 47,416 |
Interests | - | 1,100 | 4,136 | 5,765 | 5,028 | 1,515 | 17, 544 | - |
Lease liabilities | - | 544 | 1,147 | 1,683 | 1,347 | - | 4,721 | 4,566 |
Commitments given | - | 7,000 | - | - | - | - | 7,000 | - |
Total | 101,015 | 69,538 | 266,511 | 90,362 | 52,375 | 4,567 | 584,368 | 555,360 |
EUR ’000 | 2023 | 2022 |
Cash and cash equivalents | 283,712 | 153,325 |
Gross debt, due within 1 year | (484,523) | (422, 392) |
Gross debt, due after 1 year | (295,632) | (128,401) |
Perpetual bonds with no maturity date | (45,000) | (50,000) |
Net debt | (541,443) | (447,468) |
Cash and cash equivalents | 283,712 | 153,325 |
Gross debt - fixed interest rates | (715,319) | (499,964) |
Gross debt - floating interest rates | (98,688) | (94,517) |
Gross debt - non-interest bearing | (11,148) | (6,313) |
Net debt | (541,443) | (447,469) |
EUR ‘000 | Cash | Gross debt, | Gross debt, | Perpetual | Net debt |
| and cash | due within 1 | due after 1 | bonds | ||
| equivalents | year | year | |||
| AS AT 1 JANUARY 2022 | 301,592 | (486,342) | (141,772) | (50,000) | (376,522) |
Proceeds from debt securities | - | 87,072 | - | - | 87,072 |
Repayment of debt securities | - | (182,150) | - | - | (182,150) |
Net decrease in deposits from customers | - | 159,028 | 13,371 | - | 172,399 |
| Net decrease in cash and cash | (144,338) | - | - | - | (144,338) |
| equivalents | |||||
Foreign exchange adjustments | (3,929) | - | - | - | (3,929) |
| AT 31 DECEMBER 2022 | 153,325 | (422 , 392) | (128,401) | (50,000) | (447,468) |
Repayment of perpetual bonds | - | - | - | 5,000 | 5,000 |
Net increase in deposits from customers | - | (62,131) | (167, 231) | - | (229,362) |
| Net increase in cash and cash | 130,541 | - | - | - | 130,541 |
| equivalents | |||||
Foreign exchange adjustments | (154) | - | - | - | (154) |
| AT 31 DECEMBER 2023 | 283,712 | (484, 523) | (295,632) | (45,000) | (541,443) |
Subsidiary | Country | 2023 | 2022 |
Bhawana Capital Private Limited | India | 99.27% | 99.27% |
Bidellus Bangladesh Ltd | Bangladesh | - | 100% |
CapitalBox AB | Sweden | 100% | 100% |
CapitalBox GmbH | Germany | - | 100% |
Ferratum (Malta) Holding Limited | Malta | 100% | 100% |
Ferratum Australia Pty Ltd | Australia | - | 100% |
Multitude Bank p.l.c. | Malta | 100% | 100% |
| Ferratum Brazil Servicos De Correspondente | Brazil | - | 100% |
| Bancario Ltda | |||
Ferratum Bulgaria EOOD | Bulgaria | 100% | 100% |
Vector Procurement Solutions Inc. | Canada | 100% | 100% |
Ferratum Capital Germany GmbH | Germany | - | 100% |
Ferratum Capital Oy | Finland | 100% | 100% |
Ferratum Czech s.r.o. | Czechia | - | 100% |
Ferratum Latvia SIA | Latvia | 100% | 100% |
Ferratum Mexico S. de R.L. de C.V. | Mexico | 100% | 100% |
Ferratum Portfolio S.à r.l. | Luxembourg | 100% | 100% |
Ferratum Romania I.F.N.S.A. | Romania | 100% | 100% |
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% |
Mr Credit Pty Ltd | Australia | - | 100% |
Multitude Global Services Corp | Philippines | 99.94% | 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% |
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 | 2023 |
Carrying amount of investment in associates | 1,022 |
| Aggregate amounts of the Group’s share of: | |
Profit from continuing operations | 6 |
Other comprehensive income | - |
Total comprehensive income | 6 |
EUR ’000 | Ferratum | Sweep- | Capital- | Total |
| Bank* | Box | |||
Revenue | 192,731 | 23,137 | 24,686 | 240,554 |
Credit losses | (62,760) | (16,197) | (6,635) | (85,591) |
EBIT (reported to CODM) | 59,079 | (15,258) | 1,735 | 45,556 |
Net AR | 343,256 | 189,217 | 103,697 | 636,170 |
EUR ’000 | Ferratum | Sweep- | Capital- | Restated |
| Bank* | Box | Total | ||
Revenue | 184,776 | 15,961 | 21,395 | 222,132 |
Credit losses | (59,075) | (11,722) | (7,838) | (78,635) |
EBIT (reported to CODM) | 53,694 | (21,144) | (994) | 31,555 |
Net AR | 293,216 | 147,354 | 86,118 | 526,688 |
EUR '000 | 2023 | Restated 2022 |
Revenue | 240,554 | 222,132 |
| Other reconciliation items: | ||
Broker fee capitalisation in EIR reported as selling and marketing expense in CODM report | (12,239) | (9,850) |
Scoring costs capitalisation in EIR reported as general and administrative expense in CODM report | (470) | (320) |
Intragroup eliminations and adjustments not included in CODM report* | 2,551 | 480 |
| Item from consolidated statement of profit or loss: | ||
Fee and commission income | 63 | 32 |
Interest income | 230,459 | 212,474 |
EUR '000 | 2023 | Restated 2022 |
EBIT (reported to CODM) | 45,556 | 31,555 |
| Other reconciliation items: | ||
Additional ECL for invoicing and collection costs | - | (251) |
Intragroup eliminations and adjustments not included in CODM report* | (2) | 161 |
EBIT (as measured in IFRS) | 45,554 | 31,465 |
| Items from consolidated statement of profit or loss: | ||
Interest expense | (22,237) | (14,026) |
Fair value and foreign exchange gains and losses | (4, 328) | (3,848) |
Profit before income taxes | 18,990 | 13,590 |
EUR '000 | 2023 | Restated 2022 |
Net AR | 636,170 | 526,688 |
| Other reconciliation items: | ||
Broker fee capitalisation to loans to customers as part of directly attributable acquisition costs in EIR reported as prepaid selling and marketing expense in CODM report | 11,416 | 9,845 |
| Debt investments and loan to Sortter Oy | (70,262) | (29,247) |
Intragroup eliminations and adjustments not included in CODM report* | (1,376) | (211) |
Loans to customers | 575,948 | 507,075 |
EUR '000 | 2023 | Restated 2022 |
Credit losses | (85,591) | (78,635) |
| Other reconciliation items: | ||
Invoicing and collection costs reported as general and administrative expense in CODM report | (3,835) | (5,985) |
Intragroup eliminations and adjustments not included in CODM report* | 173 | (26) |
Impairment loss on loans to customers | (89,253) | (84,646) |
EUR ’000 | 2023 | Restated | |
| 2022 | |||
Country of domicile | Finland | 25,250 | 25,856 |
Northern Europe | Sweden, Denmark, Norway | 74,140 | 67,559 |
Western Europe | Germany, Netherlands, Spain | 43,923 | 37,195 |
Eastern Europe* | Bulgaria, Croatia, Czechia, Estonia, Latvia, | 85,370 | 75,574 |
| Lithuania, Poland, Romania | |||
Other | Australia, Brazil, Mexico, New Zealand | 1,776 | 6,290 |
Total interest income | 230,459 | 212,474 |
EUR ’000 | 2023 | Restated |
| 2022 | ||
Interest income on loans to customers | 223,550 | 211,817 |
Interest income on debt investments | 4,630 | 654 |
Interest income on bank deposits | 2,279 | 3 |
Total interest income | 230,459 | 212,474 |
EUR ’000 | 2023 | Restated |
| 2022 | ||
Interest expense on debt securities | (12,719) | (9,430) |
Interest expense on deposits from customers | (9,093) | (4, 367) |
Interest expenses on lease liabilities | (425) | (230) |
Total interest expense | (22,237) | (14,027) |
EUR ’000 | 2023 | Restated |
| 2022 | ||
Fee income on loans to customers that is not part of EIR | 42 | 20 |
Other fee and commission income | 21 | 12 |
Total fee and commission income | 63 | 32 |
EUR ’000 | 2023 | Restated |
| 2022 | ||
Realised foreign exchange loss | (3,007) | (1,739) |
Unrealised foreign exchange gain (loss) | 715 | (1,604) |
Realised gain on derivative financial assets and liabilities | 2,402 | 490 |
Unrealised loss on derivative financial assets and liabilities | (4,438) | (995) |
Total fair value and foreign exchange gains and losses | (4,328) | (3,848) |
EUR ’000 | 2023 | Restated |
| 2022 | ||
| OTHER INCOME: | ||
Gain from disposal of property, plant and equipment | - | 14 |
Gain from disposal of right-of-use assets* | 30 | 52 |
Other income | - | 3 |
Total other income | 30 | 70 |
| OTHER EXPENSES: | ||
Loss on disposal of property, plant and equipment** | (98) | - |
Loss on disposal of intangible assets | - | (33) |
Loss from disposal of subsidiaries*** | (404) | (636) |
Total other expenses | (502) | (669) |
EUR ’000 | Notes | 2023 | Restated |
| 2022 | |||
Impairment loss on loans to customers* | (89,253) | (84,646) | |
| General and administrative expense: | |||
Professional fees | (11,455) | (12,281) | |
Interbank transaction fees | (699) | (550) | |
Loan handling costs | (3,065) | (3,103) | |
Repairs and maintenance costs | (4, 852) | (5,880) | |
Scoring costs | (3,569) | (3,557) | |
Administrative expense | (1,752) | (1,451) | |
Membership and subscription fees | (576) | (990) | |
Other bank and lending costs* | (2,276) | (745) | |
Other operating expense | (3,734) | (3,386) | |
Total general and administrative expense | (31,976) | (31,943) | |
| Personnel expenses: | |||
Wages and salaries | (27,890) | (27, 526) | |
Social security costs | (2,964) | (3,554) | |
Post-employment benefit expense | (1,577) | (1,599) | |
Share-based payment expense | (511) | (483) | |
Other personnel expense | (1,134) | (794) | |
Total personnel expenses | (34,076) | (33,956) | |
| Depreciation and amortisation: | |||
Amortisation expense | 17 | (12,561) | (14,926) |
Depreciation expense | 19 | (2,455) | (2,596) |
Total depreciation and amortisation | (15,016) | (17,522) | |
| Selling and marketing expenses: | |||
Offline medias | (2,024) | (1,010) | |
SEM and other online paid medias | (8,551) | (7,761) | |
SEO and social media | (599) | (835) | |
CRM | (211) | (361) | |
Offline affiliates | (86) | (53) | |
PR/Sponsoring | (1,503) | (1,103) | |
Sales and commissions and other loan handling fees | (507) | (750) | |
Agency fees and other marketing expense | (699) | (503) | |
Total selling and marketing expense | (14,180) | (12,375) | |
Total operating expenses | (184,501) | (180,441) |
EUR ’000 | 2023 | 2022 |
| PWC: | ||
Audit fees | (634) | (698) |
| Non-audit fees: | ||
Audit-related services | (64) | - |
Tax advice | (27) | (16) |
Other non-audit services | (95) | (91) |
| OTHER AUDIT COMPANIES: | ||
Audit fees | (53) | (146) |
Total audit fees | (687) | (844) |
Total non-audit fees | (186) | (107) |
Total fees from audit companies | (873) | (951) |
LOSS ALLOWANCES | Stage 1 | Stage 2 | Stage 3 | Total |
Loss allowances as at 1 January 2023 | 27, 337 | 11,023 | 74,359 | 112,719 |
| Transfers in between stages: | ||||
Transfers out of Stage 1 | (3,275) | 1,292 | 1,983 | - |
Increase due to transfers out of Stage 1 | - | 5,089 | 13,675 | 18,764 |
Transfers out of Stage 2 | 854 | (3,838) | 2,984 | - |
Increase (decrease) due to transfers out of Stage 2 | (552) | - | 2,956 | 2,404 |
Increase due to changes in DPD buckets | 448 | 36 | 9,492 | 9,976 |
Total net changes from transfers in between Stages | (2,525) | 2,579 | 31,090 | 31,144 |
| Other changes in loss allowances: | ||||
Net remeasurement of ECLs | (12,156) | (3,927) | (19,888) | (35,971) |
New financial assets originated during the year | 44,413 | 13,296 | 31,479 | 89,188 |
Remeasurements from changes in model | 908 | 22 | 4,094 | 5,024 |
Unwind of discount | - | - | 46 | 46 |
Changes in forex and other movements | (29) | (20) | (129) | (178) |
| Net changes in loss allowances recognised | 30,611 | 11,950 | 46,692 | 89,253 |
| through profit or loss statement | ||||
Financial assets derecognised during the year | (26,666) | (8,611) | (43,629) | (78,906) |
Write-offs | - | - | (8,397) | (8,397) |
Net changes in loss allowances | 3,945 | 3,339 | (5,334) | 1,950 |
Loss allowances as at 31 December 2023 | 31,282 | 14,362 | 69,025 | 114,669 |
LOSS ALLOWANCES | Stage 1 | Stage 2 | Stage 3 | Total |
Loss allowances as at 1 January 2022 | 22,744 | 8,806 | 92,595 | 124,145 |
| Transfers in between stages: | ||||
Transfers out of Stage 1 | (3,349) | 824 | 2,525 | - |
Increase 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 due to changes in DPD buckets | 777 | 65 | 7,641 | 8,484 |
Total net changes from transfers in between Stages | (2,317) | 843 | 29,480 | 28,006 |
| Other changes in loss allowances: | ||||
Net remeasurement of ECLs | (11,969) | (3,051) | (20,695) | (35,715) |
New financial assets originated during the year | 46,663 | 11,806 | 34,539 | 93,009 |
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 recognised | 31,759 | 9,143 | 43,742 | 84,646 |
| through profit or loss statement | ||||
Financial assets derecognised during the year | (27,168) | (6,925) | (46,973) | (81,066) |
Write-offs | - | - | (15,006) | (15,006) |
Net changes in loss allowances | 4,591 | 2,218 | (18,237) | (11,426) |
| Loss allowances as at 31 December 2022 27,335 11,024 74,358 112,719 |
EUR ’000 | 2023 | Restated |
| 2022 | ||
| CURRENT TAX: | ||
Current tax on profits for the year | (1,350) | (877) |
Adjustments for current tax of prior periods | 82 | (45) |
Other direct taxes * | - | (302) |
Total current tax | (1,268) | (1,223) |
| DEFERRED TAX: | ||
Origination and reversal of temporary differences | (1,283) | (594) |
Total deferred tax | (1,283) | (594) |
Total income tax expense | (2,551) | (1,817) |
EUR ’000 | 2023 | Restated |
| 2022 | ||
Profit before tax | 18,990 | 13,590 |
Tax calculated at Finnish tax rate of 20% (20% in 2022) | (3,878) | (2,772) |
| Tax effects of: | ||
Difference between Finnish tax rate and rates in other countries | 1,895 | 2,293 |
Income not subject to tax | 6 | 317 |
Expenses not deductible for tax purposes | (628) | (25) |
Utilisation of previously unrecognised tax losses | 593 | 213 |
Tax losses for which no deferred income tax asset was recognised | (3) | (727) |
Write down of previously recognised tax losses | (618) | (770) |
Adjustments for current tax of prior periods | 82 | (45) |
Other direct taxes | - | (302) |
Total income tax expense | (2,551) | (1,817) |
EUR ’000 | 2023 | 2022 |
| CURRENT TAX: | ||
Current tax benefit from perpetual bond interest | 1,117 | 917 |
EUR ’000 | 2023 | 2022 |
| Losses on carried forward balance as at 31 December for which | 28,507 | 32,891 |
deferred tax assets have been recognised for of which Expires in one year time | - | - |
Expires in 2 year's time | - | - |
Expires between 2 and 5 years | 1,489 | 2,478 |
Expires between 5 and 10 years | 21,819 | 23,634 |
Expires after 10 years* | 5,198 | 6,779 |
EUR ’000 | 2023 | 2022 |
| Total amount of loss carry forward on which DTA was not recognised in | 7,315 | 10,160 |
| Finland with latest expiration in 2032 |
EUR ’000 | As at | Recognised | Translation | As at |
| 1 January | in profit or loss | differences | 31 December | |
| 2023 | 2023 | |||
| DEFERRED TAX ASSETS: | ||||
Tax losses carried forward | 7,574 | (1,117) | 15 | 6,472 |
Lease liability | 611 | 56 | - | 667 |
Netting of lease liability | (611) | (37) | - | (647) |
Total deferred tax assets | 7,574 | (1,098) | 15 | 6,492 |
| DEFERRED TAX LIABILITIES: | ||||
Right of use asset | 617 | 31 | - | 648 |
Netting of right of use asset | (611) | (37) | - | (648) |
Withholding tax on dividends from Group companies | 960 | 191 | - | 1,151 |
Total deferred tax liabilities | 966 | 185 | - | 1,151 |
Total movement in period | - | (1,283) | (15) | - |
EUR ’000 | As at restated | Recognised | Translation | As at restated |
| 1 January | in profit or loss | differences | 31 December | |
| 2022 | 2022 | |||
| DEFERRED TAX ASSETS: | ||||
Tax losses carried forward | 7,346 | 169 | 59 | 7, 574 |
Lease liability | 861 | (250) | - | 611 |
Netting of lease liability | (861) | 250 | - | (611) |
Total deferred tax assets | 7,346 | 169 | 59 | 7, 574 |
| DEFERRED TAX LIABILITIES: | ||||
Right of use asset | 823 | (206) | - | 617 |
Netting of right of use asset | (823) | 212 | - | (611) |
Withholding tax on dividends from Group companies | 203 | 757 | - | 960 |
Total deferred tax liabilities | 203 | 763 | - | 966 |
Total movement in period | - | 594 | (59) | - |
| 2023 | Restated | |
| 2022 | ||
Profit for the period (EUR ’000) | 16,438 | 11,773 |
| Perpetual bonds interests recognised directly in retained earnings, net of tax | (5,386) | (3,670) |
| (EUR ’000) | ||
Profit for the period, after perpetual bond interest (EUR ’000) | 11,052 | 8,103 |
Weighted average number of ordinary shares in issue | 21,598 | 21,578 |
| Basic earnings per share attributable to the ordinary equity holders, EUR | 0.51 | 0.38 |
| 2023 | Restated | |
| 2022 | ||
Profit for the period (EUR ’000) | 16,438 | 11,773 |
| Perpetual bonds interests recognised directly in retained earnings, net of tax | (5,386) | (3,670) |
| (EUR ’000) | ||
Profit for the period, after perpetual bond interest (EUR ’000) | 11,052 | 8,103 |
| Weighted average number of ordinary shares and potential ordinary | 21,751 | 21,684 |
| shares* | ||
| Diluted earnings per share attributable to the ordinary equity holders, EUR | 0.51 | 0.37 |
| 2023 | Restated | |
| 2022 | ||
Weighted average number of ordinary shares used as the denominator in calculating basic earnings per share | 21,598 | 21,578 |
| Adjustments for calculation of diluted earnings per share: | ||
| - Matching share plan | 153 | 106 |
- Performance share plan | - | - |
| Weighted average number of ordinary shares and potential ordinary shares | 21,751 | 21,684 |
| used as the denominator in calculating diluted earnings per share |
EUR ’000 | Within one year | After one year | Total as at |
| 31 December 2023 | |||
| ASSETS: | |||
Cash and cash equivalents | 283,712 | - | 283,712 |
Derivative financial assets | 299 | - | 299 |
Loans to customers | 400,356 | 175,592 | 575,948 |
Debt investments | 1,067 | 61,047 | 62,114 |
Current tax assets | 1,832 | - | 1,832 |
Other financial assets | 12,483 | 6,952 | 19,435 |
Prepaid expenses and other assets | 2,840 | 1 | 2,841 |
Intangible assets | - | 29,468 | 29,468 |
Right-of-use assets | - | 4,819 | 4,819 |
Property, plant and equipment | - | 2,896 | 2,896 |
Investments accounted for using the equity method | - | 1,022 | 1,022 |
Deferred tax assets | - | 6,492 | 6,492 |
Total | 702,589 | 288,289 | 990,878 |
| LIABILITIES: | |||
Derivative financial liabilities | 5,323 | - | 5,323 |
Deposits from customers | 484,230 | 248,120 | 732,350 |
Provisions, accruals and other liabilities | 13,372 | - | 13,372 |
Current tax liabilities | 2,268 | - | 2,268 |
Debt securities | 293 | 47,512 | 47,805 |
Lease liabilities | 1,948 | 3,015 | 4,963 |
Deferred tax liabilities | - | 1,151 | 1,151 |
Total | 507,434 | 299,798 | 807,232 |
EUR ’000 | Within one year | After one year | Total as at restated |
| 31 December 2022 | |||
| ASSETS: | |||
Cash and cash equivalents | 153,325 | - | 153,325 |
Derivative financial assets | 3,180 | - | 3,180 |
Loans to customers | 405,736 | 101,339 | 507,075 |
Debt investments | 307 | 20,800 | 21,107 |
Current tax assets | 2,230 | - | 2,230 |
Other financial assets | 11,330 | 8,083 | 19,413 |
Prepaid expenses and other assets | 237 | - | 237 |
Intangible assets | - | 31,400 | 31,400 |
Right-of-use assets | - | 4,613 | 4,613 |
Property, plant and equipment | - | 3,081 | 3,081 |
Deferred tax assets | - | 7, 574 | 7,574 |
Total | 576,345 | 176,890 | 753,235 |
| LIABILITIES: | |||
Derivative financial liabilities | 446 | - | 446 |
Deposits from customers | 421,768 | 81,610 | 503,378 |
Provisions, accruals and other liabilities | 15,576 | - | 15,576 |
Current tax liabilities | 921 | - | 921 |
Debt securities | 624 | 46,791 | 47,416 |
Lease liabilities | 1,472 | 3,095 | 4,566 |
Deferred tax liabilities | - | 966 | 966 |
Total | 440,807 | 132,462 | 573,269 |
EUR ’000 | Within one year | After one year | Total as at restated |
| 1 January 2022 | |||
| ASSETS: | |||
Cash and cash equivalents | 301,592 | - | 301,592 |
Derivative financial assets | 324 | - | 324 |
Loans to customers | 361,710 | 87,852 | 449,562 |
Debt investments | - | - | - |
Current tax assets | 2,200 | - | 2,200 |
Other financial assets | 13,344 | 6,215 | 19,559 |
Prepaid expenses and other assets | 1,324 | - | 1,324 |
Intangible assets | - | 35,850 | 35,850 |
Right-of-use assets | - | 1,618 | 1,618 |
Property, plant and equipment | - | 3,404 | 3,404 |
Deferred tax assets | - | 7,346 | 7,346 |
Total | 680,494 | 142,285 | 822,779 |
| LIABILITIES: | |||
Derivative financial liabilities | 1,232 | - | 1,232 |
Deposits from customers | 403,217 | 82,793 | 486,010 |
Provisions, accruals and other liabilities | 15,340 | - | 15,340 |
Current tax liabilities | 3,455 | - | 3,455 |
Debt securities | 84,158 | 57,656 | 141,814 |
Lease liabilities | 1,412 | 282 | 1,694 |
Deferred tax liabilities | - | 203 | 203 |
Total | 508,814 | 140,934 | 649,748 |
| Intangible | Right-of-use | Property, | |||
| EUR ’000 | assets | assets | plant and | Total | % |
| equipment | |||||
Slovakia | 25,122 | 2,369 | 169 | 27,660 | 74.39% |
Finland | 1,508 | 568 | 2,091 | 4,168 | 11.21% |
Malta | 1,285 | 644 | 256 | 2,185 | 5.88% |
Germany | 900 | 647 | 76 | 1,623 | 4.37% |
Other | 654 | 590 | 303 | 1,547 | 4.16% |
Total | 29,468 | 4,819 | 2,896 | 37,183 | 100.00% |
| Intangible | Right-of-use | Property, | |||
| EUR ’000 | assets | assets | plant and | Total | % |
| equipment | |||||
Slovakia | 26,820 | 1,535 | 168 | 28,524 | 72.96% |
Finland | 2,073 | 100 | 2,124 | 4,297 | 10.99% |
Malta | 1,235 | 1,205 | 509 | 2,950 | 7.55% |
Germany | 1,040 | 775 | 108 | 1,923 | 4.92% |
Other | 232 | 997 | 172 | 1,401 | 3.58% |
Total | 31,400 | 4,613 | 3,081 | 39,094 | 100.00% |
2023 | Restated 2022 | Restated 2021 | |||||
| Fair value | |||||||
| EUR ’000 | measure- | Carrying | Fair | Carrying | Fair value | Carrying | Fair value |
| ment | amount | value | amount | amount | |||
| FINANCIAL ASSETS AT FVPL | |||||||
Derivative financial assets | Level 2 | 299 | 299 | 3,180 | 3,180 | 324 | 324 |
| FINANCIAL ASSETS AT AMORTISED COST | |||||||
Loans to customers | Level 3 | 575,948 | 575,948 | 507,075 | 507,075 | 449,562 | 449,562 |
Cash and cash equivalents | 283,712 | - | 153,325 | - | 301,592 | - | |
Debt investments | Level 3 | 62,114 | 62,114 | 21,107 | 21,107 | - | - |
| Other financial assets: | |||||||
- Loans to related parties | Level 3 | 10,048 | 10,048 | 8,138 | 8,138 | 6,215 | 6,215 |
- Receivables from banks | Level 3 | 4,362 | 4,362 | 4,362 | 4,362 | 5,108 | 5,108 |
| - Receivables from sold | Level 3 | 1,476 | 1,476 | 2,263 | 2,263 | 4,657 | 4,657 |
| portfolios | |||||||
Other receivables | Level 3 | 3,549 | 3,549 | 4,649 | 4,649 | 3,579 | 3,579 |
Total | 941,508 | 657,796 | 704,101 | 550,776 | 771,037 | 469,445 | |
EUR ’000 | 2023 | Restated | Restated |
| 2022 | 2021 | ||
Prepaid expenses | 2,725 | (3) | 1,077 |
VAT receivables | 115 | 239 | 207 |
Other assets | 1 | 1 | 40 |
Total | 2,841 | 237 | 1,324 |
EUR ‘000 | Internally | Computer | Other in- | Total |
| generated | Software | tangible | ||
| software | assets | |||
| ACQUISITION AND DEVELOPMENT COSTS | ||||
As at 1 January 2023 | 54,635 | 23,643 | 2,965 | 81,244 |
| For the year ended 31 December 2023: | ||||
Additions | 9,776 | 851 | - | 10,627 |
Disposals | - | (13) | (6) | (19) |
Translation differences | - | - | 4 | 4 |
Acquisition costs, as at 31 December 2023 | 64,411 | 24,481 | 2,963 | 91,855 |
| ACCUMULATED AMORTISATION | ||||
As at 1 January 2023 | (32,387) | (14,800) | (2,657) | (49,845) |
| For the year ended 31 December 2023: | ||||
Cumulative amortisation on disposals | - | 13 | 6 | 19 |
Amortisation (Note 11) | (9,982) | (2,517) | (63) | (12,561) |
Cumulative amortisation, as at 31 December 2023 | (42,369) | (17, 304) | (2,714) | (62,387) |
Net carrying amount, as at 1 January 2023 | 22,248 | 8,844 | 308 | 31,400 |
Net carrying amount, as at 31 December 2023 | 22,041 | 7,178 | 249 | 29,468 |
| 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 | 10,508 | - | 61 | 10,569 |
Disposals | - | (6,432) | - | (6,432) |
Translation differences | - | - | (61) | (61) |
Acquisition costs, as at 31 December 2022 | 54,635 | 23,643 | 2,965 | 81,244 |
| ACCUMULATED AMORTISATION AND IMPAIRMENT | ||||
As at 1 January 2022 | (22,754) | (15,955) | (2,608) | (41, 317) |
| For the year ended 31 December 2022: | ||||
Cumulative amortisation on disposals | - | 6,399 | - | 6,399 |
Amortisation (Note 11) | (9,633) | (5,244) | (49) | (14,926) |
Cumulative amortisation, as at 31 December 2022 | (32,387) | (14,800) | (2,657) | (49,844) |
Net carrying amount, as at 1 January 2022 | 21,373 | 14,120 | 357 | 35,850 |
Net carrying amount, as at 31 December 2022 | 22,248 | 8,844 | 308 | 31,400 |
EUR ’000 | Office | Office | Total |
| buildings | equipment | ||
| ACQUISITION COSTS | |||
As at 1 January 2023 | 10,125 | 1,614 | 11,738 |
| For the year ended 31 December 2023: | |||
Additions | 591 | 1,600 | 2,190 |
Disposals | - | - | - |
Acquisition costs, as at 31 December 2023 | 10,716 | 3,213 | 13,929 |
| ACCUMULATED DEPRECIATION | |||
As at 1 January 2023 | (6,351) | (775) | (7,125) |
| For the year ended 31 December 2023: | |||
Revaluation (Note 10) | 30 | - | 30 |
Depreciation (Note 11) | (1,517) | (498) | (2,015) |
Cumulative depreciation, as at 31 December 2023 | (7, 838) | (1,272) | (9,110) |
Net carrying amount, as at 1 January 2023 | 3,774 | 839 | 4,613 |
Net carrying amount, as at 31 December 2023 | 2,878 | 1,941 | 4,819 |
| ACQUISITION COSTS | |||
As at 1 January 2022 | 6,681 | 757 | 7,438 |
| For the year ended 31 December 2022: | |||
Additions | 3,899 | 857 | 4,756 |
Disposals | (455) | - | (455) |
Acquisition costs, as at 31 December 2022 | 10,125 | 1,614 | 11,738 |
| ACCUMULATED DEPRECIATION | |||
Cumulative depreciation, as at 1 January 2022 | (5,224) | (596) | (5,819) |
| For the year ended 31 December 2022: | |||
Disposals | 455 | - | 455 |
Revaluation (Note 10) | 52 | - | 52 |
Depreciation (Note 11) | (1,634) | (179) | (1,813) |
Cumulative depreciation, as at 31 December 2022 | (6,351) | (775) | (7,125) |
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 | 2023 | Restated |
| 2022 | ||
Total cash outflow for leases | (2,219) | (1,939) |
EUR '000 | Notes | 2023 | Restated |
| 2022 | |||
Expenses relating to short-term leases | 10 | (2) | - |
Expenses relating to low value leases | 10 | (5) | (7) |
Depreciation on ROU assets | 10 | (1,453) | (1,813) |
Interest expense on lease liabilities | 12 | (388) | (230) |
EUR ’000 | Office building | Furnitures, | Total |
| fittings, and | |||
| equipment | |||
| ACQUISITION COSTS | |||
As at 1 January 2023 | 2,707 | 3,533 | 6,240 |
| For the year ended 31 December 2023: | |||
Additions | 18 | 338 | 356 |
Disposals* | - | (81) | (81) |
Translation differences | - | - | - |
Acquisition costs, as at 31 December 2023 | 2,725 | 3,790 | 6,515 |
| ACCUMULATED DEPRECIATION | |||
As at 1 January 2023 | (761) | (2,399) | (3,160) |
| For the year ended 31 December 2023 | |||
Depreciation (Note 11) | (160) | (281) | (441) |
Impairment (Note 10) | - | (17) | (17) |
Cumulative depreciation, as at 31 December 2023 | (921) | (2,697) | (3,618) |
Net carrying amount, as at 1 January 2023 | 1,947 | 1,134 | 3,081 |
Net carrying amount, as at 31 December 2023 | 1,804 | 1,094 | 2,898 |
| ACQUISITION COSTS | |||
As at 1 January 2022 | 2,523 | 4,556 | 7,079 |
| For the year ended 31 December 2022: | |||
Additions | 184 | 275 | 460 |
Disposals | - | (1,298) | (1,298) |
Translation differences | - | - | - |
Acquisition costs, as at 31 December 2022 | 2,707 | 3,533 | 6,240 |
| ACCUMULATED DEPRECIATION | |||
As at 1 January 2022 | (618) | (3,057) | (3,675) |
| For the year ended 31 December 2022 | |||
Depreciation (Note 11) | (143) | (640) | (783) |
Disposals | - | 1,298 | 1,298 |
Cumulative depreciation, as at 31 December 2022 | (761) | (2,399) | (3,160) |
Net carrying amount, as at 1 January 2022 | 1,906 | 1,498 | 3,404 |
Net carrying amount, as at 31 December 2022 | 1,947 | 1,134 | 3,081 |
2023 | Restated 2022 | Restated 2021 | |||||
| Fair value | Carrying | Fair | Carrying | Carrying | |||
| EUR ’000 | Fair value | Fair value | |||||
| hierarchy | amount | value | amount | amount | |||
| FINANCIAL LIABILITIES AT FVPL | |||||||
Derivative financial liabilities | Level 2 | 5,323 | 5,323 | 446 | 446 | 1,232 | 1,232 |
| FINANCIAL LIABILITIES AT AMORTISED | |||||||
| COST | |||||||
Deposits from customers | Level 3 | 732,350 | 732,350 | 503,378 | 503,378 | 486,010 | 486,010 |
Debt securities | Level 1 | 47, 805 | 46,676 | 47,416 | 48,439 | 141,814 | 142,987 |
Provisions, accruals and other liabilities: | Level 3 | ||||||
- Other financial liabilities | 9,331 | 9,331 | 12,172 | 12,172 | 12,789 | 12,789 | |
Lease liabilities | 4,963 | - | 4,566 | - | 1,694 | - | |
Total | 799,772 | 793,680 | 567,978 | 564,435 | 643,539 | 643,018 | |
EUR ’000 | 2023 | Restated | Restated |
| 2022 | 2021 | ||
Accrued personnel expenses | 3,445 | 2,948 | 2,551 |
Provisions | 596 | 457 | - |
Other financial liabilities | 9,331 | 12,172 | 12,789 |
Total | 13,372 | 15,576 | 15,340 |
EUR ’000 | 2023 | Restated | Restated |
| 2022 | 2021 | ||
Term deposits | 697,968 | 402,363 | 394,468 |
Call accounts | 34,382 | 101,015 | 91,542 |
Total | 732,350 | 503,378 | 486,010 |
2023, | N '000 | 2022, | N '000 | 2023, | EUR | 2022, | EUR | |
| '000 | '000 | |||||||
AUTHORISED SHARE CAPITAL | 21,724 | 21,724 | 40,134 | 40,134 |
2023, | N '000 | 2022, | N '000 | |
| ORDINARY SHARES ISSUED AND OUTSTANDING | ||||
At 1 January | 21,578 | 21,578 | ||
Share-based payment during the period | 40 | - | ||
At 31 December | 21,618 | 21,578 |
2023, | N '000 | 2022, | N '000 | 2023, | EUR | 2022, | EUR | |
| '000 | '000 | |||||||
| TREASURY SHARES | ||||||||
At 1 January | 146 | 146 | 142 | 142 | ||||
Share-based payment during the period | (40) | - | (39) | - | ||||
At 31 December | 106 | 146 | 103 | 142 |
EUR ’000 | 2023 | 2022 |
Reserve for General Banking Risks | - | 1,519 |
Reserve for Excessive Non-Performing Loans | 31 | 1,073 |
Total other reserves | 31 | 2,592 |
Grant date | 2023 | |||||||||
| Perfor- | Dividend | Outstand- | Forfeited | Outstand- | Out- | |||||
| mance | Reward | adj. share | Realised | Risk-free | Total FV | ing at the | during | ing at the | standing | Expense |
| period | shares | price | volatility | volatility | in EUR | beginning | the | end of the | total FV | in EUR |
| of period | period | period | in EUR | |||||||
1 Jun 21 - 31 Dec 24 | 1,159,175 | 4.11 | 62.1% | (0.4%) | 743,285 | 1,114,985 | 22,207 | 1,092,778 | 700,710 | 225,310 |
Grant date | 2022 | |||||||||
Perfor - | Dividend | Real - | Risk- | Outstand - | Modified | Outstand- | Out- | |||
| mance | Reward | adj. share | ised | free | Total FV | ing at the | shares | ing at the | standing | Expense |
| period | shares | price | volatility | volatility | in EUR | beginning | during the | end of the | t otal FV | in EUR |
| of period | period | period | in EUR | |||||||
1 Jun 21 - 31 Dec 24 | 1,159,175 | 4.11 | 62.1% | (0.4%) | 743,285 | 1,064,925 | 50,060 | 1,114,985 | 714,950 | 264,329 |
Grant date | 2022 | |||||||
| Invest- | Share | Outstanding | For- | Vested | Outstanding | Total FV | Expense | |
| Holding period | ment | price | at the begin- | feited | shares | at the end of | in EUR | in EUR |
| shares | in EUR | ning of period | shares | the period | ||||
| 31 Mar 21 - 13 Apr 23 | 39,746 | 6.05 | 38,165 | 2,408 | - | 35,819 | 220,688 | 105,959 |
| 30 Sep 21 - 30 Sep 23 | 27,784 | 4.94 | 27, 585 | 4,370 | - | 22,609 | 116,423 | 57,809 |
| 16 Mar 22 - 13 Apr 24 | 31,602 | 3.50 | - | 1,147 | - | 30,317 | 104,039 | 39,186 |
| 19 Sep 22 - 18 Oct 24 | 58,598 | 2.70 | - | 1,543 | - | 57,055 | 152,718 | 15,856 |
Total | 157,592 | 65,750 | 9,468 | - | 145,800 | 593,868 | 218,809 | |
Grant date | 2023 | ||||||||
| Invest- | Share | Outstanding | For- | Vested | Outstanding | Total FV | Expense | ||
| Holding period | ment | price | at the begin- | feited | shares | at the end of | in EUR | in EUR | |
| shares | in EUR | ning of period | shares | the period | |||||
| 31 Mar 21 - 13 Apr 23 | 39,746 | 6.05 | 35,819 | 951 | 34,868 | - | 226,567 | 35,453 | |
| 30 Sep 21 - 30 Sep 23 | 27,784 | 4.94 | 22,609 | 995 | 21,614 | - | 114,822 | 39,963 | |
| 16 Mar 22 - 13 Apr 24 | 31,602 | 3.50 | 30,317 | 536 | - | 29,781 | 112,476 | 57,48 | 4 |
| 19 Sep 22 - 18 Oct 24 | 58,598 | 2.70 | 57,055 | 798 | - | 56,257 | 168,336 | 84,978 | |
| 06 Apr 23 - 13 Apr 25 | 35,951 | 3.69 | - | 463 | - | 35,488 | 132,740 | 48,369 | |
| 28 Sep 23 - 31 Oct 25 | 49,723 | 3.10 | - | - | - | 49,723 | 154,928 | 19,064 | |
Total | 243,404 | 145,800 | 3,743 | 56,482 | 171,249 | 909,868 | 285,311 | ||
EUR ’000 | 2023 | 2022 |
| Sortter Oy: | ||
Lead sales fees received from Sortter Oy for introducing customers | 47 | - |
Broker fees paid to Sortter Oy for introducing customers | (35) | - |
Interest income received from Sortter Oy | 535 | - |
| Other related parties*: | ||
| Professional fees paid to other related parties for key management | (1,137) | (780) |
| personnel services | ||
Rental payments done to other related parties for office lease | (125) | (107) |
Total | (715) | (887) |
EUR ’000 | 2023 | 2022 |
| Sortter Oy: | ||
Loans to related parties | 8,148 | 8,139 |
| Leadership Team members: | ||
Loans to related parties | 1,900 | - |
Total | 10,048 | 8,139 |
EUR ’000 | 2023 | 2022 |
| COMPENSATION FOR MEMBERS OF THE BOARD OF DIRECTORS AND CEO: | ||
| Jorma Jokela, CEO | ||
Salaries and other short-term employee benefits* | 246 | 240 |
Share-based payments | 14 | 16 |
Dividend payments | 1,441 | - |
| Ari Tiukkanen, Chairman | ||
Salaries and other short-term employee benefits** | 212 | - |
Share-based payments | 2 | - |
Post-employment benefits | 104 | - |
Dividend payments | 2 | - |
| Frederik Strange, Ex Chairman | ||
Salaries and other short-term employee benefits | 16 | 48 |
Dividend payments | 1 | - |
| 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 | 49 | 28 |
| Juhani Vanhala, Ex Member | ||
Salaries and other short-term employee benefits | 16 | 48 |
Dividend payments | 10 | - |
| Jussi Mekkonen, Member | ||
Salaries and other short-term employee benefits | 16 | 29 |
| Lea Liigus, Member | ||
Salaries and other short-term employee benefits | 60 | 60 |
Share-based payments | 6 | 6 |
Dividend payments | 15 | - |
Total | 2,306 | 571 |
| COMPENSATION OF LEADERSHIP TEAM MEMBERS AND CEO: | ||
Salaries and other short-term employee benefits | 3,024 | 3,068 |
Share-based payments | 241 | 229 |
Post-employment benefits | 229 | 230 |
Dividend payments | 1,488 | - |
Total | 4,982 | 3,527 |
| EUR ’000 | 1 January | Policy | Policy | Policy | Policy | Correction | Total | 1 January | |
Old FSLI | New FSLI | 2022 | change 1 | change 2 | change 3 | change 4 | of error | change | 2022 |
| (Reported) | (Restated) | ||||||||
| Loans to | Loans to | 451,698 | - | - | - | - | (2,136) | (2,136) | 449,562 |
| customers | customers | ||||||||
| Other non- | Other | ||||||||
| current | financial | 6,215 | 13,344 | - | - | - | - | 13,344 | 19,559 |
| financial assets | assets | ||||||||
| Other current | Other | ||||||||
| financial assets | financial | 13,344 | (13,344) | - | - | - | - | (13,344) | - |
| assets | |||||||||
| Prepaid | Prepaid | ||||||||
| expenses and | expenses | 1,324 | - | - | - | - | - | - | 1,324 |
| other current | and other | ||||||||
| assets | assets | ||||||||
| Deferred tax | Deferred tax | 6,981 | - | - | - | - | 365 | 365 | 7, 346 |
| assets | assets | ||||||||
Total assets | Total assets | 824,550 | - | - | - | - | (1,771) | (1,771) | 822,779 |
| Deposits from | Deposits | ||||||||
| customers | from | 484,764 | - | 1,246 | - | - | - | 1,246 | 486,010 |
| customers | |||||||||
| Provisions, | |||||||||
| Trade payables | accruals and | 1,426 | - | (1,246) | 15,160 | - | - | 13,914 | 15,340 |
| other | |||||||||
| liabilities | |||||||||
| Accruals and | Provisions, | ||||||||
| other current | accruals and | 15,160 | - | - | (15,160) | - | - | - | |
| liabilities | other | (15,160) | |||||||
| liabilities | |||||||||
| Long-term | Debt | 57,656 | - | - | - | 84,158 | - | 84,158 | 141,814 |
| borrowings | securities | ||||||||
| Sort-term | Debt | 84,158 | - | - | - | (84,158) | - | (84,158) | - |
| borrowings | securities | ||||||||
| Total liabilities | Total | 649,748 | - | - | - | - | - | - | 649,748 |
| liabilities | |||||||||
| Retained | Retained | 70,466 | - | - | - | - | (1,771) | (1,771) | 68,695 |
| earnings | earnings | ||||||||
Total equity | Total equity | 174,802 | - | - | - | - | (1,771) | (1,771) | 173,031 |
| 31 | Policy | Policy | Policy | Policy | Correc- | 31 | |||
| EUR ’000 | December | change | change | change | change | tion of | Total | December | |
Old FSLI | New FSLI | 2022 | 1 | 2 | 3 | 4 | error | change | 2022 |
| (Reported) | (Restated) | ||||||||
| Loans to | Loans to | 509,463 | - | - | - | - | (2,389) | (2,389) | 507,075 |
| customers | customers | ||||||||
Other non-current | |||||||||
| financial | Debt | ||||||||
asset, other current | investments | - | - | 21,107 | - | - | - | 21,107 | 21,107 |
| financial | |||||||||
| assets | |||||||||
Other non-current | |||||||||
| financial | Other | ||||||||
| asset, other | financial | 39,209 | 1,311 | (21,107) | - | - | - | (19,796) | 19,413 |
| current | assets | ||||||||
| financial | |||||||||
| assets | |||||||||
| Prepaid | Prepaid | ||||||||
| expenses | expenses | ||||||||
| and other | and other | 1,548 | (1,311) | - | - | - | - | (1,311) | 237 |
| current | assets | ||||||||
| assets | |||||||||
| Deferred tax | Deferred tax | 7,179 | - | - | - | - | 395 | 395 | 7, 574 |
| assets | assets | ||||||||
Total assets | Total assets | 755,229 | - | - | - | - | (1,994) | (1,994) | 753,235 |
| Deposits | Deposits | ||||||||
| from | from | 501,734 | - | 1,644 | - | - | - | 1,644 | 503,378 |
| customers | customers | ||||||||
| Provisions, | |||||||||
| Trade | accruals and | 6,314 | - | - | (6,314) | - | - | (6,314) | - |
| payables | other | ||||||||
| liabilities | |||||||||
| Accruals and | Provisions, | ||||||||
| other current | accruals and | 11,530 | - | - | (11,530) | - | - | (11,530) | - |
| liabilities | other | ||||||||
| liabilities | |||||||||
| Trade | |||||||||
| payables, | Provisions, | ||||||||
| Accruals and | accruals and | ||||||||
| other current | other | - | - | (1,644) | 17,844 | (625) | - | 15,576 | 15,576 |
liabilities and Long-term | liabilities | ||||||||
| borrowings | |||||||||
| Long-term | Debt | 46,791 | - | - | - | 625 | - | 625 | 47,416 |
| borrowings | securities | ||||||||
| Total | Total | 573,269 | - | - | - | - | - | - | 573,269 |
| liabilities | liabilities | ||||||||
| Retained | Retained | 77,679 | - | - | - | - | (1,994) | (1,994) | 75,685 |
| earnings | earnings | ||||||||
Total equity | Total equity | 181,960 | - | - | - | - | (1,994) | (1,994) | 179,966 |
| EUR ’000 | 2022 | Policy | Policy | Correc- | Correc- | Correc- | Correc- | Total | 2022 | |
| Old FSLI | New FSLI | (Report- | change | change | tion of | tion of | tion of | tion of | change | (Restated) |
| ed) | 1 | 2 | error 1 | error 2 | error 3 | error 4 | ||||
| Interest | Interest | 209,030 | 460 | 9 | 3,295 | - | (320) | - | 3,444 | 212,474 |
| revenue | income | |||||||||
| Finance | Interest | 460 | (460) | - | - | - | - | - | (460) | - |
| income | income | |||||||||
Other income | Other income | 37 | 33 | - | - | - | - | - | 33 | 70 |
| Service fee | Fee and | |||||||||
| revenue | commission | 3,336 | - | (9) | (3,295) | - | - | - | (3,304) | 32 |
| income | ||||||||||
| Finance costs | Interest | (18,230) | 3,848 | 356 | - | - | - | - | 4,204 | (14,026) |
| expense | ||||||||||
| Fair value | ||||||||||
| and foreign | ||||||||||
| Finance costs | exchange | - | (3,848) | - | - | - | - | - | (3,848) | (3,848) |
| gains and | ||||||||||
| losses | ||||||||||
| Impairment | Impairment | |||||||||
| loss on loans | loss on loans | (78,660) | - | - | - | (5,734) | - | (252) | (5,986) | (84,646) |
| to customers | to customers | |||||||||
| Personnel | Personnel | (33,956) | - | - | - | - | - | - | - | (33,956) |
| expense | expense | |||||||||
| Selling and | Selling and | |||||||||
| marketing | marketing | (12,205) | - | (170) | - | - | - | - | (170) | (12,375) |
| expense | expense | |||||||||
| General and | General and | |||||||||
| administrative | dministrative | (24,408) | - | (13,589) | - | 5,734 | 320 | - | (7,535) | (31,943) |
| expense | expense | |||||||||
| Bank and | General and | |||||||||
| lending costs | dministrative | (13,405) | - | 13,405 | - | - | - | - | 13,405 | - |
| expense | ||||||||||
| Depreciation | Depreciation | |||||||||
| and | and | (17,522) | - | - | - | - | - | - | - | (17,522) |
| amortisation | amortisation | |||||||||
| Other | Other | (636) | (33) | - | - | - | - | - | (33) | (669) |
| expense | expense | |||||||||
| Profit before | Profit before | 13,841 | - | - | - | - | - | - | - | 13,590 |
| income taxes | income taxes | |||||||||
| Income tax | Income tax | (1,846) | - | - | - | - | - | 30 | 30 | (1,817) |
| expense | expense | |||||||||
| Profit for the | Profit for the | 11,995 | - | - | - | - | - | (222) | (222) | 11,773 |
| year | year | |||||||||
| Earnings per | Earnings per | |||||||||
| share: | share: | |||||||||
| Weighted | Weighted | |||||||||
| average | average | |||||||||
| number of | number of | 21,578 | - | - | - | - | - | - | - | 21,578 |
| ordinary | ordinary | |||||||||
| shares in | shares in | |||||||||
| issue | issue | |||||||||
| Total earnings | Basic | |||||||||
| per share, | earnings per | 0.38 | - | - | - | - | - | - | - | 0.38 |
| EUR | share, EUR | |||||||||
| EUR ’000 | 2022 | Policy | Policy | Policy | Policy | Correc- | Correc- | Total | 2022 | |
| Old FSLI | New FSLI | (Report- | change | change | change | change | tion of | tion of | change | (Restated) |
| ed) | 1 | 2 | 3 | 4 | error 1 | error 2 | ||||
| CASH FLOWS | CASH FLOWS | |||||||||
| FROM | FROM | |||||||||
| PERATING | PERATING | |||||||||
| ACTIVITIES | ACTIVITIES | |||||||||
| Profit for the | Profit for the | 11,995 | - | - | - | - | - | (222) | (222) | 11,772 |
| year | period | |||||||||
| Adjustments | Adjustments | |||||||||
| for: | for: | |||||||||
| Depreciation | Depreciation | |||||||||
| and | and | 18,144 | (622) | - | - | - | - | - | (622) | 17,522 |
| amortisation | amortisation | |||||||||
| Net interest | ||||||||||
| income and | ||||||||||
| Finance costs, | Fair values | 15,286 | - | - | (15,286) | - | - | - | (15,286) | - |
| net | and foreign | |||||||||
| exchange | ||||||||||
| gain or loss | ||||||||||
| Tax on income | Income tax | |||||||||
from operations | expense | 1,846 | - | - | - | - | - | (29) | (29) | 1,817 |
| Other | Other | (172) | 622 | - | - | - | - | - | 622 | 450 |
| adjustments | adjustments | |||||||||
| Impairments | Impairment | |||||||||
| on loans | loss on loans | 78,660 | - | - | - | - | 5,734 | 251 | 5,986 | 84,646 |
| to customers | ||||||||||
| Finance costs, | Net interest | |||||||||
| net, Interest | income | - | - | - | (198,224) | - | - | - | (198,224) | (198,224) |
| received | Fair value and | |||||||||
| Finance costs, | foreign | |||||||||
| net, Interest | exchange | - | - | - | 3,848 | - | - | - | 3,848 | 3,848 |
| received | gains and | |||||||||
| losses | ||||||||||
| Working | Changes in | |||||||||
| capital | operating | |||||||||
| changes: | assets: | |||||||||
| Increase (-) / | Increase (-) / | |||||||||
| decrease (+) | decrease (+) | 1,078 | - | - | - | - | - | - | - | 1,078 |
| in current | in other | |||||||||
| receivables | assets | |||||||||
| Increase (+) / | Increase (+) / | |||||||||
| decrease (-) in | decrease (-) | |||||||||
| trade | in other | (453) | - | - | - | - | - | - | - | (453) |
payables and other liabilities | liabilities | |||||||||
| Movements in | Increase (-) / | |||||||||
| gross | decrease (+) | - | - | - | - | (138,346) | (5,734) | - | (144,080) | (144,080) |
| portfolio | in loans to | |||||||||
| customers | ||||||||||
| EUR ’000 | 2022 | Policy | Policy | Policy | Policy | Correc- | Correc- | Total | 2022 | |
| Old FSLI | New FSLI | (Reported) | change 1 | change | change | change | tion of | tion of | change | (Restated) |
| 2 | 3 | 4 | error 1 | error 2 | ||||||
| Purchase of | Increase (-) / | |||||||||
| non-current | decrease (+) | - | (20,800) | - | - | - | - | - | (20,800) | (20,800) |
| financial | in debt | |||||||||
| assets | investments | |||||||||
| Increase (-) / | ||||||||||
| Purchase of | decrease (+) | |||||||||
| investments | in derivative | - | - | (3,625) | - | - | - | - | (3,625) | (3,625) |
| and other | financial | |||||||||
| assets | instruments | |||||||||
| (net) | ||||||||||
| Increase (+) / | ||||||||||
| Deposits from | decrease (-) in | - | - | - | - | 17,828 | - | - | 17,828 | 17,828 |
| customers | deposits from | |||||||||
| customers | ||||||||||
Interest paid | Interest paid | (11,251) | - | - | - | - | - | - | - | (11,251) |
| Interest | Interest | 699 | - | - | 208,064 | - | - | - | 208,064 | 208,763 |
| received | received | |||||||||
| Income taxes | Income taxes | (3,637) | - | - | - | - | - | - | - | (3,637) |
| paid | paid | |||||||||
| Movements in | Increase (-) / | |||||||||
| gross | decrease (+) | (138,346) | - | - | - | - | - | 138,346 | - | |
| portfolio | in loans to | 138,346 | ||||||||
| customers | ||||||||||
| Net cash flows | Net cash | |||||||||
| used in | flows used in | (26,151) | (20,800) | (3,625) | (1,598) | 17, 828 | - | - | (8,195) | (34,346) |
| operating | operating | |||||||||
| activities | activities | |||||||||
| CASH FLOWS | CASH FLOWS | |||||||||
| FROM | FROM | |||||||||
| INVESTING | INVESTING | |||||||||
| ACTIVITIES | ACTIVITIES | |||||||||
| Purchase of | Purchase of | |||||||||
| tangible and | tangible | (10,903) | - | 10,432 | - | - | - | - | 10,432 | (471) |
intangible assets | assets | |||||||||
| Purchase of | Purchase of | |||||||||
| tangible and | intangible | - | - | (10,432) | - | - | - | - | (10,432) | (10,433) |
intangible assets | assets | |||||||||
| Increase (-) / | ||||||||||
| Purchase of | decrease (+) | |||||||||
| investments | in derivative | (3,625) | - | 3,625 | - | - | - | - | 3,625 | - |
| and other | financial | |||||||||
| assets | instruments | |||||||||
| (net) | ||||||||||
| Purchase of | Increase (-) / | |||||||||
| non-current | decrease (+) | (20,800) | 20,800 | - | - | - | - | - | 20,800 | - |
| financial | in debt | |||||||||
| assets | investments | |||||||||
| Net cash flows | Net cash | |||||||||
| used in | flows used in | (35,328) | 20,800 | 3,625 | - | - | - | - | 24,425 | (10,903) |
| investing | investing | |||||||||
| activities | activities | |||||||||
| EUR ’000 | 2022 | Policy | Policy | Policy | Policy | Correc- | Correc- | Total | 2022 | |
| Old FSLI | New FSLI | (Report- | change | change | change | change 4 | tion of | tion of | change | (Restated) |
| ed) | 1 | 2 | 3 | error 1 | error 2 | |||||
| CASH FLOWS | CASH FLOWS | |||||||||
| FROM | FROM | |||||||||
| FINANCING | FINANCING | |||||||||
| ACTIVITIES | ACTIVITIES | |||||||||
| Repayment of | Repayment of | |||||||||
| short-term | debt securities | (182,150) | - | - | - | - | - | - | - | (182,150) |
| borrowings | ||||||||||
| Perpetual | Payment of | |||||||||
| bonds | perpetual | (3,670) | - | - | - | - | - | - | - | (3,670) |
interests and issuance costs | bonds interest | |||||||||
| Repayment of | Repayment of | |||||||||
| finance lease | lease liabilities | (1,939) | - | - | - | - | - | - | - | (1,939) |
| liabilities | ||||||||||
| Proceeds from | Proceeds from | |||||||||
| long-term | debt securities | 47,672 | - | - | - | 39,400 | - | - | 39,400 | 87,072 |
| borrowings | ||||||||||
| Proceeds from | Proceeds from | |||||||||
| short-term | debt securities | 39,400 | - | - | - | (39,400) | - | - | (39,400) | - |
| borrowings | Increase (+) / | |||||||||
| Deposits from | decrease (-) in | 17, 828 | - | - | - | (17,828) | - | - | (17,828) | - |
| customers | deposits from | |||||||||
| customers | ||||||||||
| Net cash flows | Net cash flows | |||||||||
| from (used in) | from (used in) | (82,859) | - | - | - | (17,828) | - | - | (17,828) | (100,687) |
| financing | financing | |||||||||
| activities | activities | |||||||||
| Cash and cash | Cash and cash | |||||||||
| equivalents, as | equivalents, as | 301,592 | - | - | - | - | - | - | - | 301,592 |
| at 1 January | at 1 January | |||||||||
| Exchange | Exchange | |||||||||
| gains (losses) | gains (losses) | |||||||||
| on cash and | on cash and | (3,930) | - | - | 1,599 | - | - | - | 1,599 | (2,331) |
| cash | cash | |||||||||
| equivalents | equivalents | |||||||||
| Net increase in | Net increase in | |||||||||
| cash and cash | cash and cash | (144,338) | - | - | (1,599) | - | - | - | (1,599) | (145,937) |
| equivalents | equivalents | |||||||||
| Cash and cash | Cash and cash | |||||||||
| equivalents, as | equivalents, as | 153,325 | - | - | - | - | - | - | - | 153,325 |
| at 31 | at 31 | |||||||||
| December | December | |||||||||