MEUR | Note | 1.1.–31.12.2022 | 1.1.–31.12.2021 |
Revenue | 1.1, 1.2 | ||
Other operating income | 1.2 | ||
Change in inventories of finished products | |||
Materials and services | 1.3 | ||
Expenses arising from employee benefits | 1.3, 1.4 | ||
Depreciation, amortisation and impairment | 2.1, 2.2 | ||
Other operating expenses | 1.3 | ||
Operating profit | 1.1 | ||
Finance income | 3.1 | ||
Finance expenses | 3.1 | ||
Share of profit of associated companies | 4.4 | ||
Profit before tax | |||
Income tax | 5.1, 5.2 | - | - |
Profit for the period | |||
| Other comprehensive income | |||
Items arising due to the redefinition of net defined benefit liability (or asset item) | - | ||
Translation differences | |||
Other comprehensive income for the year, net of tax | |||
Total comprehensive income for the year, net of tax |
MEUR | Note | 1.1.–31.12.2022 | 1.1.–31.12.2021 |
| Profit for the period attributable to | |||
Owners of the parent company | |||
Non-controlling interest | |||
| Total comprehensive income for the period attributable to: | |||
Owners of the parent company | |||
Non-controlling interest | |||
Earnings per share calculated from the profit for the period attribut- able to the parent company shareholders (€) | |||
Earnings per share (basic) | 3.9 | ||
Earnings per share (diluted) | 3.9 |
MEUR | Note | 31.12.2022 | 31.12.2021 |
| ASSETS | |||
| Non-current assets | |||
Goodwill | 2.1 | ||
Other intangible assets | 2.1 | ||
Tangible assets | 2.2 | ||
Right-of-use assets | 2.2 | ||
Shares in associated companies | 4.4 | ||
Pension receivables, defined benefit plans | 3.6 | ||
Other non-current financial assets | 3.2 | ||
Deferred tax assets | 5.2 | ||
| Current assets | |||
Inventories | 3.7 | ||
Tax receivables | |||
Trade and other receivables | 3.7 | ||
Cash and cash equivalents | 3.2 | ||
Assets, total | |||
| EQUITY AND LIABILITIES | |||
Share capital | |||
Share premium reserve | |||
Translation differences | |||
Invested non-restricted equity fund | |||
Retained earnings | |||
Equity attributable to owners of the parent | 3.9 | ||
Non-controlling interest | |||
Total equity |
MEUR | 31.12.2022 | 31.12.2021 | |
| Non-current liabilities | |||
Deferred tax liabilities | 5.2 | ||
Pension liabilities | 3.6 | ||
Lease liabilities | 3.3 | ||
Non-current financial liabilities | 3.3 | ||
| Current liabilities | |||
Advances received | |||
Income tax liability | |||
Lease liabilities | 3.3 | ||
Current financial liabilities | 3.3 | ||
Trade and other payables | 3.7 | ||
Liabilities, total | |||
Equity and liabilities, total |
MEUR | Note | 1.1.–31.12.2022 | 1.1.–31.12.2021 |
| Cash flow from operating activities | |||
Profit for the period | |||
Adjustments | |||
Change in working capital | - | ||
Dividends received | |||
Interest received | |||
Interest paid | - | - | |
Taxes paid | - | - | |
Net cash flow from operating activities | |||
| Investing activities | |||
Acquisitions of tangible assets | - | - | |
Acquisitions of intangible assets | - | - | |
Proceeds from sale of tangible and intangible assets | |||
Other investments | - | - | |
Proceeds from sale of available-for-sale financial assets | |||
Business acquisitions less cash and cash equivalents at the time of acquisition | - | - | |
Proceeds from sale of businesses less cash and cash equiva- lents at the time of sale | |||
Acquisition of associated companies | 4.4 | - | |
Proceeds from sale of associated companies | 4.4 | ||
Cash flows from/(used in) investing activities | - | - |
MEUR | Note | 1.1.–31.12.2022 | 1.1.–31.12.2021 |
Cash flow before financing activities | - | ||
| Financing activities | |||
Long-term loans taken | |||
Repayment of long-term loans | - | - | |
Short-term loans taken | |||
Repayment of short-term loans | - | - | |
Payments of lease liabilities | - | - | |
Acquisition of own shares | - | - | |
Dividends paid and capital repayment | 3.9 | - | - |
Financing activities | - | ||
Change in cash and cash equivalent funds increase (+) de- crease (-) | - | ||
Cash and cash equivalents at beginning of period | 3.2 | ||
Effect of change in foreign exchange rates | - | ||
Cash and cash equivalents at end of period | 3.2 |
| Equity at- | |||||||||
| Foreign cur- | Invested | tributable to | Non-con- | ||||||
| Share premi- | rency transla- | non-restricted | Retained | the owners of | trolling | ||||
MEUR | Note | Share capital | um reserve | tion reserve | equity fund | earnings | parent | interest | Total equity |
Total equity 1 January 2021 | |||||||||
Profit for the period | |||||||||
Other comprehensive income | - | - | - | ||||||
Translation differences | |||||||||
| Transactions with equity holders | |||||||||
Dividends paid by parent | - | - | - | ||||||
Share of subsidiaries’ dividends allocated to non-controlling interests | |||||||||
Acquisition of own shares | - | - | - | ||||||
Refund of unredeemed dividends | |||||||||
| Tax-like payments related to shares transferred in connection | - | - | - | ||||||
| with the share-based incentive scheme | |||||||||
| Accrual-based proportion of the share-based incentive | |||||||||
| scheme recognised for the financial year | |||||||||
Acquisitions and other changes in non-controlling interests | - | - | - | - | |||||
Total equity 31 December 2021 | 3.9 | ||||||||
Total equity 1 January 2022 | |||||||||
Profit for the period | |||||||||
Other comprehensive income | |||||||||
Translation differences | |||||||||
| Transactions with equity holders | |||||||||
Dividends paid by parent | - | - | - | ||||||
Share of subsidiaries’ dividends allocated to non-controlling interests | - | - | |||||||
Acquisition of own shares | - | - | - | ||||||
| Tax-like payments related to shares transferred in connection | - | - | - | ||||||
| with the share-based incentive scheme | |||||||||
| Performance-based proportion of the share-based incentive | |||||||||
| scheme recognised for the financial year | |||||||||
Acquisitions and other changes in non-controlling interests | - | - | |||||||
Total equity 31 December 2022 | 3.9 | ||||||||