1,000 | EUR | Note | Jan 1–Dec 31, 2023 | Jan 1–Dec 31, 2022 | 1,000 | EUR | Note | Jan 1–Dec 31, 2023 | Jan 1–Dec 31, 2022 | |
| Continuing operations | Other comprehensive income | |||||||||
Net sales | 3.1 | Items that may be reclassified to profit or loss in subsequent periods: | ||||||||
Other operating income | 3.2 | Translation differences | - | |||||||
Share of profits accounted for using the equity method | 3.3 | Cash flow hedges | 5.2 | - | ||||||
Materials and services | 3.4 | - | - | Other comprehensive income for the period, net of taxes | - | |||||
Employee benefit expenses | 3.6 | - | - | Total comprehensive income | ||||||
Depreciation, amortization and impairment losses | 3.7 | - | - | |||||||
Depreciation, amortization | and impairment losses, leased assets | 3.7 | - | - | Profit for the period attributable to | |||||
Other operating expenses | 3.5 | - | - | Parent company shareholders | ||||||
Operating profit | ||||||||||
| Total comprehensive income attributable to | ||||||||||
Financial income | 3.8 | Parent company shareholders | ||||||||
Financial expenses | 3.8 | - | - | |||||||
Financial income and expenses | - | - | Earnings per share attributable to parent company shareholders, EUR | |||||||
| Basic earnings per share | ||||||||||
Profit before taxes | Continuing operations | 2.7 | ||||||||
Discontinued operations | 2.7 | - | - | |||||||
Income taxes | 3.9 | - | - | Total | - | |||||
Profit from continuing operations | ||||||||||
| Diluted earnings per share | ||||||||||
Profit from discontinued operations | 1.3 | - | - | Continuing operations | 2.7 | |||||
Profit for the period | Discontinued operations | 2.7 | - | - | ||||||
Total | - |
| Consolidated balance sheet | |||||||||
| ASSETS | EQUITY AND LIABILITIES | ||||||||
1,000 | EUR | Note | Dec 31, 2023 | Dec 31, 2022 | 1,000 | EUR | Note | Dec 31, 2023 | Dec 31, 2022 |
| Non-current assets | Equity attributable to parent company shareholders | ||||||||
Intangible assets | 4.2 | Share capital | 2.6 | ||||||
Tangible assets | 4.1 | Share premium reserve | 2.6 | ||||||
Leased assets | 2.5 | Other reserves | |||||||
Investments accounted for using the equity method | 3.3 | Hybrid bond | 2.6 | ||||||
Other financial assets | Translation differences | - | - | ||||||
Deferred tax assets | 4.8 | Retained earnings | |||||||
Total non-current assets | Total equity | ||||||||
| Current assets | Non-current liabilities | ||||||||
Inventories | 4.4 | Deferred tax liabilities | 4.8 | ||||||
Accounts receivable and other receivables | 4.5 | Provisions | 4.7 | ||||||
Current tax assets | Loans and overdraft facilities | 2.3 | |||||||
Cash and cash equivalents | 2.2 | Lease liabilities | 2.5 | ||||||
Other liabilities | |||||||||
Assets held for sale | 1.3 | Total non-current liabilities | |||||||
Total current assets | |||||||||
Total assets | Current liabilities | ||||||||
Provisions | 4.7 | ||||||||
Loans and overdraft facilities | 2.3 | ||||||||
Lease liabilities | 2.5 | ||||||||
Accounts payable and other liabilities | 4.6 | ||||||||
Current tax liabilities | |||||||||
Liabilities directly associated with assets classified as held for sale | 1.3 | ||||||||
Total current liabilities | |||||||||
Total liabilities | |||||||||
Total equity and liabilities | |||||||||
1,000 EUR | Note | Jan 1–Dec 31, 2023 | Jan 1–Dec 31, 2022 | 1,000 | EUR | Note | Jan 1–Dec 31, 2023 | Jan 1–Dec 31, 2022 |
| Cash flows from/used in operating activities | Cash flows from/used in investing activities | |||||||
Operating profit from continuing operations | Investments in tangible and intangible assets | 4.1 | - | - | ||||
Operating profit from discontinued operations | 1.3 | - | - | Proceeds from sale of tangible assets | ||||
Operating profit total | Acquisitions, net of cash | 1.2 | - | - | ||||
| Adjustments to operating profit: | Dividends received | |||||||
Depreciation, amortization and impairment losses | 3.7 | Cash impact from sale / deconsolidation of business operations **) | - | |||||
Other impairment losses of the eastern companies classified as held for sale | Net cash used in investing activities | - | - | |||||
Gains (-) and losses (+) on sale of tangible assets | - | - | ||||||
Gains and losses on sale / deconsolidation of business operations | Cash flows from/used in financing activities | |||||||
Expensed inventory fair value adjustment of acquired businesses | Proceeds from loans | |||||||
Share of profits accounted for using the equity method | 3.3 | - | - | Repayments of loans | - | - | ||
Share-based incentive plan | Proceeds from issuance of commercial papers | |||||||
Increase (+) / decrease (-) in provisions | 4.7 | - | Repayment of commercial papers | - | ||||
Unrealized foreign exchange gains and losses on operating activities | Purchase of own shares | - | ||||||
Payment of lease liabilities | - | - | ||||||
| Change in working capital: | Proceeds from Hybrid bond issue | 2.6 | ||||||
Increase (-) / decrease (+) in inventories | - | Hybrid bond repayment | 2.6 | - | ||||
Increase (-) / decrease (+) in accounts receivable and other receivables | - | - | Hybrid bond, interest paid | 2.6 | - | - | ||
Increase (+) / decrease (-) in accounts payable and other liabilities | - | Hybrid bond, transaction costs paid | 2.6 | - | ||||
Interest paid | - | - | Dividends paid | - | - | |||
Net cash used in financing activities | - | - | ||||||
Interest received | ||||||||
Income taxes paid | - | - | Change in cash and cash equivalents | - | ||||
Net cash from operating activities | ||||||||
Cash and cash equivalents Jan. 1 *) | ||||||||
Translation differences | ||||||||
Impairment of cash of the eastern companies classified as held for sale | - | |||||||
Cash and cash equivalents at year-end *) |
| Share | |||||||||
| Share | premium | Other | Hybrid | Translation | Retained | ||||
1,000 | EUR | Note | capital | reserve | reserves | bond | differences | earnings | Total |
Equity January 1, 2023 | - | ||||||||
| Comprehensive income | |||||||||
Profit for the period | |||||||||
| Other comprehensive income, net of taxes | |||||||||
Cash flow hedges | - | - | |||||||
Translation differences | - | - | |||||||
Reclassification of translation differences | 1.3 | ||||||||
Total comprehensive income | - | ||||||||
| Transactions with owners | |||||||||
Dividend distribution | - | - | |||||||
Hybrid bond interest | 2.6 | - | - | ||||||
Purchase of own shares | 2.6 | - | - | ||||||
Share-based incentive plan | |||||||||
Total transactions with owners | - | - | |||||||
Equity December 31, 2023 | - | ||||||||
Equity January 1, 2022 | - | ||||||||
| Comprehensive income | |||||||||
Profit for the period | |||||||||
| Other comprehensive income, net of taxes | |||||||||
Translation differences | - | - | - | ||||||
Total comprehensive income | - | - | |||||||
| Transactions with owners | |||||||||
Dividend distribution | - | - | |||||||
Hybrid bond | 2.6 | ||||||||
Hybrid bond interest and transaction costs | 2.6 | - | - | ||||||
Share-based incentive plan | |||||||||
Total transactions with owners | - | - | |||||||
Equity December 31, 2022 | - |
| SIGNIFICANT ESTIMATES AND DECISIONS BASED ON JUDGEMENT | |||
Item | Estimate | Judgement | Note |
Discontinued operations | Valuation and consolidation of businesses reported as | Yes | 1.3 |
| discontinued operations | |||
Lease liabilities and leased assets | Determination of the lease term and determination of | Yes | 2.5 |
| the lease component for time-chartered vessels | |||
Tangible and intangible assets | Determination of the useful life, residual value and fair | Yes | 4.1, 4.2 |
| value in business combinations | |||
Goodwill and brands | Assumptions made in the value in use calculations | No | 4.3 |
Inventories | Valuation of inventories | Yes | 4.4 |
Accounts receivable | Valuation of accounts receivable | Yes | 4.5 |
Deferred tax assets | Recognition and recoverability of deferred tax asset | No | 4.8 |
1,000 | EUR | 2023 |
| Consideration | ||
Paid in cash | 5,027 | |
Total consideration | 5,027 | |
Assets acquired and liabilities assumed, fair value | Fair value | |
Intangible assets | 3,386 | |
Tangible assets | 19 | |
Leased assets | 576 | |
Inventories | 1,383 | |
Accounts receivable and other receivables | 1,124 | |
Cash and cash equivalents | 14 | |
Total assets | 6,502 | |
Interest bearing liabilities | 1,239 | |
Accounts payable and other liabilities | 1,018 | |
Deferred tax liability | 630 | |
Total liabilities | 2,887 | |
Net assets acquired | 3,615 | |
Goodwill | 1,412 | |
Total | 5,027 | |
Acquisition-related costs | 354 |
1,000 | EUR | 2022 |
| Consideration | ||
Paid in cash | 15,708 | |
Total consideration | 15,708 | |
Recognized amounts of identifiable assets acquired and liabilities assumed | Fair value | |
Intangible assets | 806 | |
Tangible assets | 13,579 | |
Leased assets | 295 | |
Inventories | 4,822 | |
Accounts receivable and other receivables | 4,958 | |
Cash and cash equivalents | 7 | |
Total assets | 24,467 | |
Interest-bearing liabilities | 1,245 | |
Accounts payable and other liabilities | 5,328 | |
Deferred tax liabilities | 2,280 | |
Total liabilities | 8,853 | |
Net assets acquired | 15,614 | |
Goodwill | 94 | |
Total | 15,708 | |
Acquisition-related costs | 1,043 |
| PROFIT FROM DISCONTINUED OPERATIONS | |||
1,000 | EUR | 2023 | 2022 |
Net sales | 16,620 | 91,927 | |
Other operating income | 21 | 304 | |
Materials and services | -14,427 | -77,588 | |
Employee benefit expenses | -2,149 | -7,136 | |
Depreciation, amortization and impairment losses | -39 | -3,165 | |
Depreciation, leased assets | -244 | -1,504 | |
Other operating expenses | -15,887 | -10,052 | |
Operating profit | -16,105 | -7,214 | |
Financial income and expenses | 1,750 | -396 | |
Profit before taxes | -14,355 | -7,610 | |
Income taxes | -259 | -2,503 | |
Result for the period | -14,614 | -10,113 |
| ■ | |||
1,000 | EUR | 2023 | 2022 |
Net cash inflow from operating activities | 610 | 20,712 | |
Net cash inflow/outflow(-) from investing activities | -7,842 | -967 | |
Net cash inflow/outflow(-) from financing activities | -366 | -2,094 | |
Net change in cash generated by the discontinued operation | -7,598 | 17,651 |
1,000 | EUR | 2023 |
| Telko Russia divestment | ||
Gain on sale | 2,363 | |
Reclassification of cumulative translation differences | -10,464 | |
Loss on sale, total | -8,101 | |
| Leipurin Russia loss of control | ||
Loss on loss of control | -1,611 | |
Reclassification of cumulative translation differences | -3,725 | |
Loss on loss of control, total | -5,336 | |
| Loss of control of other eastern operations | ||
Loss on loss of control | -86 | |
Reclassification of cumulative translation differences | -985 | |
Loss on loss of control, total | -1,071 | |
| Total | ||
Gain on sale | 2,363 | |
Loss on loss of control | -1,697 | |
Reclassification of cumulative translation differences | -15,174 | |
Loss on loss of control, total | -14,508 |
1,000 | EUR | 2022 |
Impairment losses, tangible and intangible assets | -1,668 | |
Impairment losses, leased assets | -883 | |
Materials and services | -7,219 | |
Other operating expenses | -4,514 | |
Income taxes | -256 | |
Total | -14,540 |
1,000 | EUR | Telko | Leipurin | Total |
Goodwill | 389 | 979 | 1,368 | |
Intangible assets | 3 | 3 | ||
Tangible assets | 205 | 92 | 297 | |
Leased assets | 789 | 94 | 883 | |
Deferred tax assets | 22 | 234 | 256 | |
Inventories | 4,834 | 2,385 | 7,219 | |
Accounts receivable | 135 | 1,323 | 1,458 | |
Other receivables | 970 | 69 | 1,039 | |
Cash and cash equivalents | 2,015 | 2 | 2,017 | |
Total | 9,359 | 5,181 | 14,540 |
1,000 | EUR | 2022 |
Other assets held for sale | 12,414 | |
Liabilities directly associated with assets classified as held for sale | 3,907 |
1,000 | EUR | 2023 | 2022 |
Total equity | 140,487 | 143,685 | |
Loans and overdraft facilities | 172,439 | 172,126 | |
Lease liabilities | 23,460 | 16,287 | |
Liabilities held for sale and other liabilities | 854 | ||
Interest-bearing liabilities, total | 195,899 | 189,267 | |
Equity and interest-bearing liabilities, total | 336,386 | 332,952 | |
Interest-bearing liabilities, total | 195,899 | 189,267 | |
- Cash and cash equivalents | 30,683 | 21,727 | |
- Cash and cash equivalents held for sale | 11,847 | ||
Net debt | 165,216 | 155,693 | |
Gearing, % | 117.6% | 108.4% | |
Total equity | 140,487 | 143,685 | |
Equity and liabilities, total | 409,709 | 415,910 | |
Advances received | 1,531 | 1,481 | |
Equity ratio, % | 34.4% | 34.7% |
1,000 | EUR | 2023 | 2022 |
Net cash from operating activities | 47,611 | 67,671 | |
Net cash used in investing activities | -20,286 | -33,296 | |
Free cash flow | 27,325 | 34,375 |
1,000 | EUR | Note | 2023 | 2022 |
| Financial assets | ||||
| Measured at amortized cost | ||||
Loan receivables | 1,336 | 454 | ||
Accounts receivable and other receivables* | 48,784 | 47,279 | ||
Cash and cash equivalents | 2.2 | 30,683 | 21,727 | |
| Measured at fair value through profit and loss | ||||
Other financial assets | 128 | 128 | ||
Financial assets, total | 80,931 | 69,588 | ||
| Financial liabilities | ||||
| Measured at amortized cost | ||||
Loans and overdraft facilities | 2.3 | 172,439 | 172,126 | |
Accounts payable and other liabilities* | 43,249 | 42,951 | ||
Lease liabilities | 2.5 | 23,460 | 16,287 | |
| Measured at fair value through other comprehensive income | ||||
Derivatives | 5.2 | -59 | ||
Financial liabilities, total | 239,089 | 231,364 | ||
1,000 | EUR | 2023 | 2022 |
Cash and cash equivalents | 30,683 | 21,727 | |
Revolving credit facilities | 40,000 | 40,000 | |
Total | 70,683 | 61,727 |
1,000 EUR | 2023 | 2022 |
| Non-current | ||
Loans | 138,547 | 139,347 |
Bonds | 14,954 | |
138,547 | 154,301 | |
| Current | ||
Loans | 18,905 | 17,825 |
Bonds | 14,981 | |
Overdraft facilities in use | 6 | |
33,892 | 17,825 | |
| Total | ||
Loans | 157,452 | 157,172 |
Bonds | 14,981 | 14,954 |
Overdraft facilities in use | 6 | |
Total | 172,439 | 172,126 |
| 2023 | |||||||
| Carrying value | Cash flow | ||||||
1,000 | EUR | Dec 31, 2023 | 2024 | 2025 | 2026 | 2027 | 2028– |
Loans | -172,433 | -33,904 | -36,796 | -43,590 | -16,990 | -41,172 | |
Overdraft facilities in use | -6 | -6 | |||||
Accounts payable and other liabilities | -43,249 | -43,249 | |||||
Lease liabilities | -23,460 | -15,729 | -3,984 | -2,137 | -1,645 | -1,164 | |
| 2022 | Carrying value | Cash flow | |||||
1,000 | EUR | Dec 31, 2022 | 2023 | 2024 | 2025 | 2026 | 2027– |
Loans | -172,126 | -47,825 | -57,047 | -32,394 | -9,187 | -25,719 | |
Accounts payable and other liabilities | -42,951 | -42,951 | |||||
Lease liabilities | -16,287 | -11,962 | -2,791 | -1,014 | -385 | -492 | |
1,000 EUR | 2023 | 2022 |
Intangible assets | 544 | 653 |
Land | 745 | 765 |
Buildings | 7,052 | 3,783 |
Machinery and equipment | 2,044 | 1,700 |
Vessels | 12,131 | 8,970 |
Total | 22,516 | 15,871 |
1,000 | EUR | 2023 | 2022 |
Non-current | 8,331 | 4,559 | |
Current | 15,129 | 11,728 | |
Total | 23,460 | 16,287 |
1,000 EUR | 2023 | 2022 |
Depreciation and amortization, leased assets | -14,183 | -15,191 |
Interest expenses | -631 | -423 |
Expenses relating to short-term leases | -217 | -46 |
Expenses relating to leases of low-value assets | -209 | -219 |
Expenses total | -15,240 | -15,879 |
Rental income from operating sub-leases | 54 | 46 |
Rental income total | 54 | 46 |
| Share premium | |||||
| Number of | Share capital | reserve | |||
| shares | 1,000 | EUR | 1,000 | EUR | |
| 31.12.2023 | 31,419,779 | 17,692 | 4,351 | ||
| Treasury shares | |||
| Number of shares | 1,000 | EUR | |
| Jan 1, 2022 | 161,650 | -920 | |
| Share-based incentive plan | -99,400 | 566 | |
| Dec 31, 2022 | 62,250 | -354 | |
| Jan 1, 2023 | 62,250 | -354 | |
| Purchase of own shares | 36,194 | -302 | |
| Share-based incentive plan | -82,200 | 523 | |
| Dec 31, 2023 | 16,244 | -133 | |
1,000 | EUR | 2023 | 2022 |
| Jan 1 | 30,000 | 20,000 | |
| Repayment of the old hybrid bond | -20,000 | ||
| Issuance of the new hybrid bond | 30,000 | ||
| Dec 31 | 30,000 | 30,000 |
1,000 | EUR | 2023 | 2022 |
Profit for the period attributable to parent company shareholders, continuing operations | 16,255 | 30,800 | |
Interest of the hybrid bond (adjusted by tax effect), continuing operations | -2,100 | -1,496 | |
| Profit for the period attributable to parent company shareholders, discontinued operations | -14,614 | -10,113 | |
| Total | -459 | 19,191 | |
Average number of shares outstandning during the financial period (1,000) | 31,390 | 31,333 | |
| Basic and diluted earnings per share, EUR | |||
Earnings per share, continuing operations | 0.45 | 0.93 | |
| Earnings per share, discontinued operations | -0.46 | -0.32 | |
| Total | -0.01 | 0.61 |
| 2023 | ||||||
1,000 | EUR | ESL Shipping | Telko | Leipurin | Unallocated items | Group total |
Operating profit | 17,679 | 7,997 | 5,610 | -5,415 | 25,871 | |
Net financial expenses | -9,255 | -9,255 | ||||
Profit before taxes | 16,616 | |||||
| 2022 | ||||||
1,000 | EUR | ESL Shipping | Telko | Leipurin | Unallocated items | Group total |
Operating profit | 38,217 | 8,185 | -1,413 | -6,591 | 38,398 | |
Net financial expenses | -5,878 | -5,878 | ||||
Profit before taxes | 32,520 |
1,000 | EUR | ESL Shipping | Telko | Leipurin | Unallocated items | Non-core businesses | Group total |
Segment assets Dec 31, 2022 | 224,796 | 85,730 | 68,533 | 24,437 | 12,414 | 415,910 | |
Segment assets Dec 31, 2023 | 241,525 | 74,510 | 58,808 | 34,866 | 409,709 | ||
Segment liabilities Dec 31, 2022 | 32,260 | 34,444 | 16,389 | 185,225 | 3,907 | 272,225 | |
Segment liabilities Dec 31, 2023 | 31,817 | 33,191 | 19,191 | 185,023 | 269,222 |
1,000 | EUR | 2023 | 2022 |
| Regions: | |||
Finland | 49,272 | 46,634 | |
Sweden | 50,221 | 17,271 | |
Baltics | 35,786 | 36,775 | |
East | 805 | 967 | |
Total | 136,084 | 101,647 | |
| of which: | |||
Bakeries | 99,718 | 74,925 | |
Food Industry | 11,844 | 11,793 | |
Retail, foodservice, other | 24,522 | 14,929 | |
Vulganus | 4,262 | ||
Leipurin total | 136,084 | 105,909 |
1,000 | EUR | 2023 | 2022 |
Plastics business | 101,438 | 110,082 | |
Chemicals business | 59,410 | 49,143 | |
Lubricants business | 50,469 | 50,118 | |
Telko total | 211,317 | 209,343 |
1,000 | EUR | 2023 | 2022 |
| ESL Shipping | |||
At a point in time | 196 | 3,523 | |
Over time | 188,833 | 241,893 | |
189,029 | 245,416 | ||
| Telko | |||
At a point in time | 210,834 | 208,909 | |
Over time | 483 | 434 | |
211,317 | 209,343 | ||
| Leipurin | |||
At a point in time | 136,056 | 102,589 | |
Over time | 28 | 3,320 | |
136,084 | 105,909 | ||
| Unallocated items | |||
Over time | 4 | 15 | |
4 | 15 | ||
| Total | |||
At a point in time | 347,086 | 315,021 | |
Over time | 189,348 | 245,662 | |
Total | 536,434 | 560,683 |
1,000 | EUR | 2023 | 2022 |
| ESL Shipping | |||
Finland | 99,411 | 121,565 | |
Scandinavia | 53,367 | 58,487 | |
Baltic countries | 425 | 2,934 | |
Other European countries | 26,118 | 48,186 | |
Other countries | 9,708 | 14,244 | |
189,029 | 245,416 | ||
| Telko | |||
Finland | 48,544 | 53,464 | |
Scandinavia | 54,880 | 61,689 | |
Baltic countries | 27,718 | 28,230 | |
Other European countries | 46,787 | 39,048 | |
Other countries | 33,388 | 26,912 | |
211,317 | 209,343 | ||
| Leipurin | |||
Finland | 49,454 | 49,376 | |
Scandinavia | 49,290 | 17,405 | |
Baltic countries | 35,711 | 36,621 | |
Other European countries | 1,629 | 2,397 | |
Other countries | 110 | ||
136,084 | 105,909 | ||
| Unallocated items | |||
Finland | 4 | 15 | |
4 | 15 | ||
| Total | |||
Finland | 197,413 | 224,420 | |
Scandinavia | 157,537 | 137,581 | |
Baltic countries | 63,854 | 67,785 | |
Other European countries | 74,534 | 89,631 | |
Other countries | 43,096 | 41,266 | |
Total | 536,434 | 560,683 |
1,000 | EUR | 2023 | 2022 |
Gains on sale of tangible assets | 1,479 | 1,537 | |
Rents and related remunerations | 58 | 111 | |
Gains on sale of business operations | 174 | ||
Leasing agreement related compensation | 49 | 57 | |
Other income | 1,229 | 671 | |
Total | 2,989 | 2,376 |
1,000 | EUR | 2023 | 2022 |
Balance Jan 1 | 974 | 701 | |
Dividends received | -539 | -353 | |
Share of profits for the the financial year | 1,268 | 626 | |
Carrying amount Dec 31 | 1,703 | 974 |
1,000 EUR 2023 | 2022 | |
Services acquired | -3,080 | -3,172 |
Depreciation of time-chartered vessels | -1,254 | -1,509 |
Interest expense of time-chartered vessels | -29 | -36 |
Leased assets, vessels | 1,265 | 1,538 |
Other receivables | 286 | 314 |
Lease liabilities | 1,272 | 1,544 |
Yritys | Domicile | Holding % |
Auriga KG | DE | 49.00 |
Norma KG | DE | 49.00 |
1,000 | EUR | 2023 | 2022 |
| Purchases during the period | |||
ESL Shipping | -47,028 | -70,147 | |
Telko | -160,396 | -175,549 | |
Leipurin | -106,871 | -91,515 | |
Total | -314,295 | -337,211 | |
Change in inventories | -14,926 | 12,619 | |
| Services acquired | |||
Telko | -4,159 | -3,522 | |
Leipurin | -5,223 | -4,134 | |
Total | -9,382 | -7,656 | |
Materials and services, total | -338,603 | -332,248 |
1,000 | EUR | 2023 | 2022 |
ESL Shipping | -78,093 | -92,126 | |
Telko | -6,756 | -8,583 | |
Leipurin | -5,666 | -7,266 | |
Other operations | -3,645 | -3,131 | |
Total | -94,160 | -111,106 |
1,000 EUR | 2023 | 2022 |
| Audit firm of the parent company | ||
Audit | 358 | 355 |
Tax advice | 3 | |
Other services | 70 | 41 |
| Other audit firms | ||
Audit | 43 | 135 |
Tax advice | 20 | 18 |
Other services | 4 | 19 |
Total | 498 | 568 |
1,000 | EUR | 2023 | 2022 |
Wages and salaries | -40,247 | -39,597 | |
Pension expenses, defined contribution plans | -4,075 | -3,974 | |
Share-based payments | -1,114 | -1,829 | |
Other employee benefit expenses | -3,103 | -3,387 | |
Total | -48,539 | -48,787 |
2023 | 2022 | |
ESL Shipping | 296 | 298 |
Telko | 237 | 146 |
Leipurin | 167 | 242 |
Other operations | 40 | 41 |
Continuing operations, total | 740 | 727 |
Discontinued operation | 95 | 187 |
Total | 835 | 914 |
| 2023 2022 | ||
ESL Shipping | 297 | 295 |
Telko | 218 | 246 |
Leipurin | 157 | 173 |
Other operations | 40 | 42 |
Continuing operations, total | 712 | 756 |
Discontinued operation | 130 | |
Total | 712 | 886 |
2023 | 2022 | |
Finland | 408 | 410 |
Scandinavia | 128 | 136 |
Baltic countries | 83 | 100 |
Other European countries | 60 | 69 |
Other countries | 33 | 41 |
Continuing operations, total | 712 | 756 |
Discontinued operation | 130 | |
Total | 712 | 886 |
1,000 | EUR | 2023 | 2022 |
Intangible assets | -920 | -460 | |
Buildings | -455 | -453 | |
Vessels | -17,223 | -16,436 | |
Machinery and equipment | -720 | -589 | |
Other tangible assets | -17 | -17 | |
Total | -19,335 | -17,955 |
1,000 | EUR | 2023 | 2022 |
Intangible assets | -418 | -433 | |
Land | -99 | -96 | |
Buildings | -2,553 | -2,023 | |
Vessels | -10,021 | -11,685 | |
Machinery and equipment | -1,092 | -954 | |
Total | -14,183 | -15,191 |
| 2023 2022 | |||||||||||
| Other | Group | Other | Group | ||||||||
1,000 | EUR | ESL Shipping | Telko | Leipurin | operations | total | ESL Shipping | Telko | Leipurin | operations | total |
Intangible assets | -144 | -643 | -130 | -3 | -920 | -162 | -218 | -80 | -460 | ||
Tangible assets | -17,260 | -608 | -504 | -43 | -18,415 | -16,473 | -593 | -396 | -33 | -17,495 | |
-17,404 | -1,251 | -634 | -46 | -19,335 | -16,635 | -811 | -476 | -33 | -17,955 | ||
Leased assets | -10,394 | -1,460 | -1,581 | -748 | -14,183 | -12,085 | -1,352 | -1,070 | -684 | -15,191 |
1,000 | EUR | 2023 | 2022 |
Dividend income from other non-current financial assets | 3 | ||
Interest income from loans and other receivables | 684 | 240 | |
Foreign exchange gains | 913 | 264 | |
Financial income | 1,600 | 504 | |
Interest expenses on leases | -631 | -423 | |
Interest and other financial expenses | -8,753 | -3,815 | |
Foreign exchange losses | -1,471 | -2,144 | |
Financial expenses | -10,855 | -6,382 | |
Financial income and expenses | -9,255 | -5,878 |
1,000 | EUR | 2023 | 2022 |
Profit before taxes | 16,616 | 32,520 | |
Taxes calculated using the parent company's tax rate | -3,323 | -6,504 | |
Impact of foreign subsidiaries' tax rates | 326 | 264 | |
Impact of tonnage taxation | 2,650 | 8,458 | |
Losses for which no deferred tax asset was recognized | -1,717 | -2,477 | |
Utilization of previously unrecognized tax losses | 464 | 92 | |
Deferred tax liability on retained earnings of foreign subsidiaries | 24 | 27 | |
Taxes from previous financial years | -433 | 1 | |
Withholding taxes | -56 | -199 | |
Timing differences, tax-free and non-deductible items | 1,704 | -1,382 | |
Taxes in the statement of comprehensive income | -361 | -1,720 | |
Effective tax rate | 2% | 5% |
1,000 | EUR | 2023 | 2022 |
Taxes for the period | -2,246 | -2,219 | |
Change in deferred tax assets and liabilities | 2,318 | 498 | |
Taxes from previous financial years | -433 | 1 | |
Total | -361 | -1,720 |
1,000 | EUR | 2023 | 2022 |
Cash flow hedges | 12 |
1,000 | EUR | Note | 2023 | 2022 |
Intangible assets | 4.2 | 51,710 | 46,783 | |
Tangible assets | 4.1 | 168,972 | 178,454 | |
Leased assets | 2.5 | 22,516 | 15,871 | |
Inventories | 4.4 | 59,242 | 69,900 | |
Accounts receivable and other receivables | 4.5 | 73,705 | 68,995 | |
Other assets | 2,340 | 1,436 | ||
Cash and cash equivalents | 2.2 | 30,683 | 21,727 | |
Accounts payable and other liabilities | 4.6 | -65,667 | -71,105 | |
Other liabilities | -2,148 | -1,854 | ||
Deferred tax assets and liabilities, net | 4.8 | -4,967 | -6,616 | |
Assets and liabilities classified as held for sale, net | 9,345 | |||
Total | 336,386 | 332,936 |
1,000 | EUR | 2023 | 2022 |
ESL Shipping | 20,723 | 16,460 | |
Telko | 892 | 1,124 | |
Leipurin | 89 | 208 | |
Other operations | 81 | 2 | |
Continuing operations, total | 21,785 | 17,794 | |
Discontinued operation | 40 | 24 | |
Total | 21,825 | 17,818 |
1,000 | EUR | 2023 | 2022 |
Finland | 192,710 | 197,750 | |
Scandinavia | 51,673 | 43,391 | |
Baltic countries | 269 | 238 | |
Other European countries | 255 | 344 | |
Other countries | 223 | 566 | |
Total | 245,130 | 242,289 |
1,000 | EUR | Note | 2023 | 2022 |
Inventories | 4.4 | 59,242 | 69,900 | |
Accounts receivable | 4.5 | 48,784 | 47,279 | |
Accounts payable | 4.6 | -37,234 | -38,805 | |
Advances received | 4.6 | -1,531 | -1,481 | |
Total | 69,261 | 76,893 |
| Work in | ||||||||
| Machinery | Other | progress | ||||||
| and | tangible | and advance | ||||||
1,000 | EUR | Land | Buildings | equipment | Vessels | assets | payments | Total |
Acquisition cost, Jan 1 | 4,945 | 16,999 | 16,207 | 309,228 | 756 | 10,669 | 358,804 | |
Translation differences | 2 | -166 | -305 | -469 | ||||
Additions, business combinations | 27 | 27 | ||||||
Additions | 2 | 415 | 2,044 | 18,485 | 20,946 | |||
Decreases | -4,945 | -10,189 | -3,063 | -4,672 | -5 | -22,874 | ||
Transfers between classes | 97 | 23 | 3,457 | -3,577 | 0 | |||
Acquisition cost, Dec 31 | 2 | 6,743 | 13,304 | 310,057 | 751 | 25,577 | 356,434 | |
Accumulated depreciation, Jan 1 | -8,514 | -13,878 | -157,494 | -464 | -180,350 | |||
Translation differences | 112 | 237 | 349 | |||||
Accumulated depreciation, business combinations | -8 | -8 | ||||||
Accumulated depreciation of decreases | 3,621 | 2,707 | 4,672 | 1 | 11,001 | |||
Transfers between classes | -1 | -1 | ||||||
Depreciation for the period, continuing operations | -455 | -720 | -17,223 | -17 | -18,415 | |||
Depreciation for the period, discontinued operations | -9 | -29 | -38 | |||||
Accumulated depreciation, Dec 31 | -5,245 | -11,692 | -170,045 | -480 | -187,462 | |||
Carrying amount, Dec 31 | 2 | 1,498 | 1,612 | 140,012 | 271 | 25,577 | 168,972 |
| Work in | ||||||||
| Machinery | Other | progress | ||||||
| and | tangible | and advance | ||||||
1,000 | EUR | Land | Buildings | equipment | Vessels | assets | payments | Total |
Acquisition cost, Jan 1 | 54 | 6,578 | 7,739 | 305,256 | 726 | 6,787 | 327,140 | |
Translation differences | -228 | -477 | -387 | -1,092 | ||||
Additions, business combinations | 5,119 | 10,904 | 8,210 | 24,233 | ||||
Additions | 13 | 828 | 4,590 | 30 | 11,368 | 16,829 | ||
Assets classified as held for sale | -19 | -20 | -39 | |||||
Decreases | 0 | -289 | -5,783 | 0 | -2,195 | -8,267 | ||
Transfers between classes | 126 | 5,165 | -5,291 | 0 | ||||
Acquisition cost, Dec 31 | 4,945 | 16,999 | 16,207 | 309,228 | 756 | 10,669 | 358,804 | |
Accumulated depreciation, Jan 1 | -4,955 | -6,109 | -146,743 | -447 | -158,254 | |||
Translation differences | 147 | 336 | 483 | |||||
Accumulated depreciation, business combinations | -3,224 | -7,282 | -10,506 | |||||
Accumulated depreciation, assets held for sale | 19 | 20 | 39 | |||||
Accumulated depreciation of decreases | 0 | 235 | 5,685 | 5,920 | ||||
Depreciation and impairment losses for the period | -501 | -1,078 | -16,436 | -17 | -18,032 | |||
Accumulated depreciation, Dec 31 | -8,514 | -13,878 | -157,494 | -464 | -180,350 | |||
Carrying amount, Dec 31 | 4,945 | 8,485 | 2,329 | 151,734 | 292 | 10,669 | 178,454 |
| 2023 | ||||||
| Other | ||||||
| Intangible | intangible | Advance | ||||
1,000 | EUR | Goodwill | rights | assets | payments | Total |
Acquisition cost, Jan 1 | 47,392 | 7,123 | 14,567 | 808 | 69,890 | |
Translation differences | -13 | 10 | 232 | 851 | 1,080 | |
Additions, business combinations | 1,745 | 141 | 3,103 | 4,989 | ||
Additions | 28 | 28 | ||||
Decreases | -1,519 | -472 | -1,991 | |||
Transfers between classes | 635 | 12 | -647 | 0 | ||
Acquisition cost, Dec 31 | 47,605 | 7,465 | 17,914 | 1,012 | 73,996 | |
Accumulated amortization and impairment, Jan 1 | -10,524 | -1,650 | -10,933 | -23,107 | ||
Translation differences | 5 | -6 | -98 | -99 | ||
Accumulated amortization and impairment of decreases | 1,368 | 473 | 1,841 | |||
Amortization for the period, continuing operations | -231 | -689 | -920 | |||
Amortization for the period, discontinued operations | -1 | -1 | ||||
Accumulated amortization and impairment, Dec 31 | -9,151 | -1,415 | -11,720 | -22,286 | ||
Carrying amount, Dec 31 | 38,454 | 6,050 | 6,194 | 1,012 | 51,710 |
| 2022 | ||||||
| Other | ||||||
| Intangible | intangible | Advance | ||||
1,000 | EUR | Goodwill | rights | assets | payments | Total |
Acquisition cost, Jan 1 | 51,273 | 7,147 | 16,483 | 74,903 | ||
Translation differences | 7,947 | 178 | -215 | 7,910 | ||
Additions, business combinations | 1,412 | 1,554 | 2,966 | |||
Additions | 19 | 191 | 808 | 1,018 | ||
Assets classified as held for sale | -3 | -3 | ||||
Decreases | -13,240 | -218 | -3,446 | -16,904 | ||
Acquisition cost, Dec 31 | 47,392 | 7,123 | 14,567 | 808 | 69,890 | |
Accumulated amortization and impairment, Jan 1 | -14,149 | -1,623 | -13,286 | -29,058 | ||
Translation differences | -6,992 | -148 | 103 | -7,037 | ||
Accumulated amortization, business combinations | -756 | -756 | ||||
Accumulated amortization, assets held for sale | 3 | 3 | ||||
Accumulated amortization of decreases | 11,985 | 183 | 3,405 | 15,573 | ||
Amortization and impairment for the period | -1,368 | -65 | -399 | -1,832 | ||
Accumulated amortization and impairment, Dec 31 | -10,524 | -1,650 | -10,933 | -23,107 | ||
Carrying amount, Dec 31 | 36,868 | 5,473 | 3,634 | 808 | 46,783 |
1,000 EUR | 2023 | 2022 |
ESL Shipping | 6,337 | 6,337 |
Telko | 10,790 | 9,058 |
Leipurin | 21,327 | 21,473 |
Total | 38,454 | 36,868 |
1,000 | EUR | 2023 | 2022 |
Telko | 2,155 | 2,155 | |
Leipurin | 3,148 | 3,148 | |
Total | 5,303 | 5,303 |
2023 | 2022 | |
ESL Shipping | 8.57% | 8.13% |
Telko | 12.34% | 10.93% |
Leipurin | 9.28% | 9.34% |
1,000 EUR | 2023 | 2022 |
Materials and supplies | 6,174 | 5,832 |
Finished goods | 37,522 | 53,609 |
Other inventories | 15,546 | 10,459 |
Total | 59,242 | 69,900 |
1,000 | EUR | 2023 | 2022 |
ESL Shipping | 19,583 | 15,116 | |
Telko | 25,222 | 38,849 | |
Leipurin | 14,437 | 15,787 | |
Other operations | 148 | ||
Total | 59,242 | 69,900 |
1,000 | EUR | 2023 | 2022 |
Accounts receivable | 48,784 | 47,279 | |
Refund from the Ministry of Transport and Communications | 5,887 | 6,131 | |
Advance payments | 4,123 | 4,582 | |
VAT receivable | 1,691 | 1,266 | |
Loan receivables | 1,336 | 448 | |
Other deferred receivables | 11,884 | 9,289 | |
Total | 73,705 | 68,995 |
| 2023 | Accounts | Allowance for | Carrying | |
1,000 | EUR | receivable | credit losses | amount |
Not matured | 45,431 | -31 | 45,400 | |
Matured 1–30 days ago | 3,104 | -9 | 3,095 | |
Matured 31–60 days ago | 123 | -1 | 122 | |
Matured 61–90 days ago | 70 | 70 | ||
Matured 91–180 days ago | 112 | -30 | 82 | |
Matured more than 181 days ago | 1,180 | -1,165 | 15 | |
Total | 50,020 | -1,236 | 48,784 | |
| 2022 | Accounts | Allowance for | Carrying | |
1,000 | EUR | receivable | credit losses | amount |
Not matured | 41,636 | -32 | 41,604 | |
Matured 1–30 days ago | 5,064 | -20 | 5,044 | |
Matured 31–60 days ago | 479 | -1 | 478 | |
Matured 61–90 days ago | 39 | -1 | 38 | |
Matured 91–180 days ago | 50 | -9 | 41 | |
Matured more than 181 days ago | 1,804 | -1,730 | 74 | |
Total | 49,072 | -1,793 | 47,279 | |
1,000 | EUR | 2023 | 2022 |
Accounts payable | 37,234 | 38,805 | |
Advances received | 1,531 | 1,481 | |
Salaries and social security contributions | 8,384 | 11,203 | |
Employer contributions | 1,436 | 1,415 | |
Accrued interest | 2,733 | 2,181 | |
VAT liability | 3,659 | 3,612 | |
Other current liabilities | 1,842 | 550 | |
Other current deferred liabilities | 8,848 | 11,858 | |
Total | 65,667 | 71,105 |
| Restoration | Pension | |||
| provisions | provisions | provisions | Total | |
December 31, 2022 | 19 | 466 | 101 | 586 |
Change in provisions | 9 | 9 | ||
December 31, 2023 | 28 | 466 | 101 | 595 |
1,000 EUR | Other provisions |
December 31, 2022 | 58 |
Change in provisions | 99 |
December 31, 2023 | 157 |
1,000 | EUR | 2023 | 2022 |
Leases | 195 | 74 | |
Employee benefits | 7 | 24 | |
Allowance for credit losses | 46 | 102 | |
Other provisions | 202 | 93 | |
| Losses carried forward | |||
Other temporary differences | 91 | 37 | |
Total | 541 | 330 |
1,000 | EUR | 2023 | 2022 |
Deferred tax assets, Jan 1 | 330 | 645 | |
| Items recognized in the statement of comprehensive income | |||
Leases | 121 | -13 | |
Employee benefits | -17 | 3 | |
Allowance for credit losses | -56 | -6 | |
Other provisions | 109 | -7 | |
Losses carried forward | -73 | ||
Other temporary differences | 54 | 55 | |
Impairment, operations in east | -256 | ||
Divestments | -18 | ||
Deferred tax assets, Dec 31 | 541 | 330 |
1,000 | EUR | 2023 | 2022 |
Depreciation in excess of plan and Swedish tax reserves | 1,319 | 1,434 | |
Tangible and intangible assets | 3,065 | 4,417 | |
Retained earnings of foreign subsidiaries | 1,046 | 1,069 | |
Other temporary differences | 78 | 26 | |
Total | 5,508 | 6,946 |
1,000 | EUR | 2023 | 2022 |
Deferred tax liabilities, Jan 1 | 6,946 | 5,241 | |
| Items recognized in the statement of comprehensive income | |||
Depreciation in excess of plan and Swedish tax reserves | -115 | -122 | |
Tangible and intangible assets | -1,940 | -390 | |
Retained earnings of foreign subsidiaries | -23 | 27 | |
Other temporary differences | 52 | 661 | |
Acquisitions | 588 | 2,202 | |
Transfer to liabilities held for sale, operations in east | -673 | ||
Deferred tax liabilities, Dec 31 | 5,508 | 6,946 |
1,000 | EUR | 2023 | 2022 |
Leased assets | 2,143 | 1,515 | |
Lease liabilities | -1,948 | -1,441 | |
Total | 195 | 74 |
1,000 | EUR | 2023 | 2022 |
EUR | 171,531 | 171,179 | |
USD | 902 | 947 | |
PLN | 6 | ||
Total | 172,439 | 172,126 |
1,000 | EUR | 2023 | 2022 |
EUR | 36,837 | 34,660 | |
SEK | 5,438 | 5,304 | |
DKK | 1,596 | 2,532 | |
PLN | 541 | 471 | |
UAH | 438 | 140 | |
USD | 1,105 | 1,965 | |
Other | 2,829 | 2,207 | |
Total | 48,784 | 47,279 |
1,000 | EUR | 2023 | 2022 |
EUR | 28,745 | 30,236 | |
SEK | 5,120 | 4,413 | |
DKK | 367 | 519 | |
PLN | 90 | 48 | |
UAH | 562 | 256 | |
USD | 1,954 | 2,599 | |
Other | 1,927 | 2,215 | |
Total | 38,765 | 40,286 |
| Equity | Equity | ||
1,000 | EUR | 2023 | 2022 |
EUR | 36,040 | 31,345 | |
SEK | 21,034 | 11,639 | |
DKK | 9,657 | 8,228 | |
RUB | 20,500 | ||
NOK | -161 | 71 | |
UAH | 1,325 | 408 | |
PLN | 5,593 | 3,647 | |
BYN | 741 | ||
CNY | 2,615 | 2,050 | |
KZT | -786 | 818 | |
AZN | -472 | -419 | |
IRR | -187 | ||
UZS | -483 | 392 | |
RON | -376 | -287 | |
Total | 73,986 | 78,946 |
Profit and loss | Profit and loss | ||
1,000 | EUR | 2023 | 2022 |
| Interest rate risk | |||
Change of +100 basic points in the market interest rates | -1,559 | -1,559 | |
Change of -100 basic points in the market interest rates | 1,572 | 1,564 |
Nominal value | Fair value, net | ||
1,000 | EUR | 2023 | 2023 |
| Forwards | |||
Foreign currency forwards | 11,290 | -59 |
1,000 | EUR | 2023 | 2022 |
Salaries and other short-term employee benefits | 2,831 | 2,574 | |
Post-employment benefits | 556 | 503 | |
Termination benefits | 461 | ||
Share-based payments | 723 | 1,059 | |
Total | 4,110 | 4,597 |
1,000 | EUR | 2023 | 2022 |
| Chief Executive Officer compensation | |||
CEO Jansson Rolf, salaries | 443 | 437 | |
CEO Jansson Rolf, pensions | 102 | 87 | |
CEO Jansson Rolf, bonuses | 175 | 78 | |
CEO Jansson Rolf, share-based payments | 522 | 152 | |
CEO Ojanen Aki, termination benefits | 461 | ||
Total | 1,242 | 1,215 |
1,000 | EUR | 2023 | 2022 |
| Board of Directors compensation | |||
Westerlund Heikki, Chairman of the Board | 73 | 69 | |
Kaario Mammu, Vice Chairman of the Board* | 13 | 54 | |
Laine Mikael, Vice Chairman of the Board** | 51 | 38 | |
Allam Patricia | 37 | 38 | |
Kolunsarka Tapio*** | 37 | 27 | |
Pöyry Salla | 37 | 37 | |
Ståhlberg Kaarina**** | 31 | ||
Vehmas Tatu | 41 | 42 | |
Total | 320 | 305 | |
| *Vice Chairman of the Board until April 4, 2023 | |||
| **Vice Chairman of the Board since April 4, 2023 | |||
| ***Member of the Board since April 6, 2022 | |||
| ****Member of the Board since April 4, 2023 |
1000 € | 2023 | 2022 |
Recognized in employee benefit expenses | 1,114 | 1,829 |
| Board | Number of | Share price on | Share price on | |||
decision date | Grant date | Transfer date | shares granted | grant date, EUR | transfer date, EUR | |
Restricted share plan 2020 | 17.6.2020 | 14.6.2022 | 16.6.2022 | 10,000 | 7.83 | 7.59 |
17.6.2020 | 14.6.2022 | 22.6.2023 | 10,000 | 7.83 | 7.04 | |
Share-based incentive plan 2021-2023 | 11.2.2021 | 1.4.2021 | 23.3.2022 | 67,100 | 8.99 | 6.72 |
16.2.2022 | 16.2.2022 | 23.3.2022 | 22,300 | 10.34 | 6.72 | |
Share-based incentive plan 2022-2024 | 16.2.2022 | 30.5.2022 | 28.3.2023 | 76,050 | 7.48 | 8.46 |
Share-based incentive plan 2023-2025 | 15.2.2023 | 6.6.2023 | 6.95 |
1,000 | EUR | 2023 | 2022 |
Mortgages given | 127,000 | 127,000 | |
Guarantees | 20,734 | 7,455 | |
Total | 147,734 | 134,455 | |
Other commitments | 23,480 | 26,762 |