2 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Annual Report 2025 | ||||
REMUNERATION REPORT | ||||
REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS | |||
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
EMPLOYEES | AUM FROM OUTSIDE NORDICS | INSTITUTIONAL LIMITED PARTNERS AS CUSTOMERS |
4 | CAPMAN ANNUAL REPORT 2025 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
CONTENTS | |||
About CapMan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |||
CEO’s review . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |||
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
€7.2 bn |
ASSETS UNDER MANAGEMENT (AUM) |
258 |
REAL ESTATE PROPERTIES |
45 |
PORTFOLIO COMPANIES |
~240,000 |
HECTARES LAND |
210 |
REAL ASSET DEBT PROPERTIES |
6 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Real estate We acquire transitional properties that can be enhanced through redevelopment or repurposing, as well as seek high-quality investments that generate risk-adjusted returns for investors. | Infrastructure We offer tailored solutions for local asset owners facing funding pressure or contemplating portfolio restructuring. We mainly invest from our funds, but also execute mandate- based investments in companies beyond the focus of the fund. | Natural capital We manage sustainable forestry investments, natural sites and forest carbon sinks, as well as develop value in Europe. We see forest and natural capital investment as an environmentally and socially responsible activity that contribute to sustainable, low-carbon development while generating returns to investors. | Real asset debt CapMan Real Asset Debt offers tailored real estate debt financing across nearly all real estate segments with a focus on the DACH and Benelux regions. It offers competitive solutions for borrowers in complex situations when e.g. bank financing is limited or unavailable. | Private equity Our dedicated investment teams and experienced advisor networks develop and implement growth strategies, build international organisations, execute acquisitions and arrange financing. | Wealth We serve investors that want to access the best global private and public market solutions across all asset classes. |
8 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
10 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Our values |
ACTIVE OWNERSHIP We deliver innovative solutions proactively and with a hands-on approach. We create lasting value by working closely with all our stakeholders. DEDICATION We are committed to entrepreneurial drive. We are hungry but humble and encourage continuous development and learning. HIGH ETHICS We believe in integrity and transparency. We are a reliable partner and responsible owner respecting all our stakeholders. |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
12 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Name | Personal information | Shares and share- based rights as of 31 Dec 2025 | Attendance at the Board meetings | Attendance at the Committee meetings | |
Joakim Frimodig | • Chair of the Board since 2023 • Member of the Board since 2023 • Born: 1978 • Education: BA (Oxon) | • Main occupation: Chair of the Board of CapMan Plc • Chair of the People and Remuneration Committee • Expert member of the Shareholders’ Nomination Board • Non-independent of the company and the significant shareholder | 1,135,168 | 8/8 | People and Remuneration Committee: 4/4 Nomination Board: 2/2 |
Johan Bygge | • Member of the Board since 2021 • Born: 1956 • Education: BA (Econ.) | • Main occupation: Board professional • Member of the Audit and Risk Committee • Independent of the company and significant shareholders | 54,900 | 8/8 | Audit and Risk Committee: 5/5 |
Catarina Fagerholm | • Member of the Board since 2018 • Born: 1963 • Education: M. Sc. (Econ.) | • Main occupation: Board professional • Member of the People and Remuneration Committee • Independent of the company and significant shareholders | 120,000 | 8/8 | Audit and Risk Committee: 1/1 People and Remuneration Committee: 4/4 |
Johan Hammarén* | • Member of the Board since 2020 • Born: 1969 • Education: LL.M., Bachelor of Science (Econ.) | • Main occupation: Managing Director, Oy Hammarén & Co Ab, board professional • Independent of the company and non-independent of the significant shareholder | 1/1 | ||
Mammu Kaario | • Member of the Board since 2017 • Born: 1963 • Education: LL.M., MBA | • Main occupation: Board professional • Chair of the Audit and Risk Committee • Independent of the company and significant shareholders | 38,071 | 8/8 | Audit and Risk Committee: 5/5 |
Ari Kaperi** | • Member of the Board since 2025 • Born: 1960 • Education: M. Sc. (Economics) | • Main occupation: Board professional • Member of the Audit and Risk Committee • Independent of the company and significant shareholders | 50,000 | 7/7 | Audit and Risk Committee: 4/4 |
Olli Liitola** | • Member of the Board since 2019 • Born: 1957 • Education: M.Sc. (Tech.) | • Main occupation: Board professional • Member of the People and Remuneration Committee • Independent of the company and non-independent of the significant shareholder | 1/1 | People and Remuneration Committee: 2/2 | |
Eva Lindholm** | • Member of the Board since 2025 • Born: 1963 • Education: MBA (Finance) | • Main occupation: Board professional • Member of the People and Remuneration Committee • Independent of the company and significant shareholders | 0 | 7/7 | People and Remuneration Committee: 2/2 |
16 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Name | Responsibilities | Personal information | Shares and share-based rights on 31 Dec 2025 |
Pia Kåll | CEO | • Born: 1980 • Education: M.Sc. (Eng.) • Gender: Female | Shares: 331,320 |
Atte Rissanen | CFO | • Born: 1987 • Education: M. Sc. (Econ.) • Gender: Male | Shares: 321,748 |
Heidi Sulin | COO | • Born: 1979 • Education: LL.M. • Gender: Female | Shares: 180,172 |
Olli Haltia Until 15 September 2025 | Managing Partner of CapMan Natural Capital | • Born: 1963 • Education: Ph.D. (Econ.), M.Sc. (Econ.), M.Sc. (Forest Econ.) • Gender: Male | |
Jyri Hietala As of 16 September 2025 | Managing Partner of CapMan Natural Capital | • Born: 1983 • Education: M.Sc. (Forest Econ.) • Gender: Male | Shares: 0 |
Mika Koskinen | Managing Partner of CapMan Wealth Services | • Born: 1967 • Education: Lic.Sc. (Econ.) • Gender: Male | Shares: 30,000 |
Antti Kummu | Managing Partner of CapMan Growth Equity | • Born: 1976 • Education: M.Sc. (Econ.), CFA • Gender: Male | Shares: 81,117 |
Name | Responsibilities | Personal information | Shares and share-based rights on 31 Dec 2025 |
Mika Matikainen | Managing Partner of CapMan Real Estate | • Born: 1975 • Education: M. Sc. (Econ), M.Soc.Sc • Gender: Male | Shares: 204,259 |
Michael Morgenroth As of 31 July 2025 | Managing Partner of CapMan Real Asset Debt | • Born: 1966 • Education: chartered surveyor (MRICS), property economist (VWA), legal economist (VWA) • Gender: Male | Shares: 0 |
Anna Olsson | Head of Sustainability | • Born: 1982 • Education: M.Soc.Sc. • Gender: Female | Shares: 64,160 |
Ville Poukka | Managing Partner of CapMan Infra | • Born: 1981 • Education: M.Sc. (Econ.) • Gender: Male | Shares: 296,787 |
Mari Simula | Head of Fund Investor Relations | • Born: 1982 • Education: M.Sc. (Tech.) • Gender: Female | Shares: 440,260 |
Antti Uusitalo | Managing Partner of Special Situations | • Born: 1982 • Education: M.Sc. (Econ.) • Gender: Male | Shares: 15,000 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
18 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
21 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Role | Monthly fee (EUR) | |
2024 | 2025 | |
Chair of the Board | 5,000 | 5,450 |
Vice Chair of the Board | 4,000 | 4,350 |
Chair of the Audit and Risk Committee1 | 4,000 | 4,350 |
Member | 3,250 | 3,500 |
Role | Meeting fee (EUR) | |
2024 | 2025 | |
Chair of the Board | 800 | 800 |
Chair of the Audit and Risk Committee | 800 | 800 |
Chair of the People and Remuneration Committee | 800 | 800 |
Members | 400 | 400 |
22 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Long-term incentive plan | Maximum reward potential | Achievement | Pay-out year |
Performance Share Plan 2022-2025 | 4.25x | 41.24% | 2024, 2026 |
Total shareholder return (TSR) | 3.50x | 30.43% | |
Sustainability linked targets | 0.25x | 75.00% | |
Matching | 0.50x | 100.00% | |
Performance Share Plan 2025-2028 | 4.50x | To be determined in 2028 | 2028 |
Total shareholder return (TSR) | 2.50x | ||
Fee profit growth FY2024-FY2027 | 1.25x | ||
Sustainability linked targets | 0.50x | ||
Matching | 0.25x |
Key figures | 2021 | 2022 | 2023 | 20242 | 2025 |
Company key figures | |||||
Share price on 31 December in Nasdaq Helsinki, € | 3.04 | 2.71 | 2.29 | 1.71 | 1.92 |
Distributed dividends per share, € | 0.14 | 0.15 | 0.17 | 0.10 | 0.14 |
TSR (Total Shareholder Return), % | 30 % | – 5% | – 7% | – 15% | 13 % |
Turnover, € | 52,784,000 | 67,532,000 | 59,364,000 | 57,621,000 | 63,033,000 |
Salaries and fees | |||||
CEO Joakim Frimodig, annual income, € 3 | 376,300 | 453,125 | 129,639 | 0 | 0 |
CEO Pia Kåll, annual income, € 4 | 0 | 0 | 351,486 | 440,178 | 440,201 |
Average personnel cost, € 5 | 185,373 | 171,204 | 180,060 | 172,200 | 177,800 |
Average board members’ fees, € 6 | 48,552 | 49,794 | 42,545 | 50,600 | 52,567 |
Share rewards 7 | Pay-out based on 2020–2022 (PSP 2020) | Pay-out based on 2022–2023 (PSP 2020 and for Frimodig PSP 2022) | Pay-out based on 2022–2023 (PSP 2022) | ||
CEO Joakim Frimodig, share rewards, € | 0 | 2,343,150 | 1,468,916 | 0 | 0 |
CEO Pia Kåll, share rewards, € 8 | 0 | 0 | 121,302 | 63,417 | 0 |
Personnel, share rewards, € | 0 | 5,149,462 | 2,789,946 | 1,211,354 | 0 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Board member | Board Service 2025 | Board fee 2025, € | Meeting fees 2025, € | Other compensation in 2025, € | Total Remuneration 2025, € |
Bygge Johan | 1 Jan – 31 Dec | 41,250 | 5,200 | 0 | 46,450 |
Fagerholm Catarina | 1 Jan – 31 Dec | 41,250 | 5,600 | 0 | 46,850 |
Frimodig Joakim | 1 Jan – 31 Dec | 64,050 | 8,800 | 60,000 | 132,850 |
Hammarén Johan | 1 Jan – 25 Mar | 9,750 | 1,200 | 0 | 10,950 |
Kaario Mammu | 1 Jan – 31 Dec | 51,150 | 7,200 | 0 | 58,350 |
Kaperi Ari | 25 Mar - 31 Dec | 31,500 | 2,800 | 0 | 34,300 |
Liitola Olli | 1 Jan – 25 Mar | 9,750 | 2,000 | 0 | 11,750 |
Lindholm Eva | 25 Mar - 31 Dec | 31,500 | 2,400 | 0 | 33,900 |
Total | 1 Jan – 31 Dec | 280,200 | 35,200 | 60,000 | 375,400 |
Name | Fixed annual salary, € | Annual bonus, € | Shares, € | Supplementary pension, € |
Kåll Pia | 440,201 | 0 | 0 | 42,000 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
26 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
31.12.25 (MEUR) | 31.12.24 (MEUR) | |
Real Estate | 3,754 | 3,090 |
Private Equity & Credit | 918 | 1,080 |
Natural Capital | 816 | 726 |
Real Asset Debt | 585 | n/a |
Infra | 554 | 648 |
Wealth Management | 583 | 518 |
Total assets under management | 7,211 | 6,063 |
Debt amount 31 December 2025 (MEUR) | Matures latest | Annual interest | Debt amount 31 Dec 2024 (MEUR) | |
Senior bond (issued in 2022) | 40 | Q2 2027 | 4.50% | 40 |
Senior bond (issued in 2024) | 60 | Q2 2029 | 6.50% | 60 |
Long-term credit facility (available) | (20) | Q2 2027 | 1.75–2.70% | (20) |
28 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
31 December 2025 | 31 December 2024 | |
Earnings per share, cents | 7.5 | 39.5 |
Diluted, cents | 7.4 | 39.3 |
Comparable earnings per share from continuing operations, diluted, cents | 8.6 | 4.0 |
Shareholders’ equity / share, cents | 109.9 | 116.6 |
Share issue adjusted number of shares | 176,878,210 | 173,807,362 |
Return on equity, % p.a. | 8.0 | 46.2 |
Return on equity from continuing operations, comparable, % p.a. | 9.0 | 7.2 |
Return on investment, % p.a. | 7.7 | 6.5 |
Return on investment from continuing operations, comparable, % p.a. | 8.5 | 7.4 |
Equity ratio, % | 57.6 | 59.0 |
Net gearing, % | 23.2 | 6.1 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
31 December 2025 | 31 December 2024 | 31 December 2023 | |
Shares and share capital | |||
Number of shares outstanding | 176,878,210 | 176,878,210 | 158,849,387 |
Share capital, MEUR | 35.2 | 35.2 | 0.8 |
Company shares | |||
Number of shares held by CapMan | 26,299 | 26,299 | 26,299 |
Of all shares and votes | 0.01% | 0.01% | 0.02% |
Market value, EUR | 50,599 | 44,971 | 60,225 |
Trading and market capitalization | |||
Close price, EUR | 1.92 | 1.71 | 2.29 |
Trade-weighted average price, year to date, EUR | 1.85 | 1.89 | 2.49 |
Intra-year high, EUR | 2.05 | 2.36 | 3.09 |
Intra-year low, EUR | 1.58 | 1.67 | 1.92 |
No of shares traded, millions | 25.6 | 26.3 | 22.2 |
Relative share trading volume, % | 14.5 | 15.1 | 14.0 |
Value of shares traded, MEUR | 47.5 | 49.7 | 55.2 |
Market capitalisation, MEUR | 340 | 303 | 364 |
Shareholders | |||
Number of shareholders | 28,788 | 28,719 | 31,157 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Risk classification | Principal risks | Changes in the short-term risk environment |
1. Strategic risks | • Failure to achieve strategic or performance targets • Failure to select the correct strategy in a competitive environment • Failure to recruit and retain key personnel • Failure to scale the business | • CapMan acquired 51 per cent of the shares of CAERUS, establishing a new investment area CapMan Real Asset Debt |
2. Financial risks | • Poor financial performance • Insufficient liquidity position • Failure to obtain financing | • No changes |
3. Market risks | • Interest and foreign exchange rate, inflation and asset valuation volatility • Changes in customer preferences • Fluctuations of the transaction market • Failure in fundraising | • A potential widespread and prolonged global trade war increases general uncertainty and may negatively affect fundraising, fair values, and exit opportunities |
4. Operational risks | • Cyber threats and system errors • Inadequate or failed processes or controls • Corruption, fraud or criminal behaviour • Mistakes | • Focus on cyber threats have been increased due the more sophisticated phishing approaches |
5. Regulatory risks | • Adverse changes in the regulatory environment | • Potential EU level deregulation may reduce administrative burden and risk of non- compliance |
6. Sustainability risks | • Failure to invest in sustainable assets and ESG related incidents or lack of appropriate ESG approach in portfolio companies • Unreasonable increase in costs to comply with sustainability and reporting requirements | • No changes |
7. Reputational risks | • Negative public perception | • No changes |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Number of shares and votes | Proportion of shares,% | |
Silvertärnan Ab | 22,680,519 | 12.82% |
Hozainum Partners Oy | 9,012,467 | 5.10% |
Keskinäinen Eläkevakuutusyhtiö Ilmarinen | 8,672,000 | 4.90% |
Laakkonen Mikko Kalervo | 7,334,635 | 4.15% |
Dolobratos Oy Ab | 5,442,698 | 3.08% |
Keskinäinen työeläkevakuutusyhtiö Varma | 3,675,215 | 2.08% |
Vesasco Oy | 3,088,469 | 1.75% |
Keskinäinen Työeläkevakuutusyhtiö Elo | 2,632,000 | 1.49% |
Valtion Eläkerahasto | 2,500,000 | 1.41% |
Laakkonen Hannu | 1,992,742 | 1.13% |
10 shareholder total | 67,030,745 | 37.91% |
Total | 176,878,210 | 100.00% |
Nominee registered | 6,714,171 | 3.80% |
Shareholdings of management | 3,362,962 | 1.90% |
Shareholding | Number of Owners | % | Number of shares | % |
1–100 | 5,213 | 18.11% | 228,801 | 0.13% |
101–1,000 | 12,585 | 43.72% | 6,064,197 | 3.43% |
10,01–10,000 | 9,596 | 33.33% | 31,018,841 | 17.54% |
10,001–100,000 | 1,272 | 4.42% | 30,483,467 | 17.23% |
100,001–1,000,000 | 105 | 0.36% | 30,295,280 | 17.13% |
1,000,001– | 17 | 0.06% | 78,768,915 | 44.53% |
On the book-entry register joint account | 18,709 | 0.01% | ||
Total | 28,788 | 100.00% | 176,878,210 | 100.00% |
of which Nominee registered | 6,714,171 | 3.80% |
Sector | Number of shares and votes | % | ||
Non-Finnish holders | 3,142,370 | 1.78% | ||
Corporations | 59,627,103 | 33.71% | ||
Households | 83,307,086 | 47.10% | ||
Non-profit and public sector institutions | 20,393,811 | 11.53% | ||
Financial and insurance corporations | 10,389,131 | 5.87% | ||
On the book-entry register joint account | 18,709 | 0.01% | ||
Total | 176,878,210 | 100.00% | ||
CapMan Plc’s own shares | 26,299 | 0.01% | ||
Nominee registered | 6,714,171 | 3.80% |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Comparable operating profit | = | Operating profit – items impacting comparability | |
Comparable profit for the financial year | = | Profit for the financial year for continuing operations – items impacting comparability | |
Fee profit | = | Adjusted operating profit – carried interest – fair value gains/losses of investments | |
Return on equity (ROE), % | = | Profit for the financial year (incl. non-controlling interest) | × 100 |
Shareholders’ equity (average, incl. non-controlling interest) | |||
Return on equity (ROE), comparable, from continuing operations % | = | Comparable profit from continuing operations for the financial year (incl. non- controlling interest) | × 100 |
Shareholders’ equity (average, incl. non-controlling interest) | |||
Return on investment (ROI), % | = | Profit before taxes from continuing operations + financial income and expenses | × 100 |
Total shareholders’ equity + interest-bearing debt (average) | |||
Comparable return on investment (ROI), % | = | Comparable profit before taxes from continuing operations + financial income and expenses | × 100 |
Total shareholders’ equity + interest-bearing debt (average) | |||
Equity ratio, % | = | Total shareholders’ equity | × 100 |
Balance sheet total – advances received | |||
Net gearing, % | = | Net interest-bearing liabilities | × 100 |
Shareholders’ equity | |||
Earnings per share (EPS) | = | Profit/loss for the financial year attributable to the equity holders of the parent company | |
Share issue adjusted number of shares (average) | |||
Comparable earnings per share (EPS) | = | Profit/loss for the financial year attributable to the equity holders of the parent company from continuing operations – items impacting comparability | |
Share issue adjusted number of shares (average) | |||
Shareholders’ equity per share | = | Shareholders’ equity attributable to the equity holders of the parent company | |
Undiluted number of shares at the end of the financial year | |||
Dividend and return of equity per share | = | Dividend and repayment of equity distribution decided by the Annual General Meeting | |
Dividend per earnings, % | = | Dividend and return of equity per share | × 100 |
Earnings per share | |||
Price per earnings (P/E) | = | Market quotation per share, end of period | |
Earnings per share | |||
Dividend yield, % | = | Dividend and return of equity per share | × 100 |
Market quotation per share, end of period |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
MEUR | 2021 | 2022 | 2023 | 2024 | 2025 |
restated1) | restated1) | restated1) | |||
Continuing operations | |||||
Revenue | 46.0 | 58.9 | 49.3 | 57.6 | 63.0 |
Management fees | 36.6 | 38.8 | 39.0 | 45.9 | 49.8 |
Sale of services | 6.6 | 10.5 | 7.1 | 7.4 | 9.1 |
Carried interest | 2.9 | 9.6 | 3.1 | 4.3 | 4.1 |
Other operating income | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
Operating expenses | -40.2 | -47.9 | -44.5 | -48.8 | -55.3 |
Fair value gains/losses of investments | 33.9 | 36.5 | -6.1 | 7.8 | 15.5 |
Operating profit | 39.7 | 47.6 | -1.2 | 16.7 | 23.2 |
Comparable operating profit | 39.7 | 50.2 | 0.8 | 19.0 | 25.8 |
Fee profit | 2.9 | 4.1 | 3.8 | 6.9 | 7.4 |
Financial income and expenses | -4.0 | -5.5 | -0.7 | -4.3 | -6.1 |
Profit before taxes | 35.7 | 42.1 | -1.9 | 12.3 | 17.1 |
Profit for the financial year from continuing operations | 31.4 | 36.7 | -1.3 | 9.4 | 15.8 |
Return on equity (ROE), % 2) | 29.4 | 30.5 | 2.6 | 46.2 | 8.0 |
Return on equity (ROE), comparable, from continuing operations % | 26.1 | 29.1 | 0.4 | 7.2 | 9.0 |
Return on investment (ROI), from continuing operations, % | 18.8 | 20.7 | -0.5 | 6.5 | 7.7 |
Return on investment (ROI), comparable, from continuing operations, % | 17.2 | 20.7 | 0.4 | 7.4 | 8.5 |
Equity ratio, % | 53.3 | 52.7 | 47.8 | 59.0 | 57.6 |
Net gearing, % | 14.0 | 26.3 | 45.9 | 6.1 | 23.2 |
Dividends and return of capital paid 3) | 23.6 | 26.9 | 17.7 | 24.8 | 21.2 |
Personnel 2) | 161 | 186 | 183 | 200 | 215 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
2021 | 2022 | 2023 | 2024 | 2025 | |
Earnings per share, cents | 21.9 | 25.1 | 0.8 | 39.5 | 7.5 |
Diluted earnings per share, cents | 21.4 | 24.8 | 0.8 | 39.3 | 7.4 |
Earnings per share from continuing operations, cents | 19.5 | 22.5 | -1.9 | 2.8 | 7.5 |
Diluted earnings per share from continuing operations, cents | 19.0 | 22.2 | -1.9 | 2.8 | 7.4 |
Comparable diluted earnings per share from continuing operations, cents | 19.0 | 23.9 | -0.8 | 4.0 | 8.6 |
Shareholders' equity/share, cents | 81.4 | 90.2 | 72.6 | 116.6 | 109.9 |
Dividend/share, cents ¹⁾ | 15.0 | 17.0 | 10.0 | 14.0 | 12.0 |
Dividend/earnings, % ¹⁾ | 68.5 | 67.7 | 1,250.0 | 35.4 | 160.0 |
Price per earnings | 13.9 | 10.8 | 286.3 | 4.3 | 25.7 |
Dividend yield, % ¹⁾ | 4.9 | 6.3 | 4.4 | 8.2 | 6.2 |
Average share issue adjusted number of shares during the financial year ('000) | 156,580 | 157,560 | 158,574 | 173,807 | 176,878 |
Share issue adjusted number of shares at year-end ('000) | 156,617 | 158,055 | 158,849 | 176,878 | 176,878 |
Number of shares outstanding ('000) | 156,591 | 158,029 | 158,823 | 176,852 | 176,852 |
Own shares ('000) | 26 | 26 | 26 | 26 | 26 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
MEUR | 2024 | 2025 |
Operating profit | 16.7 | 23.2 |
Items impacting comparability: | ||
Purchase price allocation amortisations | 1.1 | 1.6 |
Reorganisation costs | 0.2 | 0.5 |
Acquisition related expenses | 1.1 | 0.4 |
Items impacting comparability, total | 2.3 | 2.6 |
Comparable operating profit | 19.0 | 25.8 |
Net carried interest | -4.3 | -3.0 |
Fair value changes of investments | -7.8 | -15.5 |
Fee profit | 6.9 | 7.4 |
Group costs | 3.0 | 2.8 |
Fee profit before group costs | 9.9 | 10.2 |
Carried interest | 4.3 | 4.1 |
Carried interest linked bonuses | 0.0 | -1.2 |
Net carried interest | 4.3 | 2.9 |
Profit for the period | 9.4 | 15.8 |
Items impacting comparability, net of tax: | 0.0 | 0.0 |
Purchase price allocation amortisations | 0.9 | 1.3 |
Reorganisation costs | 0.1 | 0.4 |
Acquisition related expenses | 1.1 | 0.4 |
Items impacting comparability, total, net of tax | 2.1 | 2.1 |
Comparable profit for the period | 11.5 | 17.9 |
EUR cent | 2024 | 2025 |
Earnings per share from continuing operations, cents | 2.8 | 7.5 |
Items impacting comparability | 1.2 | 1.2 |
Comparable earnings per share, cents | 4.0 | 8.7 |
Diluted earnings per share from continuing operations, cents | 2.8 | 7.4 |
Items impacting comparability | 1.2 | 1.2 |
Comparable diluted earnings per share from continuing operations, cents | 4.0 | 8.6 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
CONTENTS | ||||
Group Statement of Comprehensive Income (IFRS) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Group Balance Sheet (IFRS) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Group Statement of Changes in Equity (IFRS) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Group Cash Flow Statement (IFRS) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Notes to the Consolidated Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
1. Accounting policies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
2. Revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
3. Other operating income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
4. Employee benefit expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
5. Depreciation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
6. Other operating expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
7. Adjustments to cash flow statement and total cash outflow for leases . . . . . . . . . . . . . . . . . . . | |
8. Fair value gains/losses of investments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
9. Finance income and costs . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
10. Income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
11. Earnings per share . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
12. Discontinued operations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
13. Acquisitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
14. Tangible assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
15. Goodwill . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
16. Other intangible assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
17. Investments at fair value through profit or loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
18. Receivables – Non-current . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
19. Deferred tax assets and liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
20. Trade and other receivables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
21. Financial assets at fair value through profit or loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
22. Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
23. Share capital and shares . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
24. Interest-bearing loans and borrowings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
25. Other non-current liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
26. Trade and other payables – Current . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
27. Interest-bearing loans and borrowings – Current . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
28. Financial assets and liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
29. Commitments and contingent liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
30. Share-based payments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
31. Related party disclosures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
32. Financial risk management . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Parent Company Income Statement (FAS) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Parent Company Balance Sheet (FAS) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Parent Company Cash Flow Statement (FAS) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Notes to the Parent Company Financial Statements (FAS) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
Signatures to the Report of the Board of Directors and Financial Statements . . . . . . . . . . . . . . . . . . | |
Auditor’s report . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | Note | 1 Jan–31 Dec 2025 | 1 Jan–31 Dec 2024 |
Continuing operations: | |||
Management fees | |||
Sale of services | |||
Carried interest | |||
Turnover | 2 | ||
Other operating income | 3 | ||
Employee benefit expenses | 4 | - | - |
Depreciation, amortisation and impairment | 5 | - | - |
Other operating expenses | 6 | - | - |
Fair value gains/losses of investments | 8 | ||
Operating profit | |||
Financial income and expenses | 9 | - | - |
Result before taxes (Continuing operations) | |||
Income taxes | 10 | - | - |
Profit for the financial year (Continuing operations) | |||
1,000 EUR | Note | 1 Jan–31 Dec 2025 | 1 Jan–31 Dec 2024 |
Discontinued operations: | |||
Result after taxes from discontinued operations | 12 | ||
Result for the period | |||
Other comprehensive income: Items that may be subsequently reclassified to profit or loss | |||
Translation difference | - | ||
Total comprehensive income | |||
Profit attributable to: | |||
Equity holders of the Company | |||
Non-controlling interest | |||
Total comprehensive income attributable to: | |||
Equity holders of the Company | |||
Non-controlling interest | |||
Earnings per share for profit attributable to the equity holders of the Company: | |||
Earnings per share (basic), cents | 11 | ||
Earnings per share (diluted), cents | 11 | ||
Earnings per share from continuing operations for profit attributable to the equity holders of the Company: | |||
Earnings per share, cents | |||
Diluted, cents |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | Note | 31 December 2025 | 31 December 2024 |
ASSETS | |||
Non-current assets | |||
Tangible assets | 14 | ||
Goodwill | 15 | ||
Other intangible assets | 16 | ||
Investments at fair value through profit and loss | 17 | ||
Investments in funds | |||
Other financial assets | |||
Receivables | 18 | ||
Deferred tax assets | 19 | ||
Current assets | |||
Trade and other receivables | 20 | ||
Financial assets at fair value through profit or loss | 21 | ||
Cash and bank | 22 | ||
Total assets | |||
1,000 EUR | Note | 31 December 2025 | 31 December 2024 |
EQUITY AND LIABILITIES | |||
Equity attributable to the Company’s equity holders | 23 | ||
Share capital | |||
Share premium account | |||
Other reserves | |||
Translation difference | - | - | |
Retained earnings | |||
Total equity attributable to the Company’s equity holders | |||
Non-controlling interests | |||
Total equity | |||
Non-current liabilities | |||
Deferred tax liabilities | 19 | ||
Interest-bearing loans and borrowings | 24 | ||
Other non-current liabilities | 25 | ||
Current liabilities | |||
Trade and other payables | 26 | ||
Interest-bearing loans and borrowings | 27 | ||
Current income tax liabilities | |||
Total liabilities | |||
Total equity and liabilities |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Attributable to the equity holders of the Company | ||||||||
1,000 EUR | Note | Share capital | Share premium account | Other reserves | Translation difference | Retained earnings | Total | Non-controlling interests |
Equity on 1 January 2024 | 23 | |||||||
Profit for the year | ||||||||
Other comprehensive income for the year | ||||||||
Currency translation differences | - | - | ||||||
Total comprehensive income for the year | - | |||||||
Directed share issue in related to business combination | 13 | |||||||
Performance Share Plan | ||||||||
Dividends and return of capital | - | - | - | |||||
Transactions with non-controlling interests | ||||||||
Other changes | - | |||||||
Equity on 31 December 2024 | 23 | - | ||||||
Profit for the year | ||||||||
Other comprehensive income for the year | ||||||||
Currency translation differences | ||||||||
Total comprehensive income for the year | ||||||||
Directed share issue related to business combination | ||||||||
Performance Share Plan | ||||||||
Dividends and return of capital | - | - | - | |||||
Other changes | - | |||||||
Equity on 31 December 2025 | 23 | - | ||||||
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | Note | 1 Jan–31 Dec 2025 | 1 Jan–31 Dec 2024 |
Cash flow from operations | |||
Profit for the financial year | |||
Adjustments on cash flow statement | 7 | - | - |
Change in working capital: | |||
Change in current non-interest-bearing receivables | - | - | |
Change in current trade payables and other non-interest-bearing liabilities | - | ||
Interest paid | - | - | |
Taxes paid | - | - | |
Cash flow from operating activities | - | ||
Cash flow from investing activities | |||
Acquisition of subsidiaries | - | ||
Proceeds from sale of subsidiaries | - | ||
Investments in tangible and intangible assets | - | - | |
Investments at fair value through profit and loss | - | ||
Long-term loan receivables granted | - | - | |
Receivables from long-term receivables | |||
Interest received | |||
Cash flow from investing activities | |||
1,000 EUR | Note | 1 Jan–31 Dec 2025 | 1 Jan–31 Dec 2024 |
Cash flow from financing activities | |||
Proceeds from borrowings | 28 | ||
Repayment of long-term loan | 28 | - | |
Payment of lease liabilities | - | - | |
Dividends paid and return of capital | - | - | |
Cash flow from financing activities | - | - | |
Change in cash and cash equivalents | - | ||
Cash and cash equivalents at start of year | |||
Translation difference | - | ||
Cash and cash equivalents at end of year | 22 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
2025 1,000 EUR | Over time | At a point in time | Total |
Management fees | 49,772 | 49,772 | |
Service fees | 8,734 | 394 | 9,128 |
Carried interest | 4,133 | 4,133 | |
Revenue from customer contracts, external | 58,506 | 4,528 | 63,033 |
2024 1,000 EUR | Over time | At a point in time | Total |
Management fees | 45,892 | 45,892 | |
Service fees | 7,095 | 316 | 7,411 |
Carried interest | 4,318 | 4,318 | |
Revenue from customer contracts, external | 52,987 | 4,634 | 57,621 |
2025 | 2024 | |
Other items | 29 | 6 |
Total | 29 | 6 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 2025 | 2024 |
Salaries and wages | 32,427 | 27,979 |
Pension expenses - defined contribution plans | 3,944 | 3,249 |
Share-based payments | 737 | 612 |
Other personnel expenses | 1,856 | 1,489 |
Total | 38,964 | 33,331 |
Average number of people employed | 2025 | 2024 |
By country | ||
Finland | 152 | 149 |
Sweden | 29 | 27 |
Denmark | 15 | 12 |
Norway | 3 | 2 |
Luxembourg | 4 | 3 |
United Kingdom | 9 | 7 |
Germany | 5 | 0 |
In total | 215 | 200 |
1,000 EUR | 2025 | 2024 |
Depreciation by asset type | ||
Intangible assets | ||
Other intangible assets | 1,626 | 1,158 |
Total | 1,626 | 1,158 |
Tangible assets | ||
Machinery and equipment | 50 | 76 |
Right-of-use assets, buildings (IFRS 16) | 1,346 | 1,211 |
Right-of-use assets, machinery and equipment (IFRS 16) | 12 | 0 |
Total | 1,409 | 1,287 |
Total depreciation | 3,035 | 2,444 |
1,000 EUR | 2025 | 2024 |
Included in other operating expenses: | ||
Other personnel expenses | 1,671 | 1,436 |
Office expenses | 652 | 684 |
Travelling and entertainment | 1,150 | 1,055 |
External services | 6,606 | 6,784 |
Other operating expenses | 3,264 | 3,024 |
Total | 13,344 | 12,981 |
Short-term lease expense (IFRS 16) | 102 | 145 |
Expense for leases of low-value assets (IFRS 16) | 86 | 121 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Ernst & Young chain of companies: | 2025 | 2024 |
Audit fees | 311 | 437 |
Tax advisory services | 53 | 19 |
Other fees and services | 97 | 92 |
Total | 461 | 548 |
1,000 EUR | 2025 | 2024 |
Personnel expenses | 737 | 612 |
Depreciation, amortisation and write-downs | 3,035 | 2,535 |
Fair value gains/losses of investments | -15,519 | -7,789 |
Gain on sale of subsidiaries | 0 | -64,025 |
Finance income and costs | 6,118 | 4,330 |
Costs related to acquisitions and disposals | 532 | 5,672 |
Taxes | 1,303 | 4,035 |
Other adjustments | 85 | 35 |
Total | -3,710 | -54,595 |
Total cash outflow for leases (IFRS 16) | -1,453 | -1,386 |
1,000 EUR | 2025 | 2024 |
Investments at fair value through profit and loss | ||
Investments in funds | 15,519 | 7,789 |
Total | 15,519 | 7,789 |
1,000 EUR | 2025 | 2024 |
Finance income | ||
Interest income from loan receivables | 1,073 | 1,582 |
Exchange gains | 84 | 161 |
Other financing income | 587 | 187 |
Total | 1,744 | 1,930 |
Finance costs | ||
Interest expenses for loans | -5,864 | -5,213 |
Change of expected credit losses | -66 | -2 |
Change in fair value of financial liabilities | 0 | -194 |
Other interest and finance expenses | -452 | -548 |
Interest expense of lease liabilities (IFRS 16) | -95 | -118 |
Exchange losses | -1,383 | -179 |
Total | -7,862 | -6,253 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 2025 | 2024 |
Current income tax | 2,504 | 3,280 |
Taxes for previous years | -16 | -25 |
Deferred taxes | ||
Temporary differences | -1,186 | -303 |
Total | 1,303 | 2,952 |
Income tax reconcilliation | 2025 | 2024 |
Profit before taxes | 17,120 | 12,336 |
Tax calculated at the domestic corporation tax rate of 20% | 3,424 | 2,467 |
Effect of different tax rates outside Finland | 198 | 80 |
Tax exempt income | -2,249 | -1,337 |
Performance share plan | 147 | 5 |
Ohter non-deductible expenses | 548 | 577 |
Unrecognized tax assets on tax losses and use of previously unrecognised tax losses | -685 | 1,082 |
Taxes for previous years | -7 | -24 |
Other differences | -74 | 102 |
Income taxes in the Group Income Statement | 1,303 | 2,952 |
2025 | 2024 | |
Continuing and discontinued operations in total: | ||
Result for the financial year, € ('000) | 15,818 | 73,466 |
Result attributable to the non-controlling interest, € ('000) | -2,636 | -4,893 |
Result attributable to the equity holders of the Company, € ('000) | 13,182 | 68,573 |
Continuing operations: | ||
Result for the financial year from continuing operations, € ('000) | 15,818 | 9,385 |
Result attributable to the non-controlling interest from continuing operations, € ('000) | -2,636 | -4,579 |
13,182 | 4,806 | |
Weighted average number of shares ('000) | 176,878 | 173,807 |
Treasury shares ('000) | -26 | -26 |
Weighted average number of shares ('000) | 176,852 | 173,781 |
Effect of share-based incentive plans ('000) | 664 | 599 |
Weighted average number of shares adjusted for the effect of dilution ('000) | 177,516 | 174,380 |
Earnings per share attributable to the equity holders of the Company: | ||
Earnings per share (undiluted), cents | 7.5 | 39.5 |
Earnings per share (diluted), cents | 7.4 | 39.3 |
Earnings per share from continuing operations (undiluted), cents | 7.5 | 2.8 |
Earnings per share from continuing operations (diluted), cents | 7.4 | 2.8 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 2025 | 2024 |
Discontinued operations | – | 9,533 |
Turnover, external | – | 3 |
Other operating income | – | -4,390 |
Operating expenses | – | 5,146 |
Operating profit | – | -7 |
Financial income and expenses | – | 60,025 |
Profit before taxes | – | 65,164 |
Income taxes | ||
related to ordinary business | – | -1,083 |
related to disposal | – | 0 |
Profit after taxes | – | 64,081 |
1,000 EUR | 2025 | 2024 |
Cash flow from operating activities | – | 4,131 |
Cash flow from investing activities | – | 59,039 |
Cash flow from financing activities | – | -628 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | Fair value |
Consideration | |
Up-front cash consideration | 4,188 |
Estimated earn-out consideration | 904 |
Total consideration | 5,091 |
ASSETS | |
Non-current assets | |
Customer-related intangibles | 5,302 |
Marketing-related intangibles | 595 |
Other intangible assets | 0 |
Tangible assets | 26 |
Right-of-use assets | 383 |
Investments at fair value through profit and loss | 5 |
6,312 | |
Current assets | |
Receivables and accruals | 665 |
Cash and cash equivalents | 3,272 |
3,937 | |
Total assets | 10,249 |
LIABILITIES | |
Non-current liabilities | |
Leasing liabilities | 263 |
Deferred tax liabilities | 1,842 |
2,105 | |
Current liabilities | |
Trade payables and accruals | 2,440 |
Leasing liabilities | 120 |
Current tax liabilities | 277 |
2,836 | |
Total liabilities | 4,942 |
1,000 EUR | Fair value |
Non-controlling interest ("NCI")* | 2,601 |
Net assets (excl. goodwill) | 2,707 |
Total consideration | 5,091 |
Goodwill | 2,385 |
1,000 EUR | |
Cash consideration | -4,188 |
Transaction costs | -436 |
Net cash acquired with the subsidiary | 3,272 |
Acquisition of subsidiaries, net of cash | -1,352 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 2025 | 2024 |
Machinery and equipment | ||
Acquisition cost at 1 January | 2,532 | 2,521 |
Acquisitions (see Note 13) | 26 | 3 |
Additions | 9 | 11 |
Translation difference | 5 | -3 |
Acquisition cost at 31 December | 2,572 | 2,532 |
Accumulated depreciation at 1 January | -2,408 | -2,334 |
Depreciations | -50 | -76 |
Translation difference | -4 | 2 |
Accumulated depreciation at 31 December | -2,462 | -2,408 |
Book value on 31 December | 110 | 124 |
Right-of-use assets | ||
Machinery and equipment (IFRS 16) | ||
Additions | 55 | 0 |
Depreciations, continuing operations | -12 | 0 |
Book value on 31 December | 43 | 0 |
Leased premises (IFRS 16) | ||
Additions | 4,417 | 151 |
Depreciations, continuing operations | -1,346 | -1,211 |
Depreciations, discontinuing operations | 0 | -87 |
Book value on 31 December | 6,238 | 2,785 |
Other tangible assets | ||
Acquisition cost at 1 January | 23 | 23 |
Book value on 31 December | 23 | 23 |
Tangible assets total | 6,415 | 2,932 |
1,000 EUR | 2025 | 2024 |
Acquisition cost at 1 January | 42,830 | 20,581 |
Acquisitions (see Note 13) | 2,385 | 22,249 |
Acquisition cost at 31 December | 42,832 | 42,830 |
Accumulated impairment at 1 January | -12,695 | -12,695 |
Accumulated impairment at 31 December | -12,695 | -12,695 |
Book value on 31 December | 32,520 | 30,135 |
1,000 EUR | 2025 | 2024 |
CapMan Wealth | 7,412 | 7,412 |
Natural Capital | 22,249 | 22,249 |
Real Asset Debt | 2,385 | 0 |
Other | 474 | 474 |
Total | 32,520 | 30,135 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
2025 | 2024 | |
Pre-tax discount rate | 16.6% | 19.0% |
Average turnover growth | 11.2% | 14.3% |
Average EBIT margin | 35.1% | 21.7% |
Terminal growth rate | 2.0% | 2.0% |
2025 | 2024 | |
Pre-tax discount rate | 14.0% | 15.6% |
Average turnover growth | 10.9% | 13.3% |
Average EBIT margin | 48.4% | 52.0% |
Terminal growth rate | 2.0% | 2.0% |
2025 | 2024 | |
Pre-tax discount rate | 15.2% | – |
Average turnover growth | 7.1% | – |
Average EBIT margin | 20.5% | – |
Terminal growth rate | 2.0% | – |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 2025 | 2024 |
Acquisition cost at 1 January | 20,187 | 6,616 |
Acquisitions (see Note 13) | 5,897 | 13,538 |
Additions | 0 | 33 |
Acquisition cost at 31 December | 26,084 | 20,187 |
Accumulated depreciation at 1 January | -7,798 | -6,605 |
Depreciation for the financial year | -1,626 | -1,161 |
0 | -32 | |
Accumulated depreciation at 31 December | -9,424 | -7,798 |
Book value on 31 December | 16,660 | 12,388 |
1,000 EUR | 2025 | 2024 |
Investments in funds at 1 January | 167,221 | 158,907 |
Additions | 25,118 | 19,017 |
Acquisitions (see Note 13) | 5 | 3,301 |
Distributions | -20,812 | -10,054 |
Disposals | -8,016 | -15,623 |
Fair value gains/losses of investments | 15,503 | 7,746 |
Transfers | -464 | 3,927 |
Investments in funds at 31 December | 178,556 | 167,221 |
Investments in funds by investment area at the end of period* | ||
Buyout | 28,834 | 31,467 |
Credit | 7,123 | 5,917 |
Real Estate | 53,075 | 39,262 |
Growth Equity | 14,985 | 15,023 |
Infra | 21,031 | 17,684 |
Special Situations | 4,950 | 3,789 |
Natural Capital | 1,958 | 2,917 |
Fund of funds | 8,284 | 8,286 |
External Venture Capital funds | 34,534 | 38,626 |
Other investment areas | 3,781 | 4,250 |
Total | 178,555 | 167,221 |
60 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 2025 | 2024 |
Other investments at 1 January | 571 | 508 |
Additions | 42 | 42 |
Fair value gains/losses of investments | 102 | 21 |
Other investments at 31 December | 715 | 571 |
1,000 EUR | 2025 | 2024 |
Trade receivables | 2,134 | 3,426 |
Loan receivables | 3,207 | 3,541 |
Other receivables | 84 | 84 |
Total | 5,426 | 7,052 |
1,000 EUR | 2025 | 2024 |
Loan receivables, gross | 4,856 | 5,190 |
Loss allowance, 12-month ECL* | -68 | -68 |
Loss allowance, lifetime ECL* | -1,581 | -1,581 |
Loan receivables, net | 3,207 | 3,541 |
61 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 31 December 2024 | Charged to Income Statement | Translation difference | Acquisitions | 31 December 2025 |
Deferred tax assets | |||||
Accrued differences | 1,733 | 111 | 0 | 0 | 1,844 |
Total | 1,733 | 111 | 0 | 0 | 1,844 |
Deferred tax liabilities | |||||
Accrued differences | 2,609 | -199 | -1 | 1,840 | 4,249 |
Unrealised fair value changes | 5,928 | -872 | 0 | 0 | 5,056 |
Total | 8,537 | -1,071 | -1 | 1,840 | 9,305 |
1,000 EUR | 31 December 2023 | Charged to Income Statement | Translation difference | Acquisitions | 31 December 2024 |
Deferred tax assets | |||||
Accrued differences | 1,896 | -163 | 0 | 0 | 1,733 |
Total | 1,896 | -163 | 0 | 0 | 1,733 |
Deferred tax liabilities | |||||
Accrued differences | 148 | -246 | -1 | 2,708 | 2,609 |
Unrealised fair value changes | 5,843 | -215 | 0 | 300 | 5,928 |
Total | 5,991 | -461 | -1 | 3,008 | 8,537 |
1,000 EUR | 2025 | 2024 |
Trade receivables | 16,709 | 9,621 |
Loan receivables | 1,376 | 254 |
Accrued income | 1,889 | 1,783 |
Other receivables | 11,044 | 15,702 |
Total | 31,017 | 27,360 |
1,000 EUR | 2025 | 2024 |
Trade receivables, gross | 16,899 | 9,727 |
Loss allowance | -191 | -106 |
Trade receivables, net | 16,709 | 9,621 |
62 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Trade and other receivables | Amount in foreign currency | Amount in euros | proportion |
EUR | 24,900 | 68 % | |
USD | 3,779 | 3,216 | 9 % |
SEK | 43,212 | 3,993 | 11 % |
GBP | 117 | 134 | 0 % |
DKK | 26,544 | 3,554 | 10 % |
NOK | 7,658 | 647 | 2 % |
1,000 EUR | 2025 | 2024 |
Derivate assets | 20 | 0 |
Interest rate funds | 3,509 | 3,790 |
Total | 3,529 | 3,790 |
Fair value of derivative instruments | ||
Foreign exchange forwards | 20 | -77 |
Total | 20 | -77 |
Nominal value of derivative instruments | ||
Foreign exchange forwards | 3,157 | 4,484 |
Total | 3,157 | 4,484 |
1,000 EUR | 2025 | 2024 |
Bank accounts | 50,717 | 78,756 |
Money market funds | 10,254 | 11,386 |
Total | 60,971 | 90,142 |
1,000 | Number of B-shares | Total |
At 1 January 2024 | 158,823 | 158,823 |
Directed share issue related to business combination | 17,673 | 17,673 |
Share-based incentive plan, directed share issue without payment | 356 | 356 |
At 31 December 2024 | 176,852 | 176,852 |
At 31 December 2025 | 176,852 | 176,852 |
1,000 EUR | Share capital | Share premium account | Other reserves | Total |
At 1 January 2024 | 772 | 38,968 | 21,114 | 60,854 |
Directed share issue related to business combination | 0 | 34,427 | ||
At 31 December 2024 | 35,199 | 38,968 | 21,114 | 95,281 |
At 31 December 2025 | 35,199 | 38,968 | 21,114 | 95,281 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 2025 | 2024 |
Senior bonds | 99,718 | 99,607 |
Lease liabilities (IFRS 16) | 5,347 | 1,655 |
Total | 105,064 | 101,262 |
1,000 EUR | 2025 | 2024 |
Liabilities related to business acquisitions | 904 | 0 |
Other liabilities | 929 | 547 |
Total | 1,833 | 547 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 2025 | 2024 |
Trade payables | 1,422 | 1,284 |
Advance payments received | 1 | 83 |
Accrued expenses | 19,054 | 16,208 |
Derivative liabilities | 0 | 77 |
Other liabilities | 3,763 | 1,725 |
Total | 24,240 | 19,378 |
Trade and other liabilities | Amount in foreign currency | Amount in euros | Proportion |
EUR | 18,226 | 75% | |
SEK | 35,009 | 3,235 | 13% |
GBP | 630 | 722 | 3% |
DKK | 13,288 | 1,779 | 7% |
NOK | 3,298 | 278 | 1% |
1,000 EUR | 2025 | 2024 |
Lease liabilities (IFRS 16) | 1,077 | 1,271 |
Total | 1,077 | 1,271 |
1,000 EUR | Note | Balance sheet value | Fair value |
2025 | |||
Investments at fair value through profit or loss | |||
Investments in funds | 17 | 178,556 | 178,556 |
Other financial assets* | 17 | 715 | 715 |
Loan receivables | 18 | 4,583 | 4,583 |
Trade and other receivables | 18, 20 | 31,860 | 31,860 |
Financial assets at fair value | 21 | 3,529 | 3,529 |
Cash and bank | 22 | 60,971 | 60,971 |
Total | 280,213 | 280,213 |
1,000 EUR | |||
2024 | |||
Investments at fair value through profit or loss | |||
Investments in funds | 17 | 167,221 | 167,221 |
Other financial assets* | 17 | 571 | 571 |
Loan receivables | 18 | 3,795 | 3,795 |
Trade and other receivables | 18, 20 | 30,616 | 30,616 |
Financial assets at fair value | 21 | 3,790 | 3,790 |
Cash and bank | 22 | 90,142 | 90,142 |
Total | 296,135 | 296,135 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | Note | Balance sheet value | Fair value |
2025 | |||
Non-current liabilities | 24 | 105,064 | 105,064 |
Non-current operative liabilities | 25 | 1,833 | 1,833 |
Trade and other liabilities | 26 | 24,240 | 24,240 |
Current liabilities | 27 | 1,077 | 1,077 |
Total | 132,214 | 132,214 |
2024 | |||
Non-current liabilities | 24 | 101,262 | 101,262 |
Non-current operative liabilities | 25 | 547 | 547 |
Trade and other liabilities | 26 | 19,378 | 19,378 |
Current liabilities | 27 | 1,271 | 1,271 |
Total | 122,458 | 122,458 |
Net debt | 2025 | 2025 |
Cash and cash equivalents | 60,971 | 90,142 |
Borrowings - repayable within one year | -1,077 | -1,271 |
Borrowings - repayable after one year | -105,064 | -101,262 |
Net debt | -45,170 | -12,391 |
Cash and cash equivalents | 60,971 | 90,142 |
Gross debt - variable interest rates | -6,423 | -2,926 |
Gross debt - fixed interest rates | -99,718 | -99,607 |
Net debt | -45,170 | -12,391 |
1,000 EUR | 01 January 2025 | Cash flows | Acquisitions | Other changes | 31 December 2025 |
2025 | |||||
Non-current loans and borrowings | 99,607 | 0 | 0 | 111 | 99,718 |
Non-current lease liabilities | 1,655 | -1,044 | 263 | 4,472 | 5,347 |
Current loans and borrowings | 0 | 0 | 0 | 0 | 0 |
Current lease liabilities | 1,271 | -314 | 120 | 0 | 1,077 |
Total | 102,533 | -1,358 | 383 | 4,583 | 106,142 |
1,000 EUR | 01 January 2024 | Cash flows | Other changes | 31 December 2024 |
2024 | ||||
Non-current loans and borrowings | 89,750 | 9,566 | 291 | 99,607 |
Non-current lease liabilities | 2,720 | -1,216 | 151 | 1,655 |
Current loans and borrowings | 63 | 0 | -63 | 0 |
Current lease liabilities | 1,323 | -52 | 0 | 1,271 |
Total | 93,856 | 8,299 | 379 | 102,533 |
66 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 2025 | 2024 |
Contingencies for own commitment | ||
Business mortgage | 60,000 | 60,000 |
Other contingent liabilities | 1,143 | 1,132 |
Remaining commitments to funds by investment area | ||
Buyout | 8,881 | 14,886 |
Credit | 1,498 | 2,527 |
Russia | 1,066 | 1,066 |
Real Estate | 5,199 | 6,432 |
Other investment areas | 1,394 | 1,489 |
Funds of funds | 245 | 245 |
Growth Equity | 9,521 | 10,569 |
Infra | 6,684 | 8,230 |
Special Situations | 1,877 | 3,462 |
Natural Capital | 9,981 | 43 |
CapMan Wealth Services funds | 10,988 | 16,031 |
External private equity funds | 265 | 265 |
External Veture Capital funds | 260 | 1,583 |
Total | 57,859 | 66,829 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Investment-based incentive plans | Share plan | Share plan |
2022-25 | 2025-28 | |
Grant date | 13 April 2022 | 30 April 2025 |
Vesting period starts | 13 April 2022 | 01 April 2025 |
Vesting period ends | 13.4.2024, 13.4.2025 and 13.4.2026 | 31 March 2028 |
Grant date share price, EUR | 2.420 | 1.876 |
Share price at the end of the period, EUR | 1.924 | 1.924 |
Expected annualised volatility | 26 % | 25 % |
Assumed risk-free interest rate | 1.0% | 1.9% |
Present value of the expected dividends, EUR | 0.63 | 0.14 |
Forfeiture rate assumption | 0 % | 0 % |
Increase in fair value of share premiums granted during the period, EUR million | 0.0 | 1.4 |
Fair value of the plan, EUR million | 2.8 | 1.4 |
Expense recorded during the financial year, EUR million | 0.5 | 0.2 |
Cumulative expense recorded for the plan, EUR million | 2.7 | 0.2 |
Future cash payment related to withholding taxes, EUR million | -0.8 | -0.7 |
Number of participants in the plan at the balance sheet date | 20 | 28 |
Investment-based incentive plans | Share plan | Share plan |
2022-25 | 2025-28 | |
Outstanding in the beginning of the period 1.1.2025 | 2,830,000 | 0 |
Granted | 0 | 1,521,000 |
Forfeited | 2,296,052 | 0 |
Exercised at the end of the period 31.12.2025 | 737,230 | 0 |
Outstanding at the end of the period 31.12.2025 | 533,948 | 1,521,000 |
68 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Group companies | Group ownership of shares, % | Parent company ownership of shares, % | |
CapMan Plc, parent company | Finland | ||
CapMan Capital Management Oy | Finland | 100% | 100% |
CapMan Sweden AB | Sweden | 100% | 100% |
CapMan AB | Sweden | 100% | 100% |
CapMan (Guernsey) Limited | Guernsey | 100% | 100% |
CapMan (Guernsey) Buyout VIII GP Limited | Guernsey | 100% | 100% |
CapMan (Sweden) Buyout VIII GP AB | Sweden | 100% | 100% |
CapMan Classic GP Oy | Finland | 100% | 100% |
CapMan Real Estate Oy | Finland | 100% | 100% |
Dividum Oy | Finland | 100% | 100% |
RG Invest Oy | Finland | 100% | 100% |
CapMan RE II GP Oy | Finland | 100% | 100% |
CapMan Private Equity Advisors Limited | Cyprus | 100% | 100% |
RG Growth (Guernsey) GP Ltd | Guernsey | 100% | 100% |
CapMan (Guernsey) Investment Limited | Guernsey | 100% | 100% |
CapMan (Guernsey) Buyout IX GP Limited | Guernsey | 100% | 100% |
CapMan Fund Investments SICAV-SIF | Luxembourg | 100% | 100% |
CapMan (Guernsey) Buyout X GP Limited | Guernsey | 100% | 100% |
RG Growth (Guernsey) II GP Ltd | Guernsey | 100% | 100% |
Maneq 2012 AB | Sweden | 100% | 100% |
CapMan Nordic Real Estate Manager S.A. | Luxembourg | 100% | 100% |
CapMan Buyout X GP Oy | Finland | 100% | 100% |
CapMan Endowment GP Oy | Finland | 100% | 100% |
CapMan Real Estate UK Limited | United Kingdom | 100% | |
Nest Capital 2015 GP Oy | Finland | 100% | 100% |
Kokoelmakeskus GP Oy | Finland | 100% | 100% |
CapMan Growth Equity Oy | Finland | 100% | 100% |
CapMan Real Estate Manager S.A. | Luxembourg | 100% | 100% |
Group companies | Group ownership of shares, % | Parent company ownership of shares, % | |
CapMan Infra Management Oy | Finland | 60% | 60% |
CapMan Infra Lux Management S.á.r.l. | Luxembourg | 60% | |
CapMan Growth Equity 2017 GP Oy | Finland | 100% | 100% |
CapMan Nordic Infrastructure Manager S.á.r.l. | Luxembourg | 100% | 100% |
CapMan Infra Lynx GP Oy | Finland | 60% | |
CapMan Buyout XI GP S.á.r.l | Luxembourg | 100% | 100% |
CapMan AIFM Oy | Finland | 100% | 100% |
Nest Capital III GP Oy | Finland | 100% | 100% |
CapMan Buyout Management Oy | Finland | 100% | 100% |
CapMan Hotels II Holding GP Oy | Finland | 100% | 100% |
CapMan Wealth Oy | Finland | 65% | 65% |
CapMan Growth Equity II GP Oy | Finland | 100% | 100% |
CapMan Special Situations GP Oy | Finland | 100% | 100% |
CapMan Special Situations Oy | Finland | 65% | 65% |
CM III Feeder GP S.á.r.l. | Luxembourg | 100% | 100% |
Maneq 2010 AB | Sweden | 86% | 86% |
Maneq 2005 AB | Sweden | 100% | 100% |
CapMan Residential Manager SA | Luxembourg | 60% | 60% |
CMRF Feeder GP S.á.r.l. | Luxembourg | 60% | |
CMRF Advisors Oy | Finland | 60% | 60% |
Nest Capital IV GP Oy | Finland | 100% | 100% |
CMH II Feeder GP Sarl | Luxembourg | 100% | 100% |
CapMan Nordic Infrastructure II Manager S.á.r.l. | Luxembourg | 100% | 100% |
CapMan Growth Equity III GP Oy | Finland | 100% | 100% |
CapMan Growth Management Oy | Finland | 65% | 65% |
Dasos Capital Oy | Finland | 100% | 100% |
Dasos Climate-Smart Real Estate Oy | Finland | 100% | |
Dasos Foraois Management Ltd. | Ireland | 100% | |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Group companies | Group ownership of shares, % | Parent company ownership of shares, % | |
Dasos FS Management S.a.r.l. | Luxembourg | 100% | |
Dasos LT Management S.a.r.l. | Luxembourg | 100% | |
Dasos S.A. | Luxembourg | 93% | |
Dasos II S.A. | Luxembourg | 100% | |
Profor Investments S.a.r.l. | Luxembourg | 67% | |
CapMan Nordic Real Estate IV Manager Sarl | Luxembourg | 100% | 100% |
CapMan Special Situations II GP Oy | Finland | 100% | 100% |
CapMan Dasos Fund IV GP S.a.r.l. | Luxembourg | 100% | 100% |
CapMan SWE Living GP S.a.r.l. | Luxembourg | 100% | 100% |
CapMan Group Services S.a.r.l. | Luxembourg | 100% | 100% |
CAERUS Debt Investments AG | Germany | 51% | 51% |
CAERUS Debt Fund S.a.r.l. | Luxembourg | 51% | |
CAERUS Debt Fund II S.a.r.l. | Luxembourg | 51% |
Foreign branches | ||
CapMan Real Estate Denmark, filial av CapMan AB, Sverige | Denmark | 100 % |
CapMan Real Estate Oy, filial i Norge | Norway | 100 % |
CapMan Buyout Management Oy, filial i Sverige | Sweden | 100 % |
CapMan Infra Management Oy, filial i Sverige | Sweden | 60 % |
1,000 EUR | 2025 | 2024 |
Non-current | 860 | 817 |
Current | 182 | 175 |
1,000 EUR | 2025 | 2024 |
Loan commitments | 48 | 73 |
1,000 EUR | 2025 | 2024 |
CEO Pia Kåll | ||
Salaries and other short-term employee benefits | 440 | 440 |
Pension costs | 78 | 78 |
Additional pension costs | 42 | 42 |
Share-based payments | 172 | 144 |
Total | 732 | 704 |
Management group excl. CEO | ||
Salaries and other short-term employee benefits | 2,892 | 2,945 |
Share-based payments | 399 | 351 |
Total | 3,291 | 3,295 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | 2025 | 2024 |
Joakim Frimodig | 133 | 279 |
Johan Bygge | 46 | 45 |
Mammu Kaario | 58 | 56 |
Catarina Fagerholm | 47 | 46 |
Ari Kaperi | 34 | 0 |
Eva Lindholm | 34 | 0 |
Olli Liitola | 12 | 44 |
Johan Hammarén | 11 | 43 |
Total | 375 | 513 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
31 December 2025, 1,000 EUR | Due within 3 months | Due between 3 and 12 months | Due between 1 and 3 years | Due between 3 and 5 years | Due later |
Bonds | 40,000 | 60,000 | |||
Accounts payable | 1,422 | ||||
Interests, bonds | 5,700 | 8,303 | 1,710 | ||
Commitments to funds | 302 | 11,541 | 5,548 | 6,746 | 33,723 |
Lease liabilities (IFRS 16) | 300 | 726 | 1,192 | 1,025 | 3,182 |
31 December 2024, 1,000 EUR | Due within 3 months | Due between 3 and 12 months | Due between 1 and 3 years | Due between 3 and 5 years | Due later |
Bonds | 40,000 | 60,000 | |||
Accounts payable | 1,284 | ||||
Interests, bonds | 5,700 | 10,103 | 5,610 | ||
Commitments to funds | 326 | 17,132 | 1,209 | 7,452 | 40,709 |
Lease liabilities (IFRS 16) | 299 | 836 | 1,790 |
Loans according to interest rate 1,000 EUR | 2025 | 2024 |
Floating rate | 0 | 0 |
Fixed rate | 99,718 | 99,607 |
Total | 99,718 | 99,607 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | SEK | USD | Other currencies | Total |
2025 | 4,457 | 28,053 | 4,633 | 37,143 |
2024 | 2,195 | 21,052 | 2,484 | 25,731 |
1,000 EUR | 2025 | 2024 |
Interest-bearing loans | 106,141 | 102,533 |
Cash and cash equivalents | -60,971 | -90,142 |
Net debt | 45,170 | 12,391 |
Equity | 194,398 | 202,568 |
Net gearing | 23.2% | 6.1% |
Return on equity | 8.0% | 46.2% |
Equity ratio | 57.6% | 59.0% |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | Fair value | Level 1 | Level 2 | Level 3 |
Investments in funds | 178,555 | 3,854 | 0 | 174,701 |
Other non-current investments | 715 | 689 | 0 | 25 |
Current financial assets at FVTPL* | 3,529 | 3,509 | 20 | 0 |
1,000 EUR | Level 1 | Level 2 | Level 3 | Total |
Non-current investments at fair value through profit or loss | ||||
Investments in funds | ||||
at Jan 1 | 4,318 | 162,903 | 167,221 | |
Additions | 25,118 | 25,118 | ||
Acquisitions | 5 | 5 | ||
Distributions | -20,812 | -20,812 | ||
Disposals | -8,016 | -8,016 | ||
Fair value gains/losses | 15,503 | 15,503 | ||
Transfers* | -464 | 0 | -464 | |
at the end of period | 3,854 | 174,701 | 178,555 | |
Other investments | ||||
at Jan 1 | 545 | 0 | 25 | 570 |
Additions | 42 | 42 | ||
Fair value gains/losses | 102 | 102 | ||
at the end of period | 689 | 0 | 25 | 715 |
1,000 EUR | Fair value | Level 1 | Level 2 | Level 3 |
Investments in funds | 167,221 | 4,318 | 0 | 162,903 |
Other non-current investments | 571 | 545 | 0 | 25 |
Current financial assets at FVTPL* | 3,790 | 3,790 | 0 | 0 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
1,000 EUR | Level 1 | Level 2 | Level 3 | Total |
Non-current investments at fair value through profit or loss | ||||
Investments in funds | ||||
at Jan 1 | 980 | 157,927 | 158,907 | |
Additions | 19,017 | 19,017 | ||
Distributions | -589 | -9,465 | -10,054 | |
Disposals | -15,623 | -15,623 | ||
Fair value gains/losses | 7,746 | 7,746 | ||
Transfers* | 3,927 | 0 | 3,927 | |
at the end of period | 4,318 | 162,903 | 167,221 | |
Other investments | ||||
at Jan 1 | 482 | 0 | 25 | 507 |
Additions | 42 | 42 | ||
Fair value gains/losses | 21 | 21 | ||
at the end of period | 545 | 0 | 25 | 571 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Investment area | Fair Value MEUR, 31 December 2025 | Valuation methodology | Unobservable inputs | Used input value (weighted average) | Change in input value | Fair value sensitivity |
Private Equity | 48.8 | Peer group | Peer group earnings multiples | EV/EBITDA 2025 11.7× | +/– 10% | +/– 5.2 MEUR |
Discount to peer group multiples | 17% | +/– 10% | –/+ 1.1 MEUR | |||
Real Estate | 53.1 | Valuation by an independent valuer | FX rate | EUR/SEK 10.8215 | +/–1% | –/+ 0.3 MEUR |
EUR/DKK 7.4689 | +/–1% | –/+ 0.4 MEUR | ||||
EUR/NOK 11.843 | +/–1% | –/+ 0.1 MEUR | ||||
Infra | 21.0 | Discounted cash flows | Terminal value | EV/EBITDA 14.4× | +/– 5% | +/–1.6 MEUR |
Discount rate; market rate and risk premium | 13% | +/– 100 bps | –/+ 2.2 MEUR | |||
Credit | 7.1 | Discounted cash flows | Discount rate; market rate and risk premium | 9% | +/– 100 bps | –0.1 MEUR / value change based on a change in the discount rate is not booked |
Natural Capital | 2.0 | Valuation by an independent valuer | Wood prices | na | +/– 2.5% | +/– 0.3 MEUR |
Discount rate | 4% | +–0.3% | –/+ 0.8 MEUR | |||
Investments in funds-of-funds | 7.9 | Reports from PE fund management company | FX rate | EUR/USD 1.175 | +/–1% | –/+ 0.1 MEUR |
Investments in external venture capital funds | 35.0 | Reports from PE fund management company | Adjustment to the reported value | 8% | +/– 10% | – 0.3 MEUR / +0.3 MEUR |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Investment area | Fair Value MEUR, 31 December 2024 | Valuation methodology | Unobservable inputs | Used input value (weighted average) | Change in input value | Fair value sensitivity |
Private Equity | 50.3 | Peer group | Peer group earnings multiples | EV/EBITDA 2024 12.1× | +/– 10% | +/– 5.2 MEUR |
Discount to peer group multiples | 20% | +/– 10% | –/+ 1.4 MEUR | |||
Real Estate | 39.3 | Valuation by an independent valuer | FX rate | EUR/SEK 11.4590 | +/–1% | –/+ 0.1 MEUR |
EUR/DKK 7.4578 | +/–1% | –/+ 0.1 MEUR | ||||
EUR/NOK 11.7950 | +/–1% | –/+ 0.0 MEUR | ||||
Infra | 17.7 | Discounted cash flows | Terminal value | EV/EBITDA 14.6× | +/– 5% | +/– 1.2 MEUR |
Discount rate; market rate and risk premium | 13% | +/– 100 bps | –/+ 1.9 MEUR | |||
Credit | 5.9 | Discounted cash flows | Discount rate; market rate and risk premium | 10% | +/– 100 bps | –0.2 MEUR / value change based on a change in the discount rate is not booked |
Natural Capital | 2.9 | Valuation by an independent valuer | Wood prices | na | +/– 2.5% | +/– 0.3 MEUR |
Discount rate | 4% | +–0.3% | –/+ 0.9 MEUR | |||
Investments in funds-of-funds | 7.8 | Reports from PE fund management company | FX rate | EUR/USD 1.0389 | +/–1% | –/+ 0.1 MEUR |
Investments in external venture capital funds | 39.1 | Reports from PE fund management company |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Future rental cash inflows | Based on the actual location, type and quality of the properties and supported by the terms of any existing lease, other contracts or external evidence such as current market rents for similar properties; |
Discount rates | Reflecting current market assessments of the uncertainty in the amount and timing of cash flows; |
Estimated vacancy rates | Based on current and expected future market conditions after expiry of any current lease; |
Property operating expenses | Including necessary investments to maintain functionality of the property for its expected useful life; |
Capitalisation rates | Based on actual location size and quality of the properties and taking into account market data at the valuation date; |
Terminal value | Taking into account assumptions regarding maintenance costs , vacancy rates and market rents. |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
EUR | Note | 1 Jan–31 Dec 2025 | 1 Jan–31 Dec 2024 |
Revenue | 1 | 2,691,295.91 | 2,898,128.24 |
Other operating income | 2 | -83,700.15 | 63,999,271.42 |
Employee benefit expenses | 3 | -3,720,308.57 | -8,827,427.72 |
Depreciation | 4 | -29,113.65 | -62,388.62 |
Other operating expenses | 5 | -5,132,340.19 | -4,512,767.03 |
Operating loss | -6,274,166.65 | 53,494,816.29 | |
Finance income and costs | 6 | 13,823,603.93 | 12,757,898.29 |
Profit before appropriations and taxes | 7,549,437.28 | 66,252,714.58 | |
Appropriations | 7 | 14,133,300.00 | 2,163,690.00 |
Profit for the financial year | 21,682,737.28 | 68,416,404.58 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
EUR | Note | 31 December 2025 | 31 December 2024 |
ASSETS | |||
Non-current assets | |||
Tangible assets | 8 | 78,089.87 | 107,203.52 |
Investments | 9 | ||
Shares in subsidiaries | 203,604,466.15 | 182,491,544.71 | |
Investments in associated companies | 34,211.38 | 34,211.38 | |
Other investments | 8,588,544.59 | 10,578,562.96 | |
Other receivables | 5,157,846.28 | 6,878,811.92 | |
Investments total | 217,385,068.40 | 199,983,130.97 | |
Non-current assets, total | 217,463,158.27 | 200,090,334.49 | |
Current assets | |||
Short-term receivables | 10 | 41,162,819.97 | 22,073,008.19 |
Investments | 11 | 13,000,000.00 | 15,000,000.00 |
Cash and bank | 39,472,141.37 | 62,770,102.78 | |
Current assets, total | 93,634,961.34 | 99,843,110.97 | |
Total assets | 311,098,119.61 | 299,933,445.46 | |
EUR | Note | 31 December 2025 | 31 December 2024 |
SHAREHOLDERS’ EQUITY AND LIABILITIES | |||
Shareholders’ equity | 12 | ||
Share capital | 37,774,813.96 | 37,774,813.96 | |
Share premium account | 38,968,186.24 | 38,968,186.24 | |
Invested unrestricted shareholders’ equity | 18,119,799.89 | 18,119,799.89 | |
Retained earnings | 45,400,193.62 | 1,743,056.58 | |
Profit for the financial year | 21,682,737.28 | 68,416,404.58 | |
Shareholders’ equity, total | 161,945,730.99 | 165,022,261.25 | |
Liabilities | |||
Non-current liabilities | 13 | 101,516,499.62 | 101,291,772.47 |
Current liabilities | 14 | 47,635,889.00 | 33,619,411.74 |
Liabilities, total | 149,152,388.62 | 134,911,184.21 | |
Total shareholders’ equity and liabilities | 311,098,119.61 | 299,933,445.46 |
80 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
EUR | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Cash flow from operations | ||
Profit before extraordinary items | 7,549,437 | 66,252,715 |
Finance income and costs | -13,823,604 | -12,757,898 |
Adjustments to cash flow statement | ||
Depreciation, amortisation and impairment | 29,114 | 62,389 |
Gain on sale of subsidiary shares | 0 | -64,597,702 |
Change in net working capital | ||
Change in current assets, non-interest-bearing | 910,136 | 718,032 |
Change in current liabilities, non-interest-bearing | -241,255 | -565,740 |
Interest paid | -6,079,108 | -4,360,126 |
Interest received | 1,715,831 | 1,735,000 |
Dividends received | 13,282,087 | 19,510,040 |
Direct taxes paid | -6,389 | 0 |
Cash flow from operations | 2,946,967 | 5,996,710 |
Cash flow from investments | ||
Acquisition of subsidiaries | -4,712,107 | -8,701,014 |
Cash of a dissolved or merged subsidiary | 0 | 13,600 |
Investments in subsidiaries | -19,287,144 | -12,636,892 |
Sale of subsidiary shares | 0 | 64,790,745 |
Repayment of capital from subsidiaries | 2,959,453 | 389,282 |
0 | -10,883 | |
Investments in other placements, net | 4,032,018 | -13,996,433 |
Loan receivables granted | -1,295,763 | -1,872,827 |
Repayment of loan receivables | 3,107,846 | 4,727,626 |
Cash flow from investments | -15,195,697 | 32,703,204 |
EUR | 1.1.–31.12.2025 | 1.1.–31.12.2024 |
Cash flow from financing activities | ||
Repayment of long-term borrowings | 0 | 59,668,300 |
Dividends paid | 0 | -50,000,000 |
Change in group liabilities | 0 | 0 |
Group contributions received | -24,776,892 | -17,663,655 |
Change in group liabilities | 14,348,931 | 9,855,944 |
Cash flow from financing activities | -10,427,961 | 1,860,589 |
Change in cash and cash equivalents | -22,676,689 | 40,560,502 |
Cash and cash equivalents at beginning of year | 62,770,102 | 22,056,493 |
Translation difference | -621,272 | 153,107 |
Cash and cash equivalents at end of year | 39,472,140 | 62,770,102 |
81 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
82 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
EUR | 2025 | 2024 |
Sale of services | ||
Finland | 1,723,443 | 1,543,281 |
Foreign | 967,853 | 1,354,847 |
Total | 2,691,296 | 2,898,128 |
EUR | 2025 | 2024 |
Sale of services | -472,995 | 273,592 |
Finland | 389,282 | 63,724,518 |
Foreign | 13 | 1,162 |
Total | -83,700 | 63,999,272 |
EUR | 2025 | 2024 |
Salaries and wages | 2,999,149 | 7,672,327 |
Pension expenses | 621,444 | 1,053,578 |
Other personnel expenses | 99,716 | 101,523 |
Total | 3,720,309 | 8,827,428 |
Management remuneration | ||
Salaries and other remuneration of the CEO | ||
Pia Kåll | 440,201 | 438,858 |
Board members | 375,400 | 513,100 |
Average number of employees | 28 | 23 |
EUR | 2025 | 2024 |
Depreciation according to plan | ||
Other long-term expenditure | 0 | 6,886 |
Machinery and equipment | 29,114 | 55,502 |
Total | 29,114 | 62,389 |
EUR | 2025 | 2024 |
Other personnel expenses | 206,281 | 357,974 |
Office expenses | 200,165 | 250,454 |
Travelling and entertainment | 130,515 | 114,675 |
External services | 1,834,675 | 2,301,459 |
Internal services | 2,596,942 | 1,333,934 |
Other operating expenses | 163,762 | 154,272 |
Total | 5,132,340 | 4,512,767 |
Audit fees | ||
Audit | 106,780 | 199,296 |
Other services | 20,956 | 0 |
Total | 127,736 | 199,296 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
EUR | 2025 | 2024 |
Dividend income | ||
Group companies | 19,543,146 | 20,140,565 |
Total | 19,543,146 | 21,231,776 |
Other interest and finance income | ||
Group companies | 543,488 | 713,890 |
Others | 1,280,966 | 1,139,279 |
Total | 1,824,454 | 1,853,169 |
Interest and other finance costs | ||
Impairment of shares and interests | -315,104 | -2,780,858 |
Write-down of receivables | -49,751 | 98,981 |
Group companies | -462,213 | -593,629 |
Others | -6,716,928 | -5,960,330 |
Total | -7,543,996 | -9,235,836 |
Finance income and costs total | 13,823,604 | 12,757,898 |
EUR | 2025 | 2024 |
Group contributions received | 14,133,300 | 2,163,690 |
EUR | 2025 | 2024 |
Machinery and equipment | ||
Acquisition cost at 1 January | 1,346,957 | 1,336,073 |
Additions | 0 | 10,883 |
Acquisition cost at 31 December | 1,346,957 | 1,346,957 |
Accumulated depreciation at 1 January | -1,262,493 | -1,206,990 |
Depreciation for the financial period | -29,114 | -55,502 |
Accumulated depreciation at 31 December | -1,291,606 | -1,262,493 |
Book value on 31 December | 55,350 | 84,464 |
Other tangible assets | ||
Acquisition cost at 1 January | 22,739 | 22,739 |
Book value on 31 December | 22,739 | 22,739 |
Tangible assets total | 78,089 | 107,203 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
EUR | 2025 | 2024 |
Shares in subsidiaries | ||
Acquisition cost at 1 January | 182,491,544 | 126,199,336 |
Additions | 24,388,533 | 58,341,133 |
Disposals | -2,959,453 | -604,035 |
Impairments | -316,158 | -1,444,891 |
Acquisition cost at 31 December | 203,604,466 | 182,491,544 |
Shares in associated companies | ||
Acquisition cost at 1 January | 34,212 | 34,212 |
Acquisition cost at 31 December | 34,212 | 34,212 |
Shares, other | ||
Acquisition cost at 1 January | 10,578,563 | 10,593,627 |
Additions | 42,000 | 42,000 |
Disposals | -2,032,018 | -3,567 |
Impairment | 0 | -53,497 |
Acquisition cost at 31 December | 8,588,545 | 10,578,563 |
Other receivables | ||
Other loan receivables | 3,024,118 | 3,452,553 |
Accounts receivable | 2,133,729 | 3,426,259 |
Long-term receivables total | 5,157,846 | 6,878,812 |
Investments total | 217,385,069 | 199,983,131 |
EUR | 2025 | 2024 |
Receivables from Group companies | ||
Accounts receivable | 489,469 | 233,332 |
Loan receivables | 7,569,759 | 9,929,759 |
Other receivables | 29,286,409 | 9,283,984 |
Total | 37,345,637 | 19,447,075 |
Accounts receivable | 1,530,220 | 1,441,266 |
Loan receivables | 1,370,000 | 249,725 |
Other receivables | 321,126 | 203,932 |
Accrued income | 595,837 | 731,009 |
Short-term receivables total | 41,162,820 | 22,073,008 |
EUR | 2025 | 2024 |
Acquisition cost at 1 January | 15,000,000 | 1,000,000 |
Additions | 0 | 14,000,000 |
Disposals | -2,000 | 0 |
Acquisition cost at 31 December | 13,000,000 | 15,000,000 |
Investments, total | 13,000,000 | 15,000,000 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
EUR | 2025 | 2024 |
Share capital at 1 January | 37,774,814 | 771,587 |
Additions | 0 | 37,003,227 |
Share capital at 31 December | 37,774,814 | 37,774,814 |
Share premium account at 1 January | 38,968,186 | 38,968,186 |
Share premium account at 31 December | 38,968,186 | 38,968,186 |
Invested unrestricted shareholders’ equity at 1 January | 18,119,800 | 18,119,800 |
Invested unrestricted shareholders’ equity at 31 December | 18,119,800 | 18,119,800 |
Retained earnings at 1 January | 70,159,461 | 19,406,136 |
Dividend payment | -24,759,268 | -17,663,079 |
Retained earnings at 31 December | 45,400,194 | 1,743,057 |
Profit for the financial year | 21,682,737 | 68,416,405 |
Shareholders’ equity, total | 161,945,731 | 165,022,261 |
Retained earnings | 45,400,194 | 1,743,057 |
Profit for the financial year | 21,682,737 | 68,416,405 |
Invested unrestricted shareholders’ equity | 18,119,800 | 18,119,800 |
Total | 85,202,731 | 88,279,261 |
2025 | 2024 | |
Number of shares | Number of shares | |
Series B share (1 vote/share) | 176,878,210 | 176,878,210 |
EUR | 2025 | 2024 |
Senior bonds | 99,717,963 | 99,607,323 |
Other non-current liabilities | 1798.536 | 1684.449 |
Non-current liabilities total | 101,516,500 | 101,291,772 |
EUR | 2025 | 2024 |
Accounts payable | 183,302 | 155,727 |
Liabilities to Group companies | ||
Group account at OP Yrityspankki Plc | 37,062,562 | 18,982,130 |
Group account at Nordea Bank | 5,180,569 | 8,912,069 |
Accounts payable | 140,542 | 287,240 |
Other liabilities | 599,925 | 1,054 |
Accrued expenses | 118,187 | 115,023 |
Total | 43,101,785 | 28,297,517 |
0 | 0 | |
Other liabilities | 174,474 | 203,697 |
Accrued expenses | 4,176,328 | 4,962,471 |
Current liabilities total | 47635.889 | 33619.412 |
86 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
EUR | 2025 | 2024 |
Leasing agreements | ||
Operating lease commitments | ||
Within one year | 112,088 | 183,250 |
After one but not more than five years | 52,588 | 88,169 |
Total | 164,676 | 271,419 |
Other hire purchase commitments | ||
Within one year | 615,408 | 763,884 |
After one but not more than five years | 2,480,540 | 827,541 |
After five years | 2,367,807 | 0 |
Total | 5,463,755 | 1,591,425 |
Securities and other contingent liabilities | ||
Contingencies for own commitment | ||
Enterprise mortgages | 60,000,000 | 60,000,000 |
Investment commitments to other funds | 2,004,713 | 2,277,273 |
Other contingent liabilities | 1,038,292 | 1,024,014 |
Total | 63,043,005 | 63,301,287 |
Contingencies for subsidiaries’ commitments | ||
Investment commitments | 207,656 | 207,656 |
Total | 207,656 | 207,656 |
EUR | 2025 | 2024 |
Nominal amount of derivatives | ||
Foreign exchange forwards | 3,157,142 | 4,484,334 |
Total | 3,157,142 | 4,484,334 |
Fair value of derivatives | ||
Foreign exchange forwards | 19,861 | -76,832 |
Total | 19,861 | -76,832 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Joakim Frimodig | Mammu Kaario |
Chairman | |
Catarina Fagerholm | Ari Kaperi |
Eva Lindholm | Johan Bygge |
Pia Kåll | |
CEO |
88 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Key Audit Matter | How our audit addressed the Key Audit Matter | |
Valuation of non-liquid investments We refer to the accounting policies in the consolidated financial statements and Notes 18 and 32. The Group’s investment portfolio 31.12.2025 amounts to 178,6 million euros. The investment portfolio includes mainly investments to funds managed by CapMan group companies. Determination of the fair value of funds and direct investments to portfolio companies is executed using International Private Equity and Venture Capital valuation guidelines (IPEV) and IFRS and the fair values are based on estimated cash-flows or peer-group multiples. Fair value measurement includes subjective estimations by management, specifically in areas where fair value is based on a model-based valuation. Valuation techniques for private equity funds involve setting various assumptions regarding pricing factors. The use of different valuation techniques and assumptions could lead to different estimates of fair value. Valuation of non-liquid investments was determined to be a key audit matter and a significant risk of material misstatement referred to in EU Regulation No 537/2014 point (c) of Article 10(2). | Our audit procedures to address the risk of material misstatement relating to valuation of non-liquid investments included, among others: • Developing an understanding of the private equity, natural capital and real estate portfolios. • Reviewing the price of recent transactions and investments. • Assessing assumptions used in the valuations and obtaining an understanding that the valuation appropriately reflects the risks of the portfolios. • Comparing the assumptions against established policies and determining if they have been applied appropriately. • Reviewing and assessing the valuations determined by CapMan or other party. • Assessing whether the International Private Equity and Venture Capital Valuation Guidelines and valuation methodology of IFRS have been applied correctly. Our valuation specialists were involved in the audit. In addition, we assessed the adequacy of disclosures relating to the valuation of non-liquid investments. |
Key Audit Matter | How our audit addressed the Key Audit Matter | |
Valuation of goodwill We refer to the accounting policies in the consolidated financial statements and Note 15. The value of goodwill at the date of the financial statements 31.12.2025 amounted to 32,5 million euros representing 9,6 % of total assets and 16,7 % of equity. Valuation of goodwill was a key audit matter because the assessment process is complex and is based on numerous judgmental estimates and because the amount of goodwill is significant to the financial statements. Valuation of goodwill is based on management’s estimate about the value in use calculations of the cash generating units. There are a number of underlying assumptions used to determine the value in use, including development of revenue and profitability and the discount rate applied on cash flows. Estimated value in use of the cash generating units may vary significantly when the underlying assumptions are changed. Changes in above-mentioned individual assumptions may result in an impairment of goodwill. Valuation of goodwill was also a significant risk of material misstatement as defined by EU Regulation No 537/2014, point (c) of Article 10(2). | Our audit procedures to address the risk of material misstatement in respect of valuation of goodwill included among others: • Involvement of EY valuation specialists to assist us in evaluating methodologies, impairment calculations and underlying assumptions applied by the management in impairment testing. • Testing of the mathematical accuracy of the impairment calculations. • Comparing the key assumptions applied by management in impairment tests to approved strategic plans and forecasts, information available in external sources and our independently calculated industry averages such as weighted average cost of capital used in discounting the cashflows. • Assessment of the Group’s disclosures in respect of impairment testing. |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
CONTENTS | |||
General information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |||
Environmental information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |||
Social information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |||
Governance information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | |||
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
List of disclosure requirements | Page reference | |
ESRS 2 – General Disclosures | ||
BP-1 | General basis for preparation of sustainability statements | |
BP-2 | Disclosures in relation to specific circumstances | |
GOV-1 | The role of the administrative, management and supervisory bodies | |
GOV-2 | Information provided to and sustainability matters addressed by the undertaking’s administrative, management and supervisory bodies | |
GOV-3 | Integration of sustainability-related performance in incentive schemes | |
GOV-5 | Risk management and internal controls over sustainability reporting | |
IRO-1 | Description of the processes to identify and assess material impacts, risks and opportunities | |
IRO-2 | Disclosure requirements in ESRS covered by the undertaking’s sustainability statement | |
SBM-1 | Strategy, business model and value chain | |
SBM-2 | Interests and views of stakeholders | |
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
100 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Environmental | 1 | |||
Social | 2 | |||
Governance | ||||
Plant Life | ||||
6 | ||||
Waste | ||||
8 | Substances of concern | |||
10 | ||||
11 | ||||
12 | ||||
16 | ||||
18 | ||||
20 | ||||
21 | ||||
22 | ||||
26 | ||||
28 | ||||
101 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Total revenue by significant ESRS sectors | Revenue |
Oil and Gas | 0 |
Coal, Quarries and Mining | 0 |
Road Transport | 0 |
Agriculture, Farming and Fisheries | 0 |
Motor Vehicles | 0 |
Energy Production and Utilities | 0 |
Food and Beverages | 0 |
Textiles, Accessories, Footwear and Jewellery | 0 |
Revenue from coal, oil, gas, and fossil fuel | Revenue derived from sector |
Coal | 0 |
Oil | 0 |
Gas | 0 |
Fossil fuel | 0 |
102 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
List of disclosure requirements | Page reference | |
E1 – Climate change | ||
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business model | |
IRO-1 | Description of the processes to identify and assess material climate-related impacts, risks and opportunities | |
E1-1 | Transition plan for climate change mitigation | |
E1-2 | Policies related to climate change mitigation and adaptation | |
E1-3 | Actions and resources in relation to climate change policies | |
E1-4 | Targets related to climate change mitigation and adaptation | |
E1-6 | Gross scopes 1, 2, 3 and total GHG emissions | |
E1-9 | Anticipated financial effects from material physical and transition risks and potential climate-related opportunities | |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
106 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Policies adopted to manage material impacts, risks and opportunities related to climate change mitigation and adaptation | Description of the key contents of the policy | Description of the scope of the policy or exclusions | The most senior level in the undertaking’s organisation that is accountable for the implementation of the policy | If relevant, a reference to the third-party standards or initiatives the undertaking commits to respect through the implementation of the policy | If relevant, a description of the consideration given to the interests of key stakeholders in setting the policy |
CapMan’s Sustainable Investment Policy | CapMan's Sustainable Investment Policy outlines the integration of environmental, social, and governance (ESG) criteria into investment processes, detailing specific standards and commitments, such as adherence to the UN Global Compact and the Science Based Targets initiative. | The policy applies to all investment decisions and ownership practices of funds managed by CapMan AIFM Ltd, including real estate, infrastructure, natural capital, real asset debt. private equity, private debt, and wealth services. It excludes any investments that fall within restricted areas defined by CapMan. | The Management Group of CapMan Plc is accountable for the implementation of the policy and for addressing any non- compliance with or deviations from the policy. | CapMan commits to several third-party standards and initiatives, including the Principles for Responsible Investment, the UN Global Compact, the UN Guiding Principles on Business and Human Rights, and the Science Based Targets initiative. | The policy considers the interests of key stakeholders, including investors, portfolio companies, tenants, and local communities, by integrating their preferences and feedback into sustainability practices and reporting. |
Restriction list | CapMan's Restriction list outlines restricted investment areas, including controversial weapons, fossil fuels, gambling, and violations of international humanitarian law. | The policy applies to all new real estate lease contracts (from December 2023) and all new infrastructure private equity, and balance sheet investments (from December 2022). | The Management Group of CapMan Plc is accountable for the implementation of the policy and for addressing any non- compliance with or deviations from the Restriction list. | The policy aligns with international humanitarian law and standards regarding human rights, the environment, and anti- corruption. | The policy ensures that investments do not support activities harmful to society or the environment, reflecting the interests of investors, tenants, and local communities. |
CapMan’s Code of Conduct | CapMan's Code of Conduct establishes principles for decision-making and actions, emphasizing compliance with laws, ethical behaviour, responsible investment, anti- bribery, anti-corruption, and respect for human rights. | The Code applies to all CapMan employees and covers all business activities, ensuring that decisions and actions align with CapMan's values and ethical standards. | The Board of Directors of CapMan Plc is accountable for the implementation of the Code of Conduct. | The Code aligns with the UN Global Compact, the Principles for Responsible Investment, the UN Guiding Principles on Business and Human Rights, and other international standards. | The Code considers the interests of stakeholders by promoting fair dealing, transparency, and respect for human rights, ensuring that CapMan's operations do not adversely impact employees, investors, portfolio companies, and the broader community. |
CapMan’s Supplier Code of Conduct | CapMan’s Supplier Code of Conduct establishes principles and ethical standards of business behaviour that CapMan Plc expects of its business partners. | The Supplier Code of Conduct applies to CapMan’s Suppliers and the personnel employed or engaged by the Suppliers. | The Management Group of CapMan Plc is accountable for the implementation of the Supplier Code of Conduct and for addressing any non-compliance. | The Supplier Code of Conduct is based on CapMan’s Code of Conduct, and it sets out the general principles, rather than complete set of detailed rules that cover all situations | The Supplier Code of Conduct considers the interests of stakeholders by promoting fair dealing, transparency, and respect for human rights, ensuring that CapMan's supply chain dos not adversely impact the environment, its employees and the broader community. |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Key actions taken and planned to achieve climate- related policy objectives and targets | Key action taken in the reporting year or planned for the future | Decarbonisation lever | The scope of the key actions | The time horizons under which the undertaking intends to complete each key action |
CapMan Plc net-zero target | Action planned for the future | Target setting | CapMan operations and eligible investments | 2040 |
Travel policy | Action taken in the reporting year | Travel guidance | The scope covers all business-related travel for CapMan staff | 2032 |
Renewable electricity in operations | Action taken in the reporting year | Engaging with office locations owners to procure green electricity and purchasing Renewable Energy Certificates (REC). | The scope covers GHG scope 2, electricity consumption in CapMan’s offices | 2030 |
CapMan Real Estate net-zero climate target | Validated long-term targets by the SBTi | Target setting | Standing assets for in-use GHG, major renovation and new construction projects for upfront embodied carbon | 2035 for in-use GHG 2040 for upfront GHG |
Setting SBTs on portfolio company level | Action taken in the reporting year | Portfolio companies setting Science-based Targets | The scope covers GHG scope 3 Category 15 Investments, in accordance with the SBTi PE Guidance | 2032 |
Carbon removal from business-related travel emissions (flying) | Action taken in the reporting year | Removing carbon equalling the total GHG emissions from business related flying. | The scope covers GHG scope 3 Category 6, Business Travel emissions | 2025 |
Several energy efficiency measures in real estate assets, installation of on-site renewables and purchase of renewable energy | Action taken in the reporting year | Improving energy efficiency, increasing the amount of on-site generated renewable energy and the transition to fossil-free/ renewable energy | The scope covers GHG scope 3 Category 15 Investments, in accordance with the SBTi guidance | 2032, 2035 and 2040 |
Climate and Nature Transition Plan | Action taken in the reporting year | Roadmap towards transitioning operations, assets and investments to net zero GHG emissions and halting nature loss | CapMan operations and eligible investments | Annual progress update |
108 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
2021 | 2022 | 2023 | 2024 | 2025 | Target 2035 | |
Total (all property types, kgCO2e/sqm/y) | 15.5 | 14.4 | 11.1 | 9.7 | 6.5 | 1.4 |
110 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
2021-2023 (baseline) | 2025 | Target 2040 | |
New construction, residential, kgCO2e/sqm | 330.86 | 323.00 | 11.28 |
Major renovation, mixed, kgCO2e/sqm | 181.60 | 94.14 | 0.36 |
111 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
2025 | 2024 | |
Gross Scope 1 GHG emissions (tCO2eq) | 0 | 0 |
Gross location-based scope 2 GHG emissions (tCO2eq) | 70 | 97 |
Gross market-based scope 2 GHG emissions (tCO2eq) | 69 | 70 |
Total Gross indirect (scope 3) GHG emissions (tCO2eq) | 322,860 | 258,251 |
Purchased goods and services (scope 3, tCO2eq) | 1,521 | 1,475 |
Fuel and energy-related activities | ||
(not included in Scope 1 or scope 2) (scope 3, tCO2eq) | 23 | 32 |
Business traveling (scope 3, tCO2eq) | 428⁴ | 17,005 |
Employee commuting (scope 3, tCO2eq) | 67 | 77 |
Investments (scope 3, tCO2eq) | 320,8215 | 239,6625 |
Total GHG emissions (tCO2eq) | 322,929 | 258,321 |
Disaggregation Description | Type of disaggregation | Scope | GHG emissions (tonnes of CO2eq) |
Scope 2 emissions | Source and country | Scope 2 location-based emissions | 70 |
Scope 2 emissions | Source and country | Scope 2 market-based emissions | 69 |
Scope 3 emissions | Category | Scope 3 emissions | 322,860 |
112 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Scope 3 Categories | Reason(s) why scope 3 category is significant |
Purchased goods and services | Financial spend, Magnitude of estimated GHG emissions, Influence |
Fuel and energy-related activities (not included in scope 1 or scope 2) | Other, Financial spend |
Business traveling | Magnitude of estimated GHG emissions, Financial spend, Stakeholder views |
Employee commuting | Other |
Investments | Magnitude of estimated GHG emissions, Financial spend, Influence, Related transition risks and opportunities, Stakeholder views, Sector guidance |
Iso 140641 scope 3 Category | Scope 3 GHG emissions (metric tonnes of CO2eq) |
Indirect emissions by transport and distribution downstream | 0 |
Indirect emissions from purchased products | 1,521 |
Emissions from the use stage of the product | 0 |
Indirect emissions caused by services used by the organization | 0 |
Indirect emissions caused by employees commuting to work | 67 |
Indirect emissions caused by business travel | 428 |
Other indirect emissions | 320,821 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
List of disclosure requirements | Page reference | |
S1 – Own workforce | ||
SBM-3 | Material impacts, risks and opportunities and their interaction with strategy and business mode | |
S1-1 | Policies related to own workforce | |
S1-2 | Processes for engaging with own workers and workers’ representatives about impacts | |
S1-3 | Processes to remediate negative impacts and channels for own workers to raise concerns | |
S1-4 | Taking action on material impacts on own workforce, and approaches to mitigating material risks and pursuing material opportunities related to own workforce, and effectiveness of those actions | |
S1-5 | Targets related to managing material negative impacts, advancing positive impacts, and managing material risks and opportunities | |
S1-6 | Characteristics of the undertaking’s employees | |
S1-7 | Characteristics of non-employee workers in the undertaking’s own workforce | |
S1-9 | Diversity metrics | |
S1-10 | Adequate wages | |
S1-11 | Social protection | |
S1-13 | Training and skills development indicators | |
S1-15 | Work-life balance indicators | |
S1-16 | Remuneration metrics (pay gap and total remuneration) | |
S1-17 | Incidents, complaints and severe human rights impacts | |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
116 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
118 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Gender | Number of Employees |
Male | 147 |
Female | 91 |
Other | 0 |
Not reported | 0 |
Total | 238 |
Gender | Number of Employees |
Finland | 157 |
Sweden | 34 |
Other | 47 |
Total | 238 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Female | Male | Other | Not Disclosed | Total |
Number of employees | ||||
91 | 147 | 0 | 0 | 238 |
Number of permanent employees | ||||
87 | 134 | 0 | 0 | 221 |
Number of temporary employees | ||||
4 | 13 | 0 | 0 | 17 |
Number of non-guaranteed hours employees | ||||
0 | 0 | 0 | 0 | 0 |
Number of full-time employees | ||||
82 | 139 | 0 | 0 | 221 |
Number of part-time employees | ||||
9 | 8 | 0 | 0 | 17 |
Permanent employees | |||
Female | Male | Other | Not disclosed |
82,8 | 131,1 | 0 | 0 |
Temporary Employees | |||
Female | Male | Other | Not disclosed |
3,6 | 9,7 | 0 | 0 |
Non-guaranteed hours employees | |||
Female | Male | Other | Not disclosed |
0 | 0 | 0 | 0 |
Finland | Sweden | Other | Total |
Number of employees | |||
157 | 34 | 47 | 238 |
Number of permanent employees | |||
148 | 32 | 41 | 221 |
Number of temporary employees | |||
9 | 2 | 6 | 17 |
Number of non-guaranteed hours employees | |||
0 | 0 | 0 | 0 |
Number of full-time employees | |||
149 | 32 | 40 | 221 |
Number of part-time employees | |||
8 | 2 | 7 | 17 |
120 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Employee gender representation in top management | Number of employees in top management | % |
Female | 4 | 33 |
Male | 8 | 67 |
Non-Binary | 0 | 0 |
Information Not Available | 0 | 0 |
Total number of employees in top management | 12 |
Training and skills development metrics by gender | Percentage of employees who participated in regular performance and career development reviews | Average number of training hours (employees) | Percentage of non-employees who participated in regular performance and career development reviews | Average number of training hours (non-employees) |
Female | 100 % | 8 | 0 % | 0,5 |
Male | 100 % | 8 | 0 % | 0,5 |
Other | 0 % | 0 | 0 % | 0 |
No Information available | 0 % | 0 | 0 % | 0 |
Total | 100 % | 8 | 0 % | 0,5 |
Employee category | Percentage of employees who participated in regular performance and career | Average number of employees who participated in regular performance and career development reviews | Average number of training hours per employee |
Employees | 100 % | 239 | 8 |
Percentage of entitled employees that took family-related leave, by gender | Percentage of employees entitled to take family leave that took family leave |
Female | 10 % |
Male | 8 % |
Other | 0 % |
Not disclosed | 0 % |
121 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
Country / Segment | Employment Category | Gender Pay Gap (%) |
CapMan All | Permanent 11 | 31,5 |
Finland | Permanent | 32,1 |
Sweden | Permanent | 20,0 |
Investment Professional | Permanent | 17,6 |
Service Professional | Permanent | 25,9 |
Location | Number of Discrimination | Number of Discrimination | Total Incidents |
All CapMan locations; Finland, Sweden, Denmark, Norway, Luxembourg and UK. | 0 | 0 | 0 |
122 |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |
List of disclosure requirements | Page reference | |
G1 – Business Conduct | ||
GOV-1 | The role of the administrative, management and supervisory bodies | |
G1-1 | Business conduct policies and corporate culture | |
G1-2 | Management of relationships with suppliers | |
G1-3 | Prevention and detection of corruption and bribery | |
G1-4 | Incidents of corruption or bribery | |
G1-5 | Political influence and lobbying activities | |
REMUNERATION | REPORT OF THE BOARD OF DIRECTORS | FINANCIAL STATEMENTS |