| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Standard | Time of application | Expected effects |
|---|---|---|
| Sale or Contribution of Assets between an Investor and its Associate or Joint Venture (Amendments to IFRS 10 and IAS 28) | Available for optional adoption/ effective date deferred indefinitely | No impact |
| Classification and Measurement of Financial Instruments – Amendments to IFRS 9 Financial Instruments and IFRS 7 Financial Instruments: Disclosures | 01/01/2026 | No material impact |
| Annual Improvements to IFRS Accounting Standards – Amendments to IFRS 1, 7, 9, 10, IAS 7 | 01/01/2026 | No material impact |
| Contracts Referencing Nature-dependent Electricity – Amendments to IFRS 9 and IFRS 7 | 01/01/2026 | No material impact |
| IFRS 18 Presentation and Disclosures in Financial Statements | 01/01/2027 | No material impact on the core performance indicators in the group |
| IFRS 19 Subsidiaries without Public Accountability: Disclosures | 01/01/2027 | No impact |
| IAS 21 The Effects of Changes in Foreign Exchange Rates | 01/01/2027 | No material impact |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Fully Consolidated Entities | Registered Office | Capital Share 2025in % | Capital Share 2024in % |
|---|---|---|---|
| Verve Group SE | Stockholm, |
||
| adspree media GmbH | Berlin, Germany | 99.98% | 99.98% |
| AxesInMotion, S.L. | Sevilla, Spain | 100% | 100% |
| Dataseat Ltd. | London, United Kingdom | 100% | 100% |
| gamigo Advertising GmbH | Hamburg, Germany | 99.98% | 99.98% |
| gamigo AG | Hamburg, Germany | 99.98% | 99.98% |
| gamigo Holding GmbH | Berlin, Germany | 100% | 100% |
| gamigo Inc. | Wilmington, DE, USA | 100% | 100% |
| gamigo Innovation Services GmbH | Hamburg, Germany | 99.98% | 99.98% |
| Gamigo Philippines Inc. | Cebu, Philippines | 98% | 98% |
| gamigo Portals GmbH | Hamburg, Germany | 99.98% | 99.98% |
| gamigo Publishing GmbH | Hamburg, Germany | 99.98% | 99.98% |
| gamigo US Inc. | Dover, DE, USA | 100% | 100% |
| Captify Target Company LLC | Delaware, USA | 100% | - |
| Captify Acquisition Ltd | London, United Kingdom | 100% | - |
| Captify Technologies Ltd. | London, United Kingdom | 100% | - |
| Captify Technologies S.A.R.L | Paris, France | 100% | - |
| Captify Media GmbH | Hamburg, Germany | 100% | - |
| Captify Technologies PTY Ltd | Sydney, Australia | 100% | - |
| Captify Technologies S.R.L | Milano, Italy | 100% | - |
| Captify Technologies S.L.U | Madrid, Spain | 100% | - |
| Captify Technologies Inc | New York, NY, USA | 100% | - |
| HyperMX mobile LLC | Delaware, USA | 100% | 100% |
| Jun Group Productions LLC | Delaware, USA | 100% | 100% |
| Just Digital GmbH | Berlin, Germany | 99.98% | 99.98% |
| Kings Holding Inc. | Austin, TX, USA | 100% | 100% |
| KingsIsle Entertainment Incorporated | Austin, TX, USA | 100% | 100% |
| Match2One AB | Stockholm, Sweden | 100% | 100% |
| ME digital GmbH | Berlin, Germany | 100% | 100% |
|---|---|---|---|
| Media and Games Services AG | Zug, Switzerland | 100% | 100% |
| Platform 161 Holding B.V. | Amsterdam, Netherlands | 100% | 100% |
| Platform 161 LLC | New York, NY, USA | 100% | 100% |
| Samarion GmbH | Düsseldorf, Germany | 100% | 100% |
| Shanghai Yi Qiu Business Management Co. Ltd. | Shanghai, China | 100% | 100% |
| Smaato Holding GmbH | Hamburg, Germany | 100% | 100% |
| Smaato Inc. | San Francisco, CA, USA | 100% | 100% |
| Smaato India Private Limited | Telengana, India | 80% | 80% |
| Smaato Pte. Ltd. | Singapore, Singapore | 100% | 100% |
| Vajrapani Ltd. | Valletta, Malta | 100% | 100% |
| VerMedia India Private Ltd. (formerly AppLift India Technologies Private Ltd.) | Bangalore, India | 100% | 100% |
| Verve Ad Solutions GmbH | Berlin, Germany | 100% | 100% |
| Verve AI Technology Oy | Helsinki, Finland | 100% | 100% |
| Verve Corporate GmbH (formerly MGI | Berlin, Germany | 100% | 100% |
| Corporate GmbH) | |||
| Verve Group China WFOE | Shanghai, China | 100% | 100% |
| Verve Group Europe GmbH | Berlin, Germany | 100% | 100% |
| Verve Group Inc. | Carlsbad, CA, USA | 100% | 100% |
| VERVE GROUP LATAM Veiculaҫao de Publicidade na Internet LTDA. (Verve Group Latam) | Sao Paulo, Brazil | 100% | 100% |
| Verve Holding GmbH | Berlin, Germany | 100% | 100% |
| Verve US Holdco Inc. | Wilmington, DE, USA | 100% | 100% |
| VGI CTV Inc. | Lewes, DE, USA | 100% | 100% |
| Yu Guang Information Technologies (Shanghai)Co. Ltd. | Shanghai, China | 100% | 100% |
| Verve Retail Media Holding GmbH | Berlin, Germany | 100% | - |
| Viewento GmbH | Hamburg, Germany | 100% | - |
| acardo Group AG | Dortmund, Germany | 100% | - |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Currency | Assets and LiabilitiesClosing rate on 31/12 | Income and ExpensesAverage rate | ||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Brazilian real (BRL) | 6,3054 | 5,8263 | 6,4364 | 6,4253 |
| British Pound (GBP) | 0,8750 | 0,8280 | 0,8726 | 0,8292 |
| Chinese yuan (CNY) | 8,1149 | 7,7861 | 8,2262 | 7,5833 |
| Indian rupee (INR) | 98,4641 | 90,5289 | 105,5965 | 88,9335 |
| Philippine peso (PHP) | 64,9406 | 61,9844 | 69,2660 | 60,3010 |
| Singapore dollar (SGD) | 1,4752 | 1,4457 | 1,5105 | 1,4164 |
| Swedish crowns (SEK) | 11,0647 | 11,4305 | 10,8215 | 11,4590 |
| Swiss franc (CHF) | 0,9371 | 0,9526 | 0,9314 | 0,9412 |
| US dollar (USD) | 1,1293 | 1,0820 | 1,1750 | 1,0389 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | |
| Identifiable intangible assets | 7,414 |
| Current assets | 98 |
| Thereof Cash acquired with the subsidiary | -204 |
| Deferred tax asset due to PPA | 1,038 |
| Other non-current assets | 1,288 |
| Liabilities | -3,736 |
| Goodwill | 8,626 |
| Total net assets at fair value | 14,728 |
| Undiscounted equity consideration | 16,284 |
| Thereof present value of contingent consideration payable 6 weeks after closing | 860 |
| Thereof present value of contingent consideration payable 15 months after closing | 2,612 |
| Thereof present value of contingent consideration payable 27 months after closing | 3,387 |
| Thereof present value of contingent consideration payable 39 months after closing | 4,536 |
| Discount impact on deferred purchase price | -1,556 |
| Equity consideration for IFRS purposes | 14,728 |
| in €k | |
| Trademark | 147 |
| Technology | 625 |
| Customer Relationship | 998 |
| Supplier Contracts | 5,645 |
| Identified Intangible Assets | 7,414 |
| in €k | |
| Revenue | 1,511 |
| Consolidated net profit/(loss) | -987 |
| in €k | |
| Revenue | 552,896 |
| Consolidated net profit/(loss) | -12 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | |
| Identifiable intangible assets | 8,448 |
| Current assets | 11,912 |
| Thereof Cash acquired with the subsidiary | 1,297 |
| Deferred tax asset due to PPA | 2,081 |
| Other non-current assets | 1,993 |
| Liabilities | -17,487 |
| Goodwill | 15,322 |
| Total net assets at fair value | 22,269 |
| Undiscounted equity consideration | 23,136 |
| Thereof, undiscounted deferred purchase price, payable 6 weeks after closing | 756 |
| Thereof, undiscounted deferred purchase price, payable 18 months after closing | 9,369 |
| Thereof, undiscounted vendor settlement obligation | 852 |
| Discount impact on deferred purchase price | -868 |
| Equity consideration for IFRS purposes | 22,269 |
| in €k | |
| Technology | 4,294 |
| Customer Relationship | 4,155 |
| Identified Intangible Assets | 8,448 |
| in €k | |
| Revenue | 12,258 |
| Consolidated net profit/(loss) | 1,058 |
| Revenue | 581,778 |
| Consolidated net profit/(loss) | 6,445 |
| in €k | |
| Identifiable intangible assets | 7,345 |
| Current assets | 10,595 |
| thereof Cash acquired with the subsidiary | 5,367 |
| Other non-current assets | 350 |
| Liabilities | -5,206 |
| Goodwill | 18,968 |
| Total net assets at fair value | 32,052 |
| Undiscounted equity consideration | 32,311 |
| Thereof, undiscounted deferred purchase price, payable 12 months after closing | 7,644 |
| Discount impact on deferred purchase price | -258 |
| Equity consideration for IFRS purposes | 32,052 |
| in €k | |
| Technology | 1,849 |
| Customer Relationship | 5,456 |
| Order Backlog | 41 |
| Identified intangible assets | 7,345 |
| in €k | |
| Revenue | 4,843 |
| Consolidated net profit/(loss) | 974 |
| in €k | |
| Revenue | 561,221 |
| Consolidated net profit/(loss) | 2,254 |
| sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Parent | Direct non-controlling interest | |||||
| Country of | Principal | Ownership | Ownership | Ownership | Ownership | |
| Name | incorporation | activities | interest 2025 % | interest 2024 % | interest 2025 % | interest 2024 % |
| gamigo AG | Germany | Online | 99.98 | 99.98 | 0.02 | 0.02 |
| Games | ||||||
| Smaato India | India | Media | 80.00 | 80.00 | 20.00 | 20.00 |
| Private Limited | ||||||
| Gamigo | Philippines | Online | 98.00 | 98.00 | 2.00 | 2.00 |
| Philippines Inc | Games | |||||
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| INTER- | ||||
| DSP | SSP | SEGMENT | CONSOLIDATED | |
| in €k | Jan-Dec-25 | Jan-Dec-25 | ELIMINATION | Jan-Dec-25 |
| Total Revenues | 157,630 | 455,134 | -61,841 | 550,923 |
| Intersegment Revenues | 36,996 | 24,845 | -61,841 | 0 |
| Revenues external | 120,633 | 430,289 | 0 | 550,923 |
| Own work capitalised | 2,904 | 25,108 | 0 | 28,012 |
| Other operating income | 2,490 | 7,521 | -7,361 | 2,650 |
| Purchased services & other | -73,451 | -346,137 | 63,631 | -355,956 |
| operating expenses | ||||
| Employee expenses | -40,615 | -68,462 | 5,571 | -103,506 |
| EBITDA | 48,958 | 73,164 | 0 | 122,122 |
| Depreciation and amortization | -11,190 | -41,862 | 0 | -53,053 |
| Financing income | 1,133 | 7,181 | -1,954 | 6,360 |
| Financing expenses | -4,496 | -65,691 | -1,954 | -68,233 |
| Earnings before taxes (EBT) | 34,405 | -27,208 | 0 | 7,196 |
| Income taxes | -5,002 | -1,506 | 0 | -6,508 |
| Consolidated net profit/(loss) | 29,403 | -28,714 | 0 | 689 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| INTER- | ||||
| DSP | SSP | SEGMENT | CONSOLIDATED | |
| in €k | Jan-Dec-24 | Jan-Dec-24 | ELIMINATION | Jan-Dec-24 |
| Total Revenues | 100,549 | 390,270 | -53,814 | 437,005 |
| Intersegment Revenues | 31,553 | 22,261 | -53,814 | 0 |
| Revenues external | 68,996 | 368,008 | 0 | 437,005 |
| Own work capitalised | 2,489 | 22,443 | 0 | 24,932 |
| Other operating income | 341 | 18,550 | -1,141 | 17,750 |
| Purchased services & other operating | -50,685 | -273,899 | 52,908 | -271,676 |
| expenses | ||||
| Employee expenses | -16,615 | -64,921 | 2,047 | -79,490 |
| EBITDA | 36,078 | 92,442 | 0 | 128,521 |
| Depreciation and amortization | -5,649 | -32,590 | 0 | -38,239 |
| Financing income | 540 | 7,505 | -1,632 | 6,413 |
| Financing expenses | -3,222 | -63,302 | 1,632 | -64,892 |
| Earnings before taxes (EBT) | 27,747 | 4,056 | 0 | 31,803 |
| Income taxes | -2,030 | -968 | 0 | -2,998 |
| Consolidated net profit/(loss) | 25,717 | 3,088 | 0 | 28,805 |
| 31-Dec-25 | 31-Dec-24 | |
| in €k | in €k | |
| DSP | 389,656 | 275,374 |
| SSP | 961,097 | 1,023,937 |
| Inter-segment elimination | -98,218 | -46,861 |
| Consolidated total segment assets | 1,252,535 | 1,252,449 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | 31-Dec-25 | 31-Dec-24 |
|---|---|---|
| Internally generated intangible assets | 117,751 | 118,878 |
| Other intangible assets | 140,416 | 149,945 |
| Goodwill | 714,706 | 718,032 |
| Total | 972,873 | 986,855 |
| Internally generated assets | Other intangible assets | Goodwill | Total | |
|---|---|---|---|---|
| Cost | 125,982 | 200,200 | 578,028 | 904,209 |
| Amortization | -27,616 | -79,986 | 0 | -107,602 |
| Balance at January 1, 2024 | 98,366 | 120,214 | 578,028 | 796,607 |
| Acquisition through business combination | 0 | 35,155 | 117,883 | 153,038 |
| Additions | 35,263 | 3,591 | 0 | 38,854 |
| Amortization | -19,208 | -15,409 | 0 | -34,617 |
| Effects from currency valuation cost | 5,585 | 8,375 | 22,122 | 36,081 |
| Effects from currency valuation amortization | -1,128 | -1,980 | 0 | -3,108 |
| Balance at December 31, 2024 | 118,878 | 149,945 | 718,032 | 986,855 |
| Cost | 166,829 | 247,320 | 718,032 | 1,132,181 |
| Amortization | -47,952 | -97,375 | 0 | -145,327 |
| Balance at January 1,2025 | 118,878 | 149,945 | 718,032 | 986,855 |
| Acquisition through business combination | 0 | 23,541 | 42,916 | 66,457 |
| Additions | 33,841 | 2,468 | 0 | 36,309 |
| Amortization | -26,547 | -22,571 | 0 | -49,118 |
| Effects from currency valuation cost | -11,657 | -17,980 | -46,246 | -75,883 |
| Effects from currency valuation amortization | 3,236 | 5,017 | 0 | 8,253 |
| Balance at December 31, 2025 | 117,751 | 140,416 | 714,706 | 972,873 |
| Cost | 189,013 | 255,350 | 714,706 | 1,159,064 |
| Amortization | -71,262 | -114,934 | 0 | -186,191 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | 31-Dec-25 | 31-Dec-24 |
|---|---|---|
| DSP | 194,908 | 168,123 |
| SSP | 519,799 | 549,909 |
| Total Goodwill | 714,706 | 718,032 |
| in €k | Demand | Supply |
|---|---|---|
| Value-in-Use | 716.466 | 912.359 |
| Headroom | 465.001 | 286.912 |
| in €k | Demand | Supply | |
|---|---|---|---|
| EBITDA Margin | |||
| 1,50% | 33.659 | 117.263 | |
| -1,50% | -33.688 | -117.213 | |
| WACC | |||
| -1,00% | 79.513 | 125.474 | |
| 1,00% | -65.213 | -98.966 |
| in €k | |
|---|---|
| Cost | 11,283 |
| Depreciation | -7,320 |
| Balance at January 1, 2024 | 3,963 |
| Additions | 3,405 |
| Acquisitions through business combination | 0 |
| Depreciation | -3,346 |
| Disposal | -2 |
| Effects from currency valuation Cost | 522 |
| Effects from currency valuation Depreciation | -357 |
| Other | 129 |
| Balance at December 31, 2024 | 4,313 |
| Balance at January 1, 2025 | 4,313 |
| Additions | 7,654 |
| Acquisitions through business combination | 5,820 |
| Depreciation | -3,934 |
| Disposal | -370 |
| Effects from currency valuation Cost | -1,361 |
| Effects from currency valuation Depreciation | 911 |
| Other | -69 |
| Balance at December 31, 2025 | 12,965 |
| Cost | 24,363 |
| Depreciation | -11,397 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | 31.12.2025 | 31.12.2024 |
|---|---|---|
| Derivatives not designated as hedging instruments | 0 | 0 |
| Financial assets at fair value through profit or loss | 15,186 | 20,745 |
| Purchase Price Receivables | 1,245 | 0 |
| Senior Subordinated Note | 10,560 | 18,175 |
| Continuing Involvement in the form of Equity Notes | 3,381 | 2,570 |
| Debt instruments at amortized cost | 118,317 | 63,888 |
| Trade receivables (Note 10) | 109,706 | 60,871 |
| Other | 8,610 | 3,017 |
| Total financial assets | 133,502 | 84,633 |
| Total current | 126,407 | 79,703 |
| Total non-current | 7,096 | 4,930 |
| in €k | Carrying amount (not due) | past due | Book values | ||
|---|---|---|---|---|---|
| 1 – 30 days | 31 – 180 days | More than 180 days | |||
| 31-Dec-25 | 90,588 | 12,403 | 4,962 | 1,753 | 109,706 |
| 31-Dec-24 | 53,073 | 2,451 | 5,248 | 99 | 60,871 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Expected Credit Losses | ||||
|---|---|---|---|---|
| in €k | Measurement | Gross carrying amount | Loss allowance | Net carrying amount |
| Trade Receivables | Simplified Lifetime ECL | 110,681 | -975 | 109,706 |
| Balance at December 31, 2025 | 110,681 | -975 | 109,706 | |
| Expected Credit Losses | ||||
| Gross carrying | Loss | Net carrying | ||
| in €k | Measurement | amount | allowance | amount |
| Trade Receivables | Simplified Lifetime ECL | 61,888 | -1,017 | 60,871 |
| Balance at | 61,888 | -1,017 | 60,871 | |
| December 31, 2024 | ||||
| in €k | 31-Dec-25 | 31-Dec-24 |
|---|---|---|
| Prepaid expenses and deferred charges | 6,651 | 5,471 |
| VAT receivables | 2,294 | 2,150 |
| Other non-financial receivables | 821 | 1,170 |
| Total | 9,766 | 8,791 |
| Number of shares | Common stock | Additional paid-in capital | ||||
|---|---|---|---|---|---|---|
| in €k | 31-Dec-25 | 31-Dec-24 | 31-Dec-25 | 31-Dec-24 | 31-Dec-25 | 31-Dec-24 |
| Issued and fully paid-in capital: ordinary shares of par value 0.01 € | 200,117 | 187,167 | 2,001 | 1,872 | 173,056 | 141,733 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | 31-Dec-25 | 31-Dec-24 |
| Current interest-bearing loans and borrowings | ||
| Bank Loans | 52,347 | 50,090 |
| Lease liabilities (Note 18) | 2,893 | 736 |
| Total current interest-bearing loans and borrowings | 55,240 | 50,826 |
| in €k | 31-Dec-25 | 31-Dec-24 |
| Non-current interest-bearing loans and borrowings | ||
| Senior Unsecured Callable Floating Rate Bond | ||
| ISIN: SE0023848429 | 474,493 | 0 |
| Senior Secured Callable Floating Rate Bond | ||
| ISIN: SE0018042277 | 0 | 236,330 |
| ISIN: SE0019892241 | 0 | 209,452 |
| Bank Loans | 450 | 550 |
| Lease liabilities (Note 18) | 7,886 | 2,439 |
| Total non-current interest-bearing loans and borrowings | 482,830 | 448,771 |
| Total interest-bearing loans and borrowings | 538,070 | 499,597 |
| Refinanced Bond SE0018042277 | |
| Maturity | 21.06.2026 |
| Nominal Amount | 240,000 €k |
| Redemption Price | 102.344% |
| Rolled-Over | 67,400 €k |
| Redemption Payment | 178,226 €k |
| Bond SE0019892241 | |
|---|---|
| Maturity | 24.03.2027 |
| Nominal Amount | 216,000 €k |
| Redemption Price | 103.625% |
| Rolled-Over | 46,200 €k |
| Redemption Payment | 177,630 €k |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Bond SE0023848429 | |
| Issue Amount | 500,000 €k |
| Framework | 650,000 €k |
| Term | 4 Years |
| Start Date | Apr 01, 2025 |
| Maturity Date | Apr 01, 2029 |
| Fixed Margin | 4.00% |
| Floating Margin | 3M-EURIBOR |
| Effective Interest Rate as of December 31, 2025 | 7.72% |
| Bond SE0023848429 Financial Covenants | ||
|---|---|---|
| Maintenance Test | Quarterly | Ratio of net interest bearing debt to EBITDA (according to the bond terms) must not exceed 4.50:1 |
| Distribution Test | On occurrence of Restricted Payment | Ratio of net interest bearing debt to EBITDA (according to the bond terms) must not exceed 2.50:1 |
| Incurrence Test | On occurrence of debt issuance | Ratio of net interest bearing debt to EBITDA (according to the bond terms) must not exceed 3.50:1 |
| in % | 31-Dec-25 | 31-Dec-24 |
|---|---|---|
| Bonds | 9.0 | 10.4 |
| Bank loans | 6.0 | 11.6 |
| Classification of financial liabilities table | ||
|---|---|---|
| in €k | 31-Dec-25 | 31-Dec-24 |
| Derivatives designated as hedging instruments | 4,216 | 5,173 |
| Interest Rate Swap 2026 | 0 | 1,205 |
| Interest Rate Swap 2027 | 0 | 3,969 |
| Interest Rate Swap 2029 | 4,216 | 0 |
| Financial liabilities at fair value through profit or loss | 13,479 | 15,828 |
| Contingent consideration | 9,279 | 12,523 |
| Continuing involvement in the form of Equity Notes | 3,756 | 2,976 |
| Cash-settled share based payment | 444 | 329 |
| Other financial liabilities at amortised cost, other than interest bearing loans and borrowings | 197,973 | 217,717 |
| Trade payables (Note 22) | 98,496 | 104,061 |
| Deferred consideration | 39,428 | 46,084 |
| Provisions and accrued liabilities | 49,773 | 63,285 |
| Other | 10,720 | 4,617 |
| Total financial liabilities | 215,668 | 238,719 |
| Total current financial liabilities | 198,426 | 210,477 |
| Total non-current financial liabilities | 17,243 | 28,241 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | 31-Dec-25 | 31-Dec-24 |
|---|---|---|
| Liabilities from taxes | 29,304 | 26,048 |
| Deferred income | 16,351 | 13,167 |
| Liabilities to employees and social securities | 2,338 | 1,949 |
| Other current non-financial liabilities | 180 | 0 |
| Total | 48,173 | 41,164 |
| In €k | 2025 | 2024 |
|---|---|---|
| Contract liabilities – beginning of period | 13,167 | 11,310 |
| Contract liabilities – end of period | 16,351 | 13,167 |
| In €k | 2025 | 2024 |
|---|---|---|
| Revenue recognized from opening contract liabilities | 13,167 | 11,310 |
| In €k | 2025 | 2024 |
|---|---|---|
| Within 1 year | 16,351 | 13,167 |
| Between 1–2 years | 0 | 0 |
| More than 2 years | 0 | 0 |
| Total remaining performance obligations | 16,351 | 13,167 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Abbreviation | IFRS 9 measurement categories | |
|---|---|---|
| AC | Amortized cost | Financial assets and liabilities measured at amortized costs |
| FVTPL | Fair value through profit and loss | Financial assets and liabilities measured at fair value through profit and loss |
| FVTOCI | Fair value through other comprehensive income (FVTOCI) for debt instruments | Fair value (market value) changes recognized directly in other comprehensive income (with recycling) |
| FVTOCI | Fair value through other comprehensive income (FVTOCI) for equity instruments | Fair value (market value) changes recognized directly in other comprehensive income (without recycling) |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Dec 31, 25 | Fair value | Dec 31, 24 | Fair value | |||||||
| in €k | Carrying amount | Total | Level 1 | Level 2 | Level 3 | Carrying amount | Total | Level 1 | Level 2 | Level 3 |
| Financial assets neasured at fair value: | ||||||||||
| Purchase Price Receivable | 1,245 | 1,245 | 0 | 0 | 1,245 | 0 | 0 | 0 | 0 | |
| Senior Subordinated Notes | 10,560 | 10,560 | 0 | 10,560 | 0 | 18,175 | 18,175 | 0 | 18,175 | 0 |
| Continuing Involvement in the form of Equity Notes | 3,381 | 3,381 | 0 | 3,381 | 0 | 2,570 | 2,570 | 0 | 2,570 | 0 |
| Total financial assets | 15,186 | 15,186 | 0 | 13,941 | 1,245 | 20,745 | 20,745 | 0 | 20,745 | 0 |
| Liabilities measured at fair value: | ||||||||||
| Derivatives designated as hedging instruments: | ||||||||||
| Interest rate swaps | 4,216 | 4,216 | 0 | 4,216 | 0 | 5,173 | 5,173 | 0 | 5,173 | 0 |
| Contingent consideration | 9,279 | 9,279 | 0 | 0 | 9,279 | 12,523 | 12,523 | 0 | 0 | 12,523 |
| Financial liabilities for which fair values are disclosed: | ||||||||||
| Floating rate borrowings | 474,493 | 467,500 | 467,500 | 0 | 0 | 445,782 | 461,616 | 461,616 | 0 | 0 |
| Total financial liabilities | 487,989 | 480,996 | 467,500 | 4,216 | 9,279 | 463,479 | 479,312 | 461,616 | 5,173 | 12,523 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Instrument | Valuation Method | Unobservable Input | Sensitivity Input | Sensitivity |
|---|---|---|---|---|
| EBITDA | 0,05 | 7 | ||
| -0,05 | -7 | |||
| Contingent | DCF | IPS | 0,05 | 53 |
| Consideration | -0,05 | -53 | ||
| WACC | 0,50% | 88 | ||
| -0,50% | -87 |
| in €k | Contingent Consideration |
| As at 1 January 2024 | 35,385 |
| Remeasurement recognised in Income statement during the priod | -14,825 |
| Purchases | 0 |
| Sales/Repayments | -8,036 |
| Transfers to/from Level 3 | 0 |
| As at 1 January 2025 | 12,523 |
| Remeasurement recognised in Income statement during the priod | 4,060 |
| Purchases | 9,839 |
| Sales/Repayments | -17,143 |
| FX Revaluation | 0 |
| Transfers to/from Level 3 | 0 |
| As at 31 December 2025 | 9,279 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| December 31, 25 | |||
| in €k | up to 1 year | 1 to 5 years | Total |
| Interest bearing loans and borrowings | 59,949 | 500,450 | 560,399 |
| Lease liabilities | 2,893 | 7,886 | 10,779 |
| Contingent consideration | 1,267 | 9,000 | 10,267 |
| Deferred consideration | 31,048 | 9,362 | 40,410 |
| Trade payables | 98,496 | 0 | 98,496 |
| Derivatives | 4,216 | 0 | 4,216 |
| Other financial liabilities | 6,380 | 495 | 6,875 |
| Total | 204,249 | 527,193 | 731,442 |
| December 31, 24 | |||
| in €k | up to 1 year | 1 to 5 years | Total |
| Interest bearing loans and borrowings | 51,521 | 456,550 | 508,071 |
| Lease liabilities | 736 | 2,439 | 3,174 |
| Contingent consideration | 12,958 | 0 | 12,958 |
| Deferred consideration | 21,658 | 26,470 | 48,128 |
| Trade payables | 104,061 | 0 | 104,061 |
| Derivatives | 5,173 | 0 | 5,173 |
| Other financial liabilities | 6,161 | 0 | 6,161 |
| Total | 202,268 | 485,459 | 687,584 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Effect on profit before tax | ||||
| Income/(expense) | ||||
| in €k | December 31, 25 | December 31, 24 | ||
| Appreciation 5% | Depreciation 5% | Appreciation 5% | Depreciation 5% | |
| USD EUR | 3,454 | -3,125 | 4,474 | -4,048 |
| GBP EUR | -1,047 | 947 | -746 | 675 |
| SEK EUR | 52 | -47 | 35 | -31 |
| CHF EUR | -18 | 16 | -50 | 45 |
| PHP EUR | -13 | 12 | -4 | 4 |
| INR EUR | -184 | 166 | -93 | 84 |
| BRL EUR | -50 | 45 | -78 | 70 |
| CNY EUR | -58 | 53 | -53 | 48 |
| SGD EUR | 33 | -29 | -58 | 53 |
| AUD EUR | -13 | 12 | ||
| Effect on profit before tax | ||
| Increase/descrease in basis points | Income/(expense) | |
| in €k | December 31, 25 | December 31, 24 |
| 3M EURIBOR | ||
| +50 b.p. | -1,260 | -1,290 |
| -50 b.p. | 1,260 | 1,290 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | 31-Dec-24 | Additions / Proceeds | Repayment | Interest accrual | Changes in fair values | Currency Translation | New Leases | Other | 31-Dec-25 |
|---|---|---|---|---|---|---|---|---|---|
| Quoted bonds and related coupon | 445,782 | 375,656 | -386,497 | 49,324 | 0 | 0 | 0 | -9,772 | 474,493 |
| Due to banks and related interest | 50,640 | 136,479 | -136,578 | 1,810 | 0 | 0 | 0 | 447 | 52,797 |
| Lease liabilities (Note 18) | 3,174 | 1,166 | -3,690 | 481 | 0 | -355 | 10,003 | 10,779 | |
| Derivatives | 5,173 | 0 | -1,020 | 1,284 | -1,221 | 0 | 0 | 0 | 4,216 |
| Deferred Considerations | 46,084 | 0 | -19,269 | 2,016 | 0 | -5,310 | 0 | 15,907 | 39,428 |
| Contingent Liabilities | 12,523 | 0 | -16,283 | 522 | 3,946 | -408 | 0 | 8,979 | 9,279 |
| Total | 563,377 | 513,300 | -563,337 | 55,436 | 2,725 | -6,073 | 10,003 | 15,561 | 590,993 |
| in €k | 31-Dec-23 | Additions / Proceeds | Repayment | Interest accrual | Changes in fair values | Currency Translation | New Leases | Other | 31-Dec-24 |
|---|---|---|---|---|---|---|---|---|---|
| Quoted bonds and related coupon | 382,548 | 92,400 | -81,240 | 51,472 | 0 | 0 | 0 | 602 | 445,782 |
| Due to banks and related interest | 32,650 | 142,615 | -126,503 | 1,878 | 0 | 0 | 0 | 0 | 50,640 |
| Lease liabilities (Note 18) | 2,506 | 0 | -2,633 | 190 | 0 | 67 | 3,044 | 0 | 3,174 |
| Derivatives | 5,132 | 1,497 | 0 | -1,497 | 41 | 0 | 0 | 0 | 5,173 |
| Deferred Considerations | 0 | 0 | 0 | 925 | 0 | 1,930 | 0 | 43,228 | 46,084 |
| Contingent Liabilities | 35,385 | 0 | -8,036 | 1,151 | -15,977 | 0 | 0 | 0 | 12,523 |
| Total | 458,221 | 236,512 | -218,412 | 54,119 | -15,936 | 1,997 | 3,044 | 43,830 | 563,377 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | Hedging Instruments | |||||
|---|---|---|---|---|---|---|
| NominalVolume | Fixed Leg (Pay) | Floating Leg (Receive) | Fair Value Other Financial Assets | Fair Value Other Financial Liabilities | Fair Value Changes for Recognition of ineffectiveness | |
| 31-Dec-2025 | ||||||
| Interest Rate Swap 2029 | 300,000 | 2.66% | 3M EURIBOR | 0 | 3,728 | -907 |
| Total Interest Swaps | 300,000 | 0 | 3,728 | -907 | ||
| 31-Dec-2024 | ||||||
| Interest Rate Swap 2027 | 150,000 | 3.30% | 3M EURIBOR | 0 | 3,969 | 0 |
| Interest Rate Swap 2026 | 100,000 | 2.96% | 3M EURIBOR | 0 | 1,205 | 0 |
| Total Interest Swaps | 250,000 | 0 | 5,173 | 0 | ||
| in €k | 31-Dec-2025 | 31-Dec-2024 | ||||
|---|---|---|---|---|---|---|
| Change in fair value for measuring ineffectiveness | Cash-Flow Hedge Reserve Balance | Cost of hedging reserve | Change in fair value for measuring ineffectiveness | Cash-Flow Hedge Reserve Balance | Cost of hedging reserve | |
| 31-Dec-2025 | ||||||
| Interest Rate Swap 2029 | 907 | -2,821 | 0 | 0 | 0 | 0 |
| Interest Rate Swap 2027 | 0 | 0 | 0 | -194 | -4,162 | 0 |
| Interest Rate Swap 2026 | 0 | 0 | 0 | -97 | -1,302 | 0 |
| Total Cash-Flow Hedges | 907 | -2,821 | 0 | -291 | -5,464 | 0 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | Total hedging gain/(loss) recognised in OCI | Ineffectiveness recognised in profit or lossFinance income/(expense) | Cost of hedging recognised in OCI | Amount reclassified from OCI to profit of lossFinance income/(expense) |
|---|---|---|---|---|
| 31-Dec-2025 | ||||
| Bond SE0023848429 | 3,728 | -907 | 0 | 0 |
| Bond SE0019892241 | -3,321 | 0 | 0 | 0 |
| Bond SE0018042277 | -2,143 | 0 | 0 | 0 |
| Total Cash Flow Hedges | -1,736 | -907 | 0 | 0 |
| 31-Dec-2024 | ||||
| Bond SE0019892241 | 186 | -194 | 0 | 0 |
| Bond SE0018042277 | -227 | -97 | 0 | 0 |
| Total Cash Flow Hedges | -41 | -291 | 0 | 0 |
| Carrying amount | Carrying amount | ||||
| in €k | 01-Jan-25 | Additions | Depreciation | Other | 31-Dec-25 |
| RoU from building rental | 2,989 | 9,703 | -2,944 | 343 | 10,091 |
| RoU from vehicle leasing | 9 | 206 | -35 | 0 | 179 |
| RoU rom IT-equipment | 0 | 95 | -15 | 0 | 79 |
| Total | 2,999 | 10,003 | -2,994 | 343 | 10,350 |
| Carrying amount | Carrying amount | ||||
| in €k | 01-Jan-24 | Additions | Depreciation | Other | 31-Dec-24 |
| RoU from building rental | 2,341 | 1,501 | -853 | 0 | 2,989 |
| RoU from vehicle leasing | 17 | 0 | -8 | 0 | 9 |
| Total | 2,359 | 1,501 | -861 | 0 | 2,998 |
| in €k | 31-Dec-25 | 31-Dec-24 |
|---|---|---|
| Up to 1 year | 2,893 | 736 |
| More than 1 year and up to 5 years | 7,886 | 2,439 |
| More than 5 years | 0 | 0 |
| Total | 10,779 | 3,174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | 31-Dec-25 | 31-Dec-24 |
|---|---|---|
| Personnel-related obligations | 7,497 | 6,167 |
| Audit and closing costs | 3,690 | 906 |
| Accrued operational and other costs | 35,621 | 41,080 |
| Total | 46,808 | 48,153 |
| Balance | Balance | |||||
| as of | as of | |||||
| in €k | 01-Jan-25 | Additions | Utilization | FX effects | Reversal | 31-Dec-25 |
| Tax related provisions | 82 | 1,028 | -56 | -14 | 0 | 1,041 |
| Legal and advisory | 14,724 | 1,175 | 85 | -492 | -13,570 | 1,923 |
| cost provisions | ||||||
| Other provisions | 325 | 0 | -325 | 0 | 0 | 0 |
| Total | 15,132 | 2,204 | -295 | -506 | -13,570 | 2,964 |
| December 31, 2025 in €k | up to 1 year | 1 to 5 years |
| Trade payables | 98,496 | 0 |
| Total | 98,496 | 0 |
| December 31, 2024 in €k | up to 1 year | 1 to 5 years |
| Trade payables | 104,061 | 0 |
| Total | 104,061 | 0 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| DSP | 120,633 | 68,996 |
| SSP | 430,289 | 368,008 |
| Total | 550,923 | 437,005 |
| in €k | FY 2025 | FY 2024 |
| Deferred revenue DSP | 1,453 | 1,441 |
| Deferred revenue SSP | 14,898 | 11,725 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Currency exchange gains | -3 | 81 |
| Reimbursements | 222 | 91 |
| Revaluation of earn-outs | 0 | 16,315 |
| Other income | 2,431 | 1,262 |
| Total | 2,650 | 17,750 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Wages and Salaries | 94,662 | 72,843 |
| Social contributions | 8,844 | 6,647 |
| Total | 103,506 | 79,490 |
| Development of the number of share options | Amount |
|---|---|
| Outstanding at the beginning of the year | 1,494,000 |
| Granted | 1,592,000 |
| Forfeited | -668,000 |
| Expired | 0 |
| Exercised | 0 |
| Outstanding at year-end | 2,418,000 |
| Black-Scholes Valuation Input | |
|---|---|
| Share Price at Valuation Date | 1.75 € |
| Weighted Average Risk-Free Rate | 2.47% |
| Weighted Average Volatility | 61.34% |
| Expected Life | 5.96 Years |
| Development of the number of share options | Amount |
|---|---|
| Outstanding at the beginning of the year | 7,511,475 |
| Granted | 0 |
| Forfeited | 631,000 |
| Expired | 21,000 |
| Exercised | 168,225 |
| Outstanding at year-end | 6,691,250 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Black-Scholes Valuation Input | |
| Share Price at Valuation Date | 1.75 € |
| Weighted Average Risk-Free Rate | 2.47% |
| Weighted Average Volatility | 61.34% |
| Expected Life | 5.96 Years |
| Development of the number of share options | Amount |
|---|---|
| Outstanding at the beginning of the year | 1,425,000 |
| Granted | 1,620,000 |
| Forfeited | 570,000 |
| Expired | 0 |
| Exercised | 0 |
| Outstanding at year-end | 2,475,000 |
| Black-Scholes Valuation Input | |
| Weighted Average Share Price | 2.21€ |
| Weighted Average Risk-Free Rate | 2.56% |
| Weighted Average Volatility | 54.12% |
| Expected Life | 5.96 Years |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Legal and advisory expenses | 3,997 | 11,482 |
| Audit expenses | 5,666 | 1,610 |
| Travel expenses | 2,303 | 1,707 |
| Marketing expenses | 4,387 | 4,381 |
| IT & telecommunication expenses | 17,371 | 11,198 |
| Currency exchange expenses | -2,392 | 3,584 |
| Administration and other expenses | 10,068 | 1,006 |
| Total | 41,400 | 34,969 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Financial income | 6,360 | 6,413 |
| Financial expense | -68,233 | -64,892 |
| Total | -61,872 | -58,478 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Current income taxes | -14,439 | -17,988 |
| Deferred taxes | 7,931 | 14,990 |
| Total | -6,508 | -2,988 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Earnings before taxes (EBT) | 7,196 | 31,803 |
| Expected income tax expense at 18.111% (2024: 31.270%) | -1,303 | -9,945 |
| Change from (non-)recognition of tax losses/credits | -6,167 | 572 |
| Utilization of unrecognized tax losses | 107 | 90 |
| Expenses and income with no tax effects | -2,103 | -548 |
| Change from tax rates | 1,882 | 0 |
| Tax income and expenses related to prior periods | 871 | 6,916 |
| Other | 205 | -84 |
| Total income tax | -6,508 | -2,998 |
| Effective tax rate | 90.4% | 9.4% |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Tax carry forward losses | 48,460 | 36,640 |
| First-time consolidation of subsidiaries | 39,424 | 46,655 |
| Tangible and intangible assets | 1,161 | 2,604 |
| Liabilities | 9,891 | 7,488 |
| Total gross deferred tax assets | 98,936 | 93,387 |
| Less: Netting | -71,003 | -76,338 |
| Deferred tax assets | 27,933 | 17,049 |
| First-time consolidation of subsidiaries | 69,370 | 73,672 |
| Tangible and intangible assets | 23,219 | 24,257 |
| Liabilities | 4,307 | 133 |
| Total gross deferred tax liabilities | 96,896 | 98,063 |
| Less: Netting | -71,003 | -76,338 |
| Deferred tax liabilities | 25,893 | 21,725 |
| in € | FY 2025 | FY 2024 |
|---|---|---|
| Basic | 0.00 | 0.16 |
| Diluted | 0.00 | 0.14 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Profit for the period attributable to the owners of the Company | 695 | 28,795 |
| Profit for the period used in the calculation of basic earnings per share | 695 | 28,795 |
| in k | FY 2025 | FY 2024 |
|---|---|---|
| Basic weighted average number of shares for the calculation of basic earn-ings per share | 184,765 | 173,421 |
| Diluted weighted average number of shares for the calculation of basic earn-ings per share | 206,115 | 193,961 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Remuneration in 2025 (€k) | Basic compensation | Variable remuneration | Costs for share-based benefits | Other benefits | Severance | Total |
|---|---|---|---|---|---|---|
| Board of Directors | 405 | 0 | 0 | 13 | 0 | 418 |
| Verve C-Level incl. CEO | 2,691 | 1,432 | 174 | 185 | 44 | 4,525 |
| Chief Executive Officer | 575 | 292 | 0 | 32 | 0 | 899 |
| Remuneration in 2024 (€k) | Basic compensation | Variable remuneration | Costs for share-based benefits | Other benefits | Severance | Total |
|---|---|---|---|---|---|---|
| Board of Directors | 386 | 0 | 40 | 0 | 0 | 426 |
| Verve C-Level incl. CEO | 1,810 | 1,459 | 445 | 139 | 0 | 3,853 |
| Chief Executive Officer | 500 | 850 | 0 | 32 | 0 | 1,382 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Total | 2025 | 2024 | ||||
|---|---|---|---|---|---|---|
| Of whom women | Of whom men | Total | Of whom women | Of whom men | ||
| Germany | 256 | 42% | 58% | 221 | 40% | 60% |
| USA | 305 | 42% | 58% | 157 | 31% | 69% |
| United Kingdom | 62 | 38% | 62% | 141 | 48% | 52% |
| Spain | 41 | 21% | 79% | 39 | 27% | 73% |
| India | 72 | 25% | 75% | 41 | 26% | 74% |
| Sweden | 28 | 38% | 62% | 24 | 20% | 80% |
| Rest of the world | 75 | 39% | 61% | 72 | 36% | 64% |
| Total | 839 | 39% | 61% | 694 | 37% | 63% |
| in €k | FY 2025 | FY 2024 | ||
|---|---|---|---|---|
| Deloitte | Other elected auditors | Deloitte | Other elected auditors | |
| Audit fees | 5,380 | 114 | 1,385 | 95 |
| Audit-related fees | 50 | 121 | 130 | 0 |
| Total fees per appointed auditor | 5,430 | 235 | 1,515 | 95 |
| Total fees to the appointed auditor | 5,665 | 1,610 | ||
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Remuneration in 2025 (€k) | Basic compensation | Variable remuneration | Costs for share-based benefits | Other benefits | Pension expenses | Severance | Total |
|---|---|---|---|---|---|---|---|
| Board of Directors Total | 405 | 0 | 0 | 13 | 0 | 0 | 418 |
| Remuneration in 2024 (€k) | Basic compensation | Variable remuneration | Costs for share-based benefits | Other benefits | Pension expenses | Severance | Total |
|---|---|---|---|---|---|---|---|
| Board of Directors Total | 386 | 0 | 40 | 0 | 0 | 0 | 426 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | Notes | FY 2025 | FY 2024 |
|---|---|---|---|
| Property, Plant & Equipment | 2 | 0 | |
| Investments in subsidiaries | 7 | 222,313 | 222,313 |
| Other non-current financial assets from group companies | 8 | 177,880 | 145,121 |
| Total non-current assets | 400,195 | 367,435 | |
| Receivables from group companies | 9 | 334,065 | 305,001 |
| Other Receivables | 9 | 249 | 199 |
| Cash and cash equivalents | 10 | 8,824 | 1,395 |
| Total current assets | 343,139 | 306,595 | |
| Total assets | 743,334 | 674,030 |
| in €k | Notes | FY 2025 | FY 2024 |
|---|---|---|---|
| Common stock | 11 | 2,001 | 1,872 |
| Additional paid-in capital | 11 | 173,056 | 141,733 |
| Other reserves | 11 | 156,762 | 156,266 |
| Accumulated retained earnings | -79,703 | -76,267 | |
| Total Shareholders' equity | 252,116 | 223,605 | |
| Bonds | 13 | 474,493 | 446,427 |
| Total non-current liabilities | 474,493 | 446,427 | |
| Accruals | 14 | 1,725 | 393 |
| Trade payables to group companies | 1,876 | 2,041 | |
| Trade payables | 15 | 341 | 25 |
| Other financial liabilities | 12 | 12,782 | 1,538 |
| Total current liabilities | 16,724 | 3,998 | |
| Total shareholders' equity and liabilities | 743,334 | 674,030 |
| in €k | Notes | FY 2025 | FY 2024 |
|---|---|---|---|
| Revenues | 2 | 6,204 | 2,787 |
| Other operating income | 3 | 8,136 | 443 |
| Administrative expenses | 4 | -7,095 | -6,591 |
| Operating profit/loss | 7,248 | -3,361 | |
| Other interest income and similar income items | 5 | 43,843 | 35,372 |
| Interest expenses and similar expense items | 5 | -53,700 | -50,954 |
| Profit / loss after financial items | -2,609 | -18,943 | |
| Tax on profit for the year | 6 | -826 | -77 |
| Profit / loss for the year | -3,436 | -19,019 |
| in €k | Notes | FY 2025 | FY 2024 |
|---|---|---|---|
| Net Result | -3,436 | -19,019 | |
| Items that will not be reclassified to profit or loss under certain conditions: | |||
| Other comprehensive income, net of income tax | |||
| Total comprehensive (loss)/income | -3,436 | -19,019 |
| Amounts | Retained | ||||||
| Capital | recognized | earnings incl. | Shareholders’ | ||||
| Common stock | Share Premium | reserves | directly as equity | profit of the year | equity | ||
| No. of Shares | Amount | Amount | Amount | Amount | Amount | Amount | |
| thousands | €k | €k | €k | €k | €k | €k | |
| Balance at January 1, 2024 | 159,249 | 159,249 | 103,518 | 0 | -1,616 | -57,247 | 203,904 |
| Total comprehensive income for the year | -19,019 | -19,019 | |||||
| Capital Increase | 27,918 | 279 | 38,215 | 38,494 | |||
| Capital Decrease | -157,657 | 157,657 | 0 | ||||
| Other Equity reserves regarding IFRS 2 | 226 | 226 | |||||
| Balance at December 31, 2025 | 187,167 | 1,872 | 141,733 | 157,657 | -1,390 | -76,267 | 223,605 |
| Balance at January 1, 2025 | 187,167 | 1,872 | 141,733 | 157,657 | -1,390 | -76,267 | 223,605 |
| Total comprehensive income for the year | -3,436 | -3,436 | |||||
| Capital Increase | 12,945 | 129 | 31,323 | 31,452 | |||
| Capital Decrease | 0 | ||||||
| Other Equity reserves regarding IFRS 2 | 495 | 495 | |||||
| Balance at December 31, 2025 | 200,112 | 2,001 | 173,056 | 157,657 | -894 | -79,703 | 252,117 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate | |
| Governance Statement | 162 |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Consolidated net profit/(loss) | -3,436 | -19,019 |
| Other non-cash income/expenses | -7,203 | 35,350 |
| Booked income taxes | 826 | 77 |
| Booked financial expenses | 9,857 | 15,582 |
| Income taxes paid | -33 | 0 |
| Cash flow from operating activities (before change in WC) | 11 | 31,990 |
| Net change in working capital | 14,424 | -22,875 |
| Cash flow from operating activities | 14,435 | 9,115 |
| Payments for financial instruments | -32,761 | -63,171 |
| Cash flow from investing activities | -32,761 | -63,171 |
| New share issue | 31,452 | 38,494 |
| Deposits from the issue of bonds | 375,459 | 93,614 |
| Repayment of bonds | -352,598 | -35,960 |
| Interest paid | -28,558 | -45,534 |
| Cash flow from financing activities | 25,755 | 50,615 |
| Cash flow for the period | 7,429 | -3,442 |
| Cash and cash equivalents at the beginning of the period | 1,395 | 4,837 |
| Cash and cash equivalents at the end of the period | 8,824 | 1,395 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Reimbursements | 439 | 443 |
| Currency exchange income | 7,699 | 0 |
| Total | 8,138 | 443 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Legal and advisory expenses | 4,077 | 1,738 |
| Employee expenses | 2,522 | 1,000 |
| Audit expenses | 93 | -110 |
| Currency Exchange expenses | 0 | 3,761 |
| Administration and other expenses | 403 | 203 |
| Total | 7,095 | 6,591 |
| in €k | FY 2025 | FY 2024 |
|---|---|---|
| Other interest income and similar income | 43,843 | 35,372 |
| Interest expenses and similar expense items | -53,700 | -50,954 |
| Total | -9,857 | -15,582 |
| Introduction | 3 |
| 2025 in Brief | 4 |
| Letter of the CEO | 5 |
| Letter of the Chairman | 7 |
| Business Overview | 9 |
| Board of directors report | 16 |
| Overview by Segment | 21 |
| Shareholder Information | 22 |
| Corporate governance report | 23 |
| Board of Directors | 32 |
| Leadership Team | 35 |
| Internal Control and Risk Management | 36 |
| Sustainability report | 47 |
| Financial statements | 95 |
| Financial Statements – Group | 96 |
| Notes – Group | 100 |
| Financial Statements – Parent Company | 146 |
| Notes - Parent Company | 150 |
| Guarantee of the board | 156 |
| Auditor’s report | 158 |
| Auditor’s Report on The Corporate Governance Statement | |
| 162 | |
| Auditor’s limited assurance report of Verve Group SE’s statutory sustainability statement | 163 |
| Definitions | 168 |
| Non-IFRS Measures | 168 |
| Ad-Tech Glossary | 169 |
| Contact | 174 |