Note | 2024 | 2023 | |
Fee and commission income | 2.1 | ||
Net income from securities transactions | 2.2 | ||
Income from equity investments | 2.3 | ||
Interest income | 2.4 | ||
Other operating income | 2.5 | ||
INCOME TOTAL | |||
Fee and commission expenses | 2.6 | - | - |
Interest expenses | 2.7 | - | - |
NET REVENUE | |||
| Administrative expenses | |||
Personnel expenses | 2.8 | - | - |
Other administrative expenses | 2.9 | - | - |
Depreciation and amortization on tangibleand intangible assets | 2.10 | - | - |
Other operating expenses | 2.11 | - | - |
Excpected credit losses on loans and other receivables | |||
Impairment losses on other financial assets | 2.12 | - | - |
Share of profit or loss of associates | 2.13 | - | |
OPERATING PROFIT/LOSS | |||
Income taxes | 2.14 | - | - |
PROFIT / LOSS FOR THE FINANCIAL YEAR | |||
Attributable to Minority interest | |||
Shareholders of parent company |
Note | 2024 | 2023 | |
| OTHER COMPREHENSIVE INCOME / LOSS | |||
| Items that are or may be reclassified subsequently to profit or loss | |||
Foreign currency translation differences - foreign operations | - | ||
Items that may not be reclassified subsequently to profit or loss | |||
Fair value change of financial instruments recognized in OCI | - | - | |
Deferred taxes | |||
Other comprehensive income/loss | - | ||
Other comprehensive income after taxes / loss for the year | - | ||
OTHER COMPREHENSIVE INCOME / LOSS FOR THE YEAR | |||
Attributable to Non-controlling interest | |||
Equity holders of parent company | |||
Earnings per share (EPS), fully diluted (EUR) | 2.15 | ||
Earnings per share (EPS), undiluted (EUR) |
ASSETS | Note | 31.12.2024 | 31.12.2023 |
Cash and equivalents | 3.1 | ||
Claims on credit institutions | 3.2 | ||
Claims on the public and public sector entities | 3.3 | ||
Debt securities | 3.4 | ||
Shares and participations | 3.5 | ||
Derivative contracts | 3.6 | ||
Shares and participations in associates | 3.7 | ||
Intangible assets and goodwill | 3.8 | ||
Property, plant and equipment | 3.9 | ||
Right-of-use assets | 3.10 | ||
Other assets | 3.11 | ||
Accrued income and prepayments | 3.12 | ||
Income tax receivables | 3.13 | ||
Deferred tax assets | 3.14 | ||
TOTAL ASSETS |
LIABILITIES AND EQUITY | Note | 31.12.2024 | 31.12.2023 |
| LIABILITIES | |||
Liabilities to credit institutions and central banks | 3.15 | ||
Debt securities issued to the public | 3.16 | ||
Derivative contracts and other liabilities held for trading | 3.17 | ||
Other liabilities | 3.18 | ||
Accrued expenses and deferred income | 3.19 | ||
Income tax liability | 3.20 | ||
Deferred tax liabilities | 3.21 | ||
TOTAL LIABILITIES | |||
| EQUITY | |||
Share capital | |||
Fund of invested non-restricted equity | |||
Fair value reserve | - | - | |
Translation difference | - | - | |
Retained earnings | |||
Non-controlling interest | |||
TOTAL EQUITY | 3.22 | ||
TOTAL LIABILITIES AND EQUITY |
2024 | 2023 | |
| Operating activities | ||
Operating profit | ||
Adjustment for items not included in cash flow | - | |
Income taxes paid | - | - |
Cash flow from operating activities before changes in operating | ||
Changes in operating asset | ||
Changes in operating liabilities | - | - |
Cash flow from operating activities | ||
| Investing activities | ||
Acquisition of subsidiaries | - | |
Dividends and changes in associated companies | ||
Change in intangible asset | - | - |
Change in property. plant and equipment | - | |
Cash flow from investing activities | - | - |
| Financing activities | ||
Change in Loans from credit institutions | ||
Dividends paid | - | - |
Dividends paid to NCI | - | - |
Payments of loan/IFRS 16 Right of use asset | - | - |
Cash flow from financing activities | - | - |
Cash and cash equivalents at the beginning of period | ||
Cash received and deducted in mergers and acquisitions | ||
Cash and cash equivalents at the end of period | ||
Change |
| Equity attributable | ||||||||
| Fair value | Translation | Fund of invested | Retained | to the owners | Non-controlling | |||
| Share Capital | reserve | difference | unrestricted equity | earnings | of parent entity | interest | Total equity | |
Equity 31.12.2022 | - | - | ||||||
Translation difference | - | - | - | |||||
Profit/loss for the period | ||||||||
Distributions | - | - | - | - | - | |||
Fair value adjustment of Alisa Bank Plc shares | - | - | - | |||||
Other changes | - | - | - | - | ||||
Equity 31.12.2023 | - | - | ||||||
Translation difference | ||||||||
Profit/loss for the period | ||||||||
Distributions | - | - | - | - | ||||
Transactions with non-controlling interests | - | |||||||
Fair value adjustment of Alisa Bank Plc shares | - | - | - | |||||
Other changes | - | - | ||||||
Equity 31.12.2024 | - | - |
| 2.1. FEE AND COMMISSION INCOME | ||
2024 | 2023 | |
Credit related fees and commissions | 0.0 | 0.0 |
Income from payment transactions | 0.0 | 0.0 |
Insurance brokerage | 0.4 | 0.5 |
Advisory services | 11.6 | 16.7 |
Securities brokerage | 5.7 | 6.0 |
Securities issue | - | 0.0 |
Mutual funds | 84.4 | 70.8 |
Asset management | 6.8 | 6.5 |
Custody services | 0.6 | 0.3 |
Other operations | 1.6 | 1.9 |
Commission income, total | 111.3 | 102.9 |
| 2.2. NET INCOME FROM SECURITIES TRANSACTIONS | Gains and | Changes in | ||
| 2024 | losses on sales | fair value | Other items | Total |
Debt securities | 0.5 | - | - | 0.5 |
Shares and derivative contracts | - | 0.2 | 0.2 | |
Net income from securities transactions, total | 0.5 | 0.2 | - | 0.7 |
Net income from foreign exchange operations | 0.9 | -0.5 | 0.3 | |
| Net income from securities transactions and foreign | ||||
exchange operations, total | 1.4 | -0.4 | - | 1.1 |
| 2023 | ||||
Debt securities | 0.0 | 0.0 | - | 0.0 |
Shares and derivative contracts | 0.2 | 1.9 | - | 2.1 |
Net income from securities transactions, total | 0.2 | 1.9 | - | 2.1 |
Net income from foreign exchange operations | 0.6 | 0.3 | - | 0.9 |
| Net income from securities transactions and foreign | ||||
exchange operations, total | 0.8 | 2.3 | - | 3.0 |
| 2.3. INCOME FROM EQUITY INVESTMENTS | ||
2024 | 2023 | |
Dividends from financial assets valued at fair value | 0.1 | 0.1 |
Dividends from associated companies | - | - |
Income from equity investments, total | 0.1 | 0.1 |
| 2.4. INTEREST INCOME | ||
2024 | 2023 | |
Debt securities | 0.2 | 0.2 |
Claims on credit institutions | 8.9 | 7.4 |
Claims on the public and public sector entities | 0.6 | 1.2 |
Other interest income | 0.0 | 0.1 |
Interest income, total | 9.8 | 8.8 |
| 2.5. OTHER OPERATING INCOME | ||
2024 | 2023 | |
Rental income | - | 0.0 |
Gain on sale of subsidiaries | 13.8 | - |
Other income | 0.6 | 0.8 |
Other operating income, total | 14.3 | 0.8 |
| 2.6. FEE AND COMMISSION EXPENSES | ||
2024 | 2023 | |
Trading fees paid to stock exchanges | -0.1 | -0.2 |
Other commission expenses | -4.8 | -2.7 |
Commission expenses, total | -5.0 | -2.9 |
| 2.7. INTEREST EXPENSES | ||
2024 | 2023 | |
Liabilities to the public, public sector entities and credit institutions | -0.2 | -0.0 |
Debt securities issued to the public | -4.7 | -4.0 |
Other interest expenses | -0.0 | -0.0 |
Interest expenses, total | -4.8 | -4.1 |
| 2.8. PERSONNEL EXPENSES | ||
2024 | 2023 | |
Wages and salaries | -32.8 | -33.1 |
| Social security costs | ||
Pension expenses | -4.8 | -5.0 |
Other social security costs | -1.6 | -1.7 |
Equity-settled share options | -1.1 | -1.3 |
Employee benefits, total | -40.4 | -41.0 |
| 2.8.1. PERSONNEL COUNT | ||
2024 | 2023 | |
Number of personnel during the period, average | 315 | 354 |
Number of personnel at the end of the period | 305 | 354 |
| Employees by business segment at the end of the period | ||
Wealth Management and Investor Clients | 222 | 218 |
Advisory and Corporate Clients | 32 | 87 |
Group Operations | 51 | 49 |
Total | 305 | 354 |
| Employees by geographic market at the end of the period | ||
Finland | 280 | 332 |
Sweden | 23 | 20 |
Arab Emirates | 2 | 2 |
Total | 305 | 354 |
| 2.8.2. SHARE BASED INCENTIVES DURING THE REPORTING PERIOD 1.1.2024 - 31.12.2024 | ||||||||
| Performance Share | Performance Share | Performance Share | ||||||
Plan | Restricted Shares | Plan 2021-2025 | PSP 2022 | Plan 2023-2025 | Plan 2023-2026 | TOTAL | ||
| Restricted Share Plan | Restricted Share Plan | Restricted Share Plan | Performance Period | Performance Period | Performance Period | |||
| Instrument | 2018 | 2019 | 2021 | 2021-2025 | PSP 2022 | 01/2023-06/2026 | 09/2023-12/2026 | TOT/WA |
Type | SHARE | |||||||
Initial amount, pcs | 233,000 | 350,000 | 118,000 | 120,000 | 78,000 | 100,000 | 520,000 | 1,519,000 |
Initial allocation date | 8.6.2018 | 14.6.2019 | 12.2.2021 | 12.2.2021 | 21.4.2022 | 7.3.2023 | 14.9.2023 | |
End of restriction period | 30.6.2022 / 30.6.2023 | 30.6.2024 | 8.2.2026 * | 1.6.2023 / 1.6.2024 / 1.6.2025 | 30.11.2026 | 31.12.2029 | ||
| / 30.6.2024 | ||||||||
Maximum contractual life, yrs | 5.1 | 5.0 | 5.0 | - | 3.1 | 3.7 | 6.3 | 5.3 |
Remaining contractual life, yrs | 0.0 | 0.0 | 2.1 | - | 0.42 / 1.42 / 2.42 | 2.9 | 6.0 | 2.7 |
Number of persons at the end of the reporting year | 0 | 0 | 20 | 2 | 6 | 5 | 31 | |
Payment method | Cash & Equity | Cash & Equity | Cash & Equity | Cash & Equity | Cash & Equity | Cash & Equity | Cash & Equity |
| Restricted Share Plan | Restricted Share Plan | Restricted Share Plan | Performance Period | Performance Period | Performance Period | Performance Period | Performance Period | ||
| Changes during the period | 2018 | 2019 | 2021 | 2021-2025 | 2022-2023 | 2023-2024 | 01/2023-06/2026 | 09/2023-12/2026 | Total |
| 1.1.2023 | |||||||||
Outstanding at the beginning of the reporting period, pcs | 68,673 | 350,000 | 106,000 | 120,000 | 26,000 | 26,000 | 100,000 | 505,000 | 1,301,673 |
| Changes during the period | |||||||||
Granted | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Forfeited | 0 | 0 | 0 | 0 | 0 | 0 | 20,000 | 0 | 20,000 |
Invalidated during the period | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Excercised | 68,673 | 350,000 | 0 | 0 | 0 | 0 | 0 | 0 | 418,673 |
Expired | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 31.12.2023 | |||||||||
Excercised at the end of the period | 137,346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 187,346 |
Outstanding at the end of the period | 0 | 0 | 106,000 | 120,000 | 26,000 | 26,000 | 80,000 | 505,000 | 863,000 |
| 2.9. OTHER ADMINISTRATIVE EXPENSES | ||
2024 | 2023 | |
Office expenses | -1.7 | -1.6 |
IT and infosystems | -10.8 | -9.3 |
Business expenses | -1.4 | -1.3 |
Travel expenses | -1.1 | -0.8 |
Car costs | -0.1 | -0.1 |
Other HR related expenses | -1.7 | -1.4 |
Marketing expenses | -1.3 | -1.3 |
Banking and custodian expenses | -1.0 | -1.0 |
External services | -3.1 | -4.1 |
Other administrative expenses, total | -22.2 | -21.0 |
| 2.10. DEPRECIATION AND AMORTIZATION ON TANGIBLE AND INTANGIBLE ASSETS | ||
2024 | 2023 | |
Applications and software | -0.7 | -2.3 |
Other intangible assets | -0.2 | 0.0 |
Leasehold improvements | - | 0.0 |
Assets acquired under finance leases | -0.1 | -0.2 |
Right-of-Use assets | -2.6 | -2.1 |
Equipment and furniture | -0.1 | -0.2 |
Impairment of goodwill | - | |
Depreciation, amortization and impaiment losses, total | -3.8 | -4.8 |
| 2.11. OTHER OPERATING EXPENSES | ||
2024 | 2023 | |
Supervision expenses | -0.9 | -1.3 |
Rental expenses | -0.1 | -0.1 |
Other expenses | -0.2 | -0.3 |
Other operating expenses, total | -1.2 | -1.6 |
| 2.12. EXPECTED CREDIT LOSSES ON LOANS AND OTHER RECEIVABLES | ||
2024 | 2023 | |
| Claims on the public and public sector entities | ||
Expected credit losses on group level | 0.0 | 0.0 |
Expected credit losses individual | 0.0 | 0.0 |
Guarantees and other off-balance sheet commitments | 0.0 | 0.0 |
Sales receivables | 0.0 | 0.0 |
Realised loan losses | 0.1 | 0.0 |
Impairment losses on other financial assets | -0.6 | -0.8 |
Impairment losses, total | -0.5 | -0.8 |
| VALUATION PARAMETERS FOR INSTRUMENTS GRANTED DURING PERIOD | |
Share price at grant, € | - |
Share price at reporting period end, € | - |
Expected dividends, € | - |
Fair value Decenber 31, 2024, € | - |
| EFFECT OF SHARE-BASED INCENTIVES ON THE RESULT AND FINANCIAL POSITION DURING THE PERIOD | |
Expenses for the financial year, share-based payments, equity-settled, € | 1,137,479 |
Future cash payment to be paid to the tax authorities from share-based payments, estimated at the end of the period, € | 4,571,875 |
| 2.14. INCOME TAXES | ||
2024 | 2023 | |
Current tax expense | -8.3 | -8.4 |
Taxes from previous years | -0.0 | 0.2 |
Deferred taxes | 0.1 | -0.0 |
Other taxes | 0.0 | 0.0 |
Income taxes, total | -8.2 | -8.2 |
| 2.14.1. RECONCILIATION BETWEEN THE INCOME TAX EXPENSE RECOGNIZED IN THE INCOME STATEMENT AND THE | ||
| TAXES CALCULATED USING THE PARENT COMPANY’S DOMESTIC TAX RATE. | ||
2024 | 2023 | |
Profit/loss before taxes, Finland | 49.9 | 40.9 |
Profit/loss before taxes, other countries | 8.3 | -0.7 |
Profit/loss before taxes, total | 58.2 | 40.2 |
Tax at domestic tax rate | -11.6 | -8.0 |
Effect of foreign subsidiaries' differing tax rates | 0.9 | -0.1 |
| Tax at source paid abroad | ||
Income not subject to tax | 2.8 | 0.2 |
Expenses not deductible for tax purposes | -0.1 | -0.5 |
Taxes from previous years | -0.0 | 0.2 |
Other change | 0.1 | |
Unrecognised tax assets on previous years' losses | -0.1 | 0.0 |
Other taxes | -0.2 | -0.0 |
Income tax charge in the consolidated income statement | -8.2 | -8.2 |
| 2.15. EARNINGS PER SHARE (EPS) | ||
2024 | 2023 | |
Profit for the year attributable to shareholders in Evli Bank Plc | 44.6 | 28.8 |
Avarage number of A-shares | 14,405,812 | 14,455,480 |
Avarage number of B-shares | 12,079,087 | 11,924,621 |
| Share and option rights for share-based incentive programs | 1.69 | 1.09 |
Own shares | 859,000 | 883,000 |
Comprehensive income attributable to shareholders in Evli Bank Plc | 1.63 | 1.05 |
| 2.13. SHARE OF PROFIT OR LOSS OF ASSOCIATES | ||
2024 | 2023 | |
Northern Horizon Capital A/S | 0.0 | 0.7 |
Allshares Ltd | -0.5 | - |
| 3.1. CASH AND EQUIVALENTS | ||
2024 | 2023 | |
Petty cash | - | - |
Other | - | 0.0 |
Cash and cash equivalents total | - | 0.0 |
| 3.2. CLAIMS ON CREDIT INSTITUTIONS | ||
2024 | 2023 | |
| Repayable on demand | ||
Domestic credit institutions | 123.7 | 121.3 |
Foreign credit institutions | 5.2 | 0.5 |
| Repayable on demand, total | 128.9 | 121.8 |
| Other than repayable on demand | ||
| Domestic credit institutions | 0.3 | 0.3 |
| Foreign credit institutions | 2.1 | 3.9 |
| Other than repayable on demand, total | 2.3 | 4.2 |
| Claims on credit institutions, total | 131.2 | 126.0 |
| 3.3. CLAIMS ON THE PUBLIC AND PUBLIC SECTOR ENTITIES | ||
2024 | 2023 | |
Enterprises and housing associations | 4.4 | 7.2 |
Financial and insurance corporations | 0.3 | 0.3 |
Households | 5.0 | 8.3 |
Foreign countries | 1.0 | 3.5 |
Claims on the public and public sector entities by sector, total | 10.8 | 19.2 |
| 3.4. DEBT SECURITIES | ||
2024 | 2023 | |
Publicly quoted | - | - |
| Others | ||
Bonds issued by banks | 2.0 | 2.0 |
Other debt securities | 1.3 | 0.0 |
Debt securities, total | 3.3 | 2.0 |
| 3.5. SHARES AND PARTICIPATIONS | ||
2024 | 2023 | |
| Publicly quoted | ||
Held for trading | 0.0 | 0.9 |
Other | 30.5 | 28.6 |
Publicly quoted, total | 30.5 | 29.6 |
| Others | ||
Held for trading | - | - |
Other | 11.6 | 13.0 |
Others, total | 11.6 | 13.0 |
Shares and participations, total | 42.0 | 42.5 |
| Overall effect of risks associated with derivative contracts | ||||||
| Nominal value of underlying, gross | ||||||
2024 | Remaining maturity | |||||
Less than 1 year | 1-5 years | 5-15 years | Fair value (+/-) | ASSETS | LIABILITIES | |
| Held for trading | ||||||
Interest rate swaps | 1.4 | 6.2 | -0.4 | -0.1 | 7.1 | 7.1 |
| Futures | ||||||
| Options bought | ||||||
| Options sold | ||||||
| Currency-linked derivatives | ||||||
Held for trading, total | 1.4 | 6.2 | -0.4 | -0.1 | 7.1 | 7.1 |
| Overall effect of risks associated with derivative contracts | ||||||
| Nominal value of underlying, gross | ||||||
2023 | Remaining maturity | |||||
Less than 1 year | 1-5 years | 5-15 years | Fair value (+/-) | ASSETS | LIABILITIES | |
| Held for trading | ||||||
Interest rate swaps | 0.1 | 5.7 | 0.2 | -0.1 | 5.9 | 6.0 |
Futures | - | - | - | - | - | - |
Options bought | - | - | - | - | - | - |
Options sold | - | - | - | - | - | - |
Currency-linked derivatives | - | - | - | - | - | - |
Held for trading, total | 0.1 | 5.7 | 0.2 | -0.1 | 5.9 | 6.0 |
| 3.7. SHARES AND PARTICIPATIONS IN ASSOCIATES AND JOINT VENTURES | ||
2024 | 2023 | |
At the beginning of the period | 5.2 | 5.7 |
Share of profit/loss | -0.5 | 0.7 |
Additions | 20.3 | 0.1 |
Disposals | -1.0 | -1.2 |
At the end of the period | 24.0 | 5.2 |
| 3.8. INTANGIBLE ASSETS AND GOODWILL | ||
Goodwill | 2024 | 2023 |
Cost at 1.1. | 46.1 | 46.1 |
Increases/Decreases | -3.2 | -0.0 |
Cost at 31.12. | 42.9 | 46.1 |
Accumulated depreciation at 1.1. | 0.0 | 0.0 |
| Impairment losses for the period | ||
Accumulated depreciation at 31.12. | 0.0 | 0.0 |
Book value at 31.12. | 42.9 | 46.1 |
Software or projects in progress | 2024 | 2023 |
Cost at 1.1. | - | - |
Increases/Decreases | - | - |
Cost at 31.12. | - | - |
Book value at 31.12. | - | - |
Applications and software | 2024 | 2023 |
Cost at 1.1. | 27.4 | 26.1 |
Increases/Decreases | 0.7 | 1.4 |
Cost at 31.12. | 24.0 | 27.4 |
Accumulated amortisation and impairment losses at 1.1. | -24.9 | -22.6 |
Amortisation for the period | -0.7 | -2.3 |
Accumulated amortisation and impairment losses at 31.12. | -23.0 | -24.9 |
Book value at 31.12. | 0.9 | 2.5 |
Other intangible assets | 2024 | 2023 |
Cost at 1.1. | 7.1 | 7.1 |
Increases/Decreases | 0.5 | - |
Cost at 31.12. | 7.6 | 7.1 |
Accumulated amortisation and impairment losses at 1.1. | -7.1 | -7.1 |
Amortisation for the period | 0.2 | - |
Accumulated amortisation and impairment losses at 31.12. | -6.9 | -7.1 |
Book value at 31.12. | 0.7 | - |
| The most significant “Other intangible assets” are client relationships. | ||
Book value of intangible assets at 31.12. | 44.6 | 49.6 |
Intangible assets, total at 31.12. | 44.6 | 49.6 |
2024 | Wealth Management and Investor clients |
Goodwill, EUR million | 42.9 |
Assumption of growth in turnover | 4% |
Assumption of growth in costs | 3% |
Discount rate | 13.5% |
Terminal growth rate | 2% |
| 3.9. PROPERTY, PLANT AND EQUIPMENT | ||
2024 | 2023 | |
| Equipment and furniture | ||
Cost at 1.1. | 2.2 | 2.1 |
Exchange difference | -0.0 | -0.0 |
Increases/Decreases | 0.2 | 0.0 |
Cost at 31.12. | 2.3 | 2.2 |
Accumulated amortisation and impairment losses at 1.1. | -1.8 | -1.8 |
Translation difference from depreciation for the period | 0.0 | 0.0 |
Amortisation for the period | -0.1 | 0.1 |
Accumulated amortisation and impairment losses at 31.12. | -1.8 | -1.8 |
Book value at 31.12. | 0.5 | 0.4 |
| Leasehold improvements | ||
| Cost at 1.1. | ||
Cost at 31.12. | 1.4 | 1.4 |
Accumulated depreciation at 1.1. | 1.4 | 1.4 |
Depreciation for the period | -1.4 | -1.4 |
Accumulated depreciation at 31.12. | 0.0 | 0.0 |
Book value at 31.12. | -1.4 | -1.4 |
Book value at 31.12. | - | - |
| Other tangible assets | ||
Cost at 1.1. | 0.6 | 0.6 |
Cost at 31.12. | 0.6 | 0.6 |
Book value at 31.12. | 0.6 | 0.6 |
Property, plant and equipment, total at 31.12. | 1.1 | 1.1 |
Book value of tangible assets at 31.12. | 1.1 | 1.1 |
| 3.10. RIGHT OF USE ASSETS | ||
2024 | 2023 | |
Right of use assets at the beginning of the period | 11.3 | 12.9 |
Additions | 0.8 | 0.5 |
Disposals | - | - |
Depreciations | -2.6 | -2.1 |
Right of use assets at the end of the period | 9.6 | 11.3 |
| 3.11. OTHER ASSETS | ||
2024 | 2023 | |
Securities sale receivables | 0.5 | 1.2 |
Commission receivables | 30.8 | 30.3 |
Securities broking receivables | 47.9 | 42.9 |
Other receivables | 0.0 | 0.0 |
Other assets total | 79.3 | 74.4 |
| 3.12. ACCRUED INCOME AND PREPAYMENTS | ||
2024 | 2023 | |
Interest | 0.4 | 0.2 |
Staff-related | 0.1 | 0.1 |
Other items | 3.0 | 3.0 |
Accrued income and prepayments total | 3.4 | 3.4 |
| 3.13. INCOME TAX RECEIVABLES | ||
2024 | 2023 | |
Income tax receivables | 1.6 | 1.3 |
| 3.14. DEFERRED TAX ASSETS | ||
2024 | 2023 | |
| Tax assets | ||
Due to timing differences | 3.2 | 3.4 |
Other temporary differences | - | |
From tax losses carried forward | 0.4 | 0.3 |
Deferred taxes total | 3.7 | 3.6 |
| 3.17. DERIVATIVE CONTRACTS AND OTHER LIABILITIES HELD FOR TRADING | ||
2024 | 2023 | |
Derivative contracts | 7.1 | 6.0 |
Due to short selling of shares | - | - |
Derivative contracts and other liabilities held for trading, total | 7.1 | 6.0 |
| 3.18. OTHER LIABILITIES | ||
2024 | 2023 | |
Securities broking liabilities | 48.1 | 42.8 |
Securities purchase liabilities | 1.2 | - |
Finance lease payables | - | 0.1 |
Right-of-use liability | 9.6 | 11.3 |
Income tax payable | 0.1 | 0.1 |
Personnel related | 0.8 | 0.9 |
Other short-term liabilities | 4.7 | 5.8 |
VAT payable | 0.3 | 0.7 |
Other liabilities, total | 64.7 | 61.8 |
| 3.19. ACCRUED EXPENSES AND DEFERRED INCOME | ||
2024 | 2023 | |
Interest | 0,0 | 0.1 |
Personnel related | 14.3 | 15.7 |
Other accrued expenses | 13.4 | 11.6 |
Accrued expenses and deferred income, total | 27.7 | 27.3 |
| 3.15. LIABILITIES TO CREDIT INSTITUTIONS, CENTRAL BANKS AND PUBLIC | ||
2024 | 2023 | |
| Credit institutions | ||
| Other than repayable on demand, credit institutions | 6.0 | 3.4 |
| Other than repayable on demand, public | - | - |
| Liabilities to credit institutions and public, total | 6.0 | 3.4 |
| 3.16. DEBT SECURITIES ISSUED TO THE PUBLIC | ||
2024 | 2023 | |
| Certificate of deposits | - | - |
| Bonds | 99.4 | 106.7 |
| Debt securities issued to the public, total | 99.4 | 106.7 |
| 3.16.1. CHANGES IN BONDS ISSUED TO THE PUBLIC | ||
2024 | 2023 | |
| Issues | 39.0 | 34.1 |
| Repurchases | 32.5 | 33.7 |
| 3.20. INCOME TAX LIABILITY | ||
2024 | 2023 | |
Direct income tax liability | 3.0 | 2.4 |
| 3.21. DEFERRED TAX LIABILITIES | ||
2024 | 2023 | |
Due to timing differences | 0.0 | 0.0 |
Deferred tax liability, total | 0.0 | 0.0 |
| 3.22. SHARE CAPITAL | Unrestricted | ||||
| Share capital, | equityfund, | ||||
2024 | A-shares | B-shares | Shares total | M€ | M€ |
At the beginning of period 1.1. | 14,425,812 | 12,059,087 | 26,484,899 | 53.7 | 17.5 |
Additions | - | 20,000 | 20,000 | - | |
Decreases | -20,000 | - | -20,000 | - | -1.5 |
At the end of period 31.12. | 14,405,812 | 12,079,087 | 26,484,899 | 53.7 | 15.9 |
| 2023 | |||||
At the beginning of period 1.4. | 14,485,148 | 11,790,154 | 26,275,302 | 53.7 | 26.6 |
Additions | - | 268,933 | 268,933 | - | - |
Decreases | -59,336 | - | -59,336 | - | -9.2 |
At the end of period 31.12. | 14,425,812 | 12,059,087 | 26,484,899 | 53.7 | 17.5 |
| 4.1. BREAKDOWN OF OFF-BALANCE SHEET COMMITMENTS | ||
2024 | 2023 | |
Investment commitments | 2.7 | 2.8 |
Unused credit facilities | 0.5 | 2.6 |
Business mortgages | - | - |
| 5.1. SEGMENT INCOME STATEMENT | ||||||||||
2024 | 2023 | |||||||||
| Wealth | Advisory | Wealth | Advisory | |||||||
| Management and | and Corporate | Group | Management and | and Corporate | Group | |||||
| Investor Clients | Clients | Operations | Unallocated | Group | Investor Clients | Clients | Operations | Unallocated | Group | |
| REVENUE | ||||||||||
Net Interest Income | 0.0 | 0.0 | 4.9 | 0.0 | 4.9 | 0.0 | 0.0 | 4.8 | 0.0 | 4.8 |
Commission income and expense. net | 96.4 | 9.9 | 0.0 | 0.0 | 106.3 | 84.2 | 15.8 | 0.0 | 0.0 | 100.0 |
Net income from securities transactions and foreign exchange dealing | 0.0 | 0.0 | 1.2 | 0.0 | 1.2 | 0.0 | 0.0 | 3.2 | 0.0 | 3.2 |
Other operating income | 0.0 | 0.0 | 14.3 | 0.0 | 14.3 | 0.0 | 0.0 | 0.8 | 0.0 | 0.8 |
External sales | 96.4 | 9.9 | 20.5 | 0.0 | 126.8 | 84.2 | 15.8 | 8.7 | 0.0 | 108.7 |
Inter-segment sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Total revenue | 96.4 | 9.9 | 20.5 | 0.0 | 126.8 | 84.2 | 15.8 | 8.7 | 0.0 | 108.7 |
| Timing of revenue recognition | ||||||||||
Over time | 81.9 | 2.9 | 0.0 | 0.0 | 84.8 | 7 7.4 | 8.1 | 0.0 | 0.0 | 85.6 |
At a point of time | 14.5 | 7.0 | 0.0 | 0.0 | 21.5 | 6.8 | 7.6 | 0.0 | 0.0 | 14.4 |
| RESULT | ||||||||||
Segment operating expenses | -45.7 | -5.1 | -13.1 | 0.0 | -63.8 | -39.3 | -10.8 | -13.6 | 0.0 | -63.6 |
Business units operating profit before depreciations and Group allocations | 50.8 | 4.8 | 7.4 | 0.0 | 63.0 | 44.9 | 5.0 | -4.9 | 0.0 | 45.1 |
Depreciation. amortisation and write-down | -1.0 | -0.4 | -2.4 | 0.0 | -3.8 | -1.6 | -0.5 | -2.7 | 0.0 | -4.8 |
Impairment losses on loans and other receivables | 0.0 | 0.0 | -0.5 | 0.0 | -0.5 | 0.0 | 0.0 | -0.7 | 0.0 | -0.7 |
Share of profits (losses) of associates | 0.0 | 0.0 | -0.5 | 0.0 | -0.5 | 0.0 | 0.0 | 0.7 | 0.0 | 0.7 |
Business units operating profit before Group allocations | 49.7 | 4.4 | 3.9 | 0.0 | 58.1 | 43.4 | 4.5 | -7.7 | 0.0 | 40.2 |
Allocated corporate expenses | -9.9 | -1.1 | 11.0 | 0.0 | 0.0 | -10.4 | -1.8 | 12.2 | 0.0 | 0.0 |
Operating profit including Group allocations | 39.8 | 3.3 | 15.0 | 0.0 | 58.1 | 33.0 | 2.7 | 4.5 | 0.0 | 40.2 |
Income taxes | 0.0 | 0.0 | 0.0 | -8.2 | -8.2 | 0.0 | 0.0 | 0.0 | -8.2 | -8.2 |
Segment profit/loss after taxes | 39.8 | 3.3 | 15.0 | -8.2 | 49.9 | 33.0 | 2.7 | 4.5 | -8.2 | 32.0 |
| 5.2. GEOGRAPHICAL REVENUES | ||
2024 | 2023 | |
Finland | 111.6 | 103.5 |
Sweden | 9.5 | 4.1 |
Other countries | 5.6 | 1.2 |
Total | 126.8 | 108.7 |
| 6.1.1. MINIMUM CAPITAL REQUIREMENT FROM MARKET RISK | Original exposure | Risk-weighted |
| value | exposure value | |
| Trading book | ||
Equity instruments | 0.0 | 0.0 |
Total | 0.0 | 0.0 |
| 6.1.2. ASSETS AND LIABILITIES IN DOMESTIC AND FOREIGN CURRENCIES | |||
| Domestic | Foreign | ||
| 2024 | currency | currency | Total |
| Assets | |||
| Financial assets at amortized cost | |||
Cash and cash equivalents | - | - | - |
Claims on credit institutions | 120.1 | 11.1 | 131.2 |
Claims on the public and public sector entities | 10.4 | 0.4 | 10.8 |
| Financial assets at fair value through profit or loss | |||
Debt securities | 2.6 | 0.7 | 3.3 |
Shares and participations | 38.5 | 3.6 | 42.0 |
Derivative contracts | 7.1 | - | 7.1 |
Other assets | 153.4 | 13.7 | 167.2 |
Total | 332.1 | 29.5 | 361.6 |
| Liabilities | |||
| Financial liabilities at amortized cost | |||
Liabilities to credit institutions | 6.0 | - | 6.0 |
Debt securities issued to the public | 99.4 | - | 99.4 |
Financial liabilities at fair value through profit or loss | 7.1 | - | 7.1 |
Other liabilities | 81.7 | 13.9 | 95.5 |
Total | 194.3 | 13.9 | 208.1 |
| Domestic | Foreign | ||
| 2023 | currency | currency | Total |
| Assets | |||
| Financial assets at amortized cost | |||
Cash and cash equivalents | 0.0 | 0.0 | 0.0 |
Claims on credit institutions | 113.1 | 12.9 | 126.0 |
Claims on the public and public sector entities | 18.8 | 0.4 | 19.2 |
| Financial assets at fair value through profit or loss | |||
Debt securities | 2.0 | - | 2.0 |
Shares and participations | 38.1 | 4.4 | 42.5 |
Derivative contracts | 5.9 | - | 5.9 |
Other assets | 144.5 | 4.5 | 149.0 |
Total | 322.5 | 22.2 | 344.7 |
| Liabilities | |||
| Financial liabilities at amortized cost | |||
Liabilities to credit institutions | 3.4 | - | 3.4 |
Debt securities issued to the public | 106.7 | - | 106.7 |
Financial liabilities at fair value through profit or loss | 6.0 | - | 6.0 |
Other liabilities | 88.1 | 3.3 | 91.5 |
Total | 204.2 | 3.3 | 207.6 |
6.2.1. MATURITIES OF ASSETS AND LIABILITIES | 2024 | 2023 | ||||||||
| Maturity: less | Maturity: | Maturity: | Maturity: | Maturity: less | Maturity: | Maturity: | Maturity: | |||
| Total | than 3 months | 3-12 months | 1-5 years | over 5 years | Total | than 3 months | 3-12 months | 1-5 years | over 5 years | |
| Assets | ||||||||||
| Financial assets at amortized cost | ||||||||||
Cash and cash equivalents | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Claims on credit institutions | 131.2 | 131.2 | 0.0 | 0.0 | 0.0 | 126.0 | 126.0 | 0.0 | 0.0 | 0.0 |
Claims on the public and public sector entities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.1 | 2.0 | 7.2 | 9.9 | 0.0 |
| Financial assets at fair value through profit or loss | ||||||||||
Debt securities | 3.3 | 0.0 | 0.0 | 3.3 | 0.0 | 2.0 | 0.0 | 0.0 | 2.0 | 0.0 |
Shares and participations | 42.0 | 29.7 | 0.0 | 0.0 | 12.4 | 42.5 | 29.6 | 0.0 | 2.2 | 10.8 |
Derivative contracts | 7.1 | 1.4 | 0.0 | 6.2 | -0.4 | 6.0 | 0.2 | -0.4 | 5.9 | 0.2 |
Accrued interest | 0.4 | 0.1 | 0.4 | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 | 0.1 | 0.0 |
Other assets | 93.4 | 93.4 | 0.0 | 0.0 | 0.0 | 90.4 | 90.4 | 0.0 | 0.0 | 0.0 |
| Liabilities | ||||||||||
| Financial liabilities at amortized cost | ||||||||||
Liabilities to credit institutions | 6.0 | 6.0 | 0.0 | 0.0 | 0.0 | 3.4 | 3.4 | 0.0 | 0.0 | 0.0 |
Debt securities issued to the public | 99.6 | 15.8 | 0.5 | 73.6 | 9.7 | 106.7 | 6.0 | 11.7 | 79.6 | 9.4 |
Financial liabilities at fair value through profit or loss | 7.1 | 1.4 | 0.0 | 6.2 | -0.4 | 6.0 | 0.2 | -0.4 | 5.9 | 0.2 |
Accrued interest, debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Other liabilities | 95.5 | 95.5 | 0.0 | 0.0 | 0.0 | 91.5 | 91.5 | 0.0 | 0.0 | 0.0 |
Off-balance sheet commitments | 3.2 | 0.4 | 0.0 | 0.1 | 2.7 | 5.3 | 0.0 | 0.0 | 2.6 | 2.8 |
Right-of-use liabilities | 9.6 | 0.6 | 1.8 | 7.1 | 0.0 | 11.3 | 0.6 | 1.8 | 8.0 | 0.8 |
6.3.1. COLLATERALS SET AND RECEIVED | 2024 | 2023 | ||||
| Fair value of | Fair value of | of which | Fair value of | Fair value of | of which | |
| encumbered assets | unencumbered assets | usable as collateral | encumbered assets | unencumbered assets | usable as collateral | |
| Assets | ||||||
Liquid assets and Central Bank deposits | - | - | - | - | - | - |
Claims on credit institutions | 2.3 | 128.9 | 128.9 | 4.2 | 121.8 | 121.8 |
Claims on the public and public sector entities | - | 10.8 | - | - | 19.2 | - |
Debt securities | - | 3.3 | 3.3 | - | 2.0 | 2.0 |
Shares and participations | - | 66.0 | 42.0 | - | 42.5 | 42.5 |
Other assets | - | 152.6 | - | - | 159.1 | - |
Total | 2.3 | 361.6 | 174.2 | 4.2 | 344.7 | 166.3 |
| 6.3.2. USAGE OF COLLATERAL | ||
2024 | 2023 | |
| Set collaterals | ||
Markeplace collateral, stock- and derivatives trades | 0.1 | 0.1 |
Collateral for OTC derivatives trades | 2.1 | 3.9 |
Collateral for securities lending | 0.1 | 0.1 |
Total | 2.3 | 4.2 |
| Received collateral | ||
Received cash | 6.0 | 3.4 |
Received securities | 84.2 | 96.9 |
Total | 90.3 | 100.3 |
| 6.4.1 DISTRIBUTION OF LOANS | ||||
| Average | Overdue | |||
| Lending | remaining | by at least | Impaired | |
| 2024 | stock | maturity years | 90 days | loans |
| Exposure and home country | ||||
Private Persons Finland | 5.1 | 0.8 | 0.0 | 0.0 |
Corporations Finland | 5.7 | 1.2 | 0.0 | 0.0 |
Other sectors Finland | 0.0 | 0.0 | 0.0 | 0.0 |
Private persons EU countries | 0.0 | 0.0 | 0.0 | 0.0 |
Corporations EU countries | 0.0 | 0.0 | 0.0 | 0.0 |
Private persons other countries | 0.0 | 0.0 | 0.0 | 0.0 |
Total | 10.8 | 1.0 | 0.0 | 0.1 |
| Average | Overdue | |||
| Lending | remaining | by at least | Impaired | |
| 2023 | stock | maturity years | 90 days | loans |
| Exposure and home country | ||||
Private Persons Finland | 10.2 | 0.9 | 0.3 | 0.0 |
Corporations Finland | 8.4 | 1.2 | 0.0 | 0.0 |
Other sectors Finland | 0.0 | 0.0 | 0.0 | 0.0 |
Private persons EU countries | 0.5 | 0.4 | 0.0 | 0.0 |
Corporations EU countries | 0.0 | 0.0 | 0.0 | 0.0 |
Private persons other countries | 0.0 | 0.0 | 0.0 | 0.0 |
Total | 19.2 | 1.0 | 0.3 | 0.1 |
| 6.4.2. IFRS 9, EXPECTED CREDIT LOSSES IN STAGES | ||||||
| Opening balance 1.1., | ||||||
2024 | Amount | Phase 1 | Phase 2 | Phase 3 | Expected credit loss | credit loss provision |
Balance sheet item | - | - | - | - | - | - |
Receivables from credit institutions | 131.2 | 131.2 | - | - | - | - |
Receivables from public | 10.8 | 10.8 | 0.0 | - | 0.0 | 0.0 |
Corporate | 5.4 | 5.4 | - | - | 0.0 | 0.0 |
Private | 5.4 | 5.4 | 0.0 | - | 0.0 | - |
Other | - | - | - | - | - | - |
Sales receivables | 5.6 | 5.5 | 0.1 | - | 0.0 | 0.0 |
Off-balance sheet loan commitments | 0.5 | 0.5 | - | - | 0.0 | 0.0 |
Total | 148.2 | 148.1 | 0.1 | - | 0.0 | 0.1 |
| Opening balance 1.1., | ||||||
2023 | Amount | Phase 1 | Phase 2 | Phase 3 | Expected credit loss | credit loss provision |
| Balance sheet item | ||||||
Receivables from credit institutions | 126.0 | 126.0 | - | - | - | - |
Receivables from public | 19.2 | 18.4 | 0.6 | 0.3 | 0.0 | 0.1 |
Corporate | 8.2 | 8.1 | 0.1 | - | 0.0 | 0.0 |
Private | 11.1 | 10.3 | 0.4 | 0.3 | 0.0 | 0.0 |
Other | - | - | - | - | - | - |
Sales receivables | 9.4 | 9.1 | 0.3 | - | 0.0 | 0.0 |
Off-balance sheet loan commitments | 2.6 | 2.5 | 0.1 | - | 0.0 | 0.0 |
Total | 157.3 | 156.1 | 0.9 | 0.3 | 0.1 | 0.1 |
| 7.1. CLASSIFICATION OF ASSETS AND LIABILITIES | Financial assets | Fair value | Fair valued through | |||||
| measured | through profit | comprehensive | ||||||
| 2024 | at amortized cost | and loss | income | Other assets | Total book value | Level 1 | Level 2 | Level 3 |
| Assets | ||||||||
Cash and cash equivalents | 0.0 | - | - | - | 0.0 | - | - | - |
Claims on credit institutions | 131.2 | - | - | - | 131.2 | - | - | - |
Claims on the public and public sector entities | 10.8 | - | - | - | 10.8 | - | - | - |
Debt securities | - | 3.3 | - | - | 3.3 | - | 0.0 | 3.3 |
Shares and participations | - | 39.5 | 2.6 | - | 42.0 | 30.5 | - | 11.6 |
Derivative contracts | - | 7.1 | - | - | 7.1 | - | - | 7.1 |
Shares and participations in associates | - | - | - | 24.0 | 24.0 | - | - | - |
Intangible assets and goodwill | - | - | - | 44.6 | 44.6 | - | - | - |
Property, plant and equipment | - | - | - | 1.1 | 1.1 | - | - | - |
Other assets | - | - | - | 9.6 | 9.6 | - | - | - |
Leasing assets | - | - | - | 79.3 | 79.3 | - | - | - |
Accrued income and prepayments | - | - | - | 3.4 | 3.4 | - | - | - |
Income tax receivables | - | - | - | 1.6 | 1.6 | - | - | - |
Deferred tax assets | - | - | - | 3.7 | 3.7 | - | - | - |
Total assets | 142.0 | 49.9 | 2.6 | 167.2 | 361.6 | 30.5 | 0.0 | 21.9 |
Liabilities | - | |||||||
Liabilities to credit institutions and central banks | 6.0 | - | - | - | 6.0 | - | - | - |
Debt securities issued to the public | 99.4 | - | - | - | 99.4 | - | - | - |
Financial liabilities at fair value through profit or loss | - | 7.1 | - | - | 7.1 | - | - | 7.1 |
Other liabilities | - | - | - | 64.7 | 64.7 | - | - | - |
Accrued expenses and deferred income | - | - | - | 27.7 | 27.7 | - | - | - |
Income tax liability | - | - | - | 3.0 | 3.0 | - | - | - |
Deferred tax liabilities | - | - | - | - | 0.0 | - | - | - |
Liablities total | 105.5 | 7.1 | 0.0 | 95.5 | 208.1 | 0.0 | 0.0 | 7.1 |
| Financial assets | Fair value | Fair valued through | ||||||
| measured | through profit | comprehensive | ||||||
| 2023 | at amortized cost | and loss | income | Other assets | Total book value | Level 1 | Level 2 | Level 3 |
| Assets | ||||||||
Cash and cash equivalents | 0.0 | - | - | - | 0.0 | - | - | - |
Claims on credit institutions | 126.0 | - | - | - | 126.0 | - | - | - |
Claims on the public and public sector entities | 19.2 | - | - | - | 19.2 | - | - | - |
Debt securities | - | 2.0 | - | - | 2.0 | - | 0.0 | 2.0 |
Shares and participations | - | 39.9 | 2.6 | - | 42.5 | 29.6 | - | 13.0 |
Derivative contracts | - | 5.9 | - | - | 5.9 | - | - | 5.9 |
Shares and participations in associates | - | - | - | 5.2 | 5.2 | - | - | - |
Intangible assets and goodwill | - | - | - | 48.7 | 48.7 | - | - | - |
Property, plant and equipment | - | - | - | 1.1 | 1.1 | - | - | - |
Other assets | - | - | - | 74.4 | 74.4 | - | - | - |
Leasing assets | - | - | - | 11.3 | 11.3 | - | - | - |
Accrued income and prepayments | - | - | - | 3.4 | 3.4 | - | - | - |
Income tax receivables | - | - | - | 1.3 | 1.3 | - | - | - |
Deferred tax assets | - | - | - | 3.6 | 3.6 | - | - | - |
Total assets | 145.3 | 47.8 | 2.6 | 149.0 | 344.7 | 29.6 | 0.0 | 20.9 |
| Liabilities | ||||||||
Liabilities to credit institutions and central banks | 3.4 | - | - | - | 3.4 | - | - | - |
Debt securities issued to the public | 106.7 | - | - | - | 106.7 | - | - | - |
Financial liabilities at fair value through profit or loss | - | 6.0 | - | - | 6.0 | - | - | 6.0 |
Other liabilities | - | - | - | 61.8 | 61.8 | - | - | - |
Accrued expenses and deferred income | - | - | - | 27.3 | 27.3 | - | - | - |
Income tax liability | - | - | - | 2.4 | 2.4 | - | - | - |
Deferred tax liabilities | - | - | - | 0.0 | 0.0 | - | - | - |
Liablities total | 110.1 | 6.0 | 0.0 | 91.5 | 207.6 | 0.0 | 0.0 | 6.0 |
| 7.2. FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE THROUGH OTHER COMPREHENSIVE INCOME | |
Share purchase price 1.4.2022: (€/share) | 0.5856 |
Number of shares: (amount) | 15,288,303 |
Initial acquisition, market value: (€ million) | 9.0 |
Share price 31.12.2022 (€/share): | 0.1716 |
Number of shares: (amount) | 15,288,303 |
Market value 31.12.2022: (€ million) | 2.6 |
Share price 31.12.2023 (€/share): | 0.17 |
Number of shares: (amount) | 15,288,303 |
Market value 31.12.2023: (€ million) | 2.6 |
| Change in value for the review period: (€ million) | |
(Market value 31.12.2023 - Market value 31.12.2022) | -0.1 |
Calculated tax effect of value change: (€ million) | 0.0 |
Profit impact of the valuation after taxes: (€ million) | -0.1 |
| 7.3. ANALYSIS OF FINANCIAL INSTRUMENTS CATEGORIZED IN LEVEL 3 | ||
2024 | 2023 | |
| Financial assets: | ||
Shares and participations classified as held for trading | - | - |
Unlisted shares and participations | 1.7 | 2.2 |
Venture capital funds and real estate funds | 9.8 | 10.8 |
Debt securities | 3.3 | 2.0 |
Quoted equity derivatives | - | - |
OTC derivatives | 7.1 | 5.9 |
Total financial assets held at fair value | 21.9 | 20.9 |
| Financial liabilities: | ||
Shares and participations classified as held for trading | - | - |
Quoted equity derivatives | - | - |
OTC derivatives | 7.1 | 6.0 |
Total financial liabilities held at fair value | 7.1 | 6.0 |
| CHANGES IN LEVEL 3 INSTRUMENTS: | |||||
| Private equity and real | OTC derivatives - | OTC derivatives - | |||
2024 | Unlisted shares | estate funds | Debt securities | assets | liabilities |
At the beginning of period 1.1 | 2.2 | 10.8 | 2.0 | 5.9 | 6.0 |
Purchased | 1.0 | 1.5 | |||
Sold | -0.4 | - | -0.2 | ||
Fair value change | -0.1 | -1.9 | - | 1.2 | 1.1 |
Total at end of 31.12 | 1.7 | 9.9 | 3.3 | 7.1 | 7.1 |
| Private equity and real | OTC derivatives - | OTC derivatives - | |||
2023 | Unlisted shares | estate funds | Debt securities | assets | liabilities |
At the beginning of period 1.1 | 2.3 | 9.5 | 2.0 | 0.4 | 0.4 |
Purchased | - | 2.4 | - | - | - |
Sold | -0.1 | - | - | - | - |
Fair value change | - | -1.1 | - | 5.5 | 5.6 |
Total at end of 31.12 | 2.2 | 10.8 | 2.0 | 5.9 | 6.0 |
| 7.4. FAIR VALUES AND BOOK VALUES OF FINANCIAL ASSETS AND FINANCIAL LIABILITIES | ||||
2024 | 2023 | |||
Book value | Fair Value | Book value | Fair Value | |
| Financial assets | ||||
Liquid assets | - | - | - | - |
Claims on credit institutions | 131.2 | 131.2 | 126.0 | 126.0 |
Claims on the public and public sector entities | 10.8 | 10.8 | 19.2 | 19.2 |
Debt securities | 3.3 | 3.3 | 2.0 | 2.0 |
Shares and participations | 42.0 | 42.0 | 42.5 | 42.5 |
Derivative contracts | 7.1 | 7.1 | 5.9 | 5.9 |
| - | ||||
| Financial liabilities | ||||
Liabilities to credit institutions and central banks | 6.0 | 6.0 | 3.4 | 3.4 |
Debt securities issued to the public | 99.4 | 98.5 | 106.7 | 105.7 |
Derivative contracts and other liabilities held for trading | 7.1 | 7.1 | 6.0 | 6.0 |
| 7.5. ASSETS UNDER MANAGEMENT - AS OF 31 DECEMBER | ||
Billion euros | 2024 | 2023 |
Gross | 18.9 | 18.4 |
Net | 16.6 | 15.6 |
| Assets under management on the basis of power of attorney | ||
Discretionary asset management | 6.1 | 5.6 |
Consultative asset management | 0.2 | 0.2 |
Total | 6.3 | 5.8 |
| 7.6. ILLUSTRATIVE INCOME STATEMENT WITHOUT THE EFFECT FROM NON-RECURRING M & A RELATED ITEMS | |||
| 1-12/2024 | |||
| without | |||
| Allshares re- | Allshares | ||
| 1-12/2024 | lated items | effect | |
Fee and comission income | 111.3 | -3.4 | 107.9 |
Net income from securities transactions | 1.1 | 1.1 | |
Income from equity investments | 0.1 | 0.1 | |
Interest income | 9.8 | 9.8 | |
Other operating income | 14.3 | -13.7 | 0.6 |
Income total | 136.6 | 119.5 | |
Fee and comission expenses | -5.0 | -5.0 | |
Interest expenses | -4.8 | -4.8 | |
Net Income | 126.8 | -17.1 | 109.7 |
| Administrative expenses | |||
Personnel expenses | -40.4 | 1.2 | -39.2 |
Other administrative expenses | -22.2 | 0.8 | -21.4 |
Impairment on goodwill | - | - | |
Depreciation and amortization on tangible and intangible assets | -3.8 | 0.2 | -3.6 |
Other operating expenses | -1.2 | 0.1 | -1.1 |
Expected credit losses on loans and other receivables | 0.1 | 0.1 | |
Impairment losses on other financial assets | -0.6 | -0.6 | |
Share of profit or loss of associates | -0.5 | -0.5 | |
Operating profit/loss | 58.2 | -14.9 | 43.3 |
COMPANY | Country | ownership % |
Evli Plc | Finland | 100 % |
Terra Nova Capital Advisors | UAE | 51 % |
Evli Research Partners Oy | Finland | 95 % |
Evli Investment Solutions Oy | Finland | 85 % |
Evli Life Oy | Finland | 100 % |
Evli Fund Management Company Ltd | Finland | 100 % |
Evli AB | Sweden | 100 % |
EAI Residential Partners Oy | Finland | 75 % |
Evli Private Equity Partners Oy ("EPEP") | Finland | 80 % |
Evli Private Equity I GP Oy (a subsidiary of EPEP) | Finland | 80 % |
Evli Private Equity II GP Oy (a subsidiary of EPEP) | Finland | 80 % |
Evli Private Equity III GP Oy (a subsidiary of EPEP) | Finland | 74 % |
Evli Private Equity IV GP Oy (a subsidiary of EPEP) | Finland | 74 % |
EAI Feeder GP Oy | Finland | 100 % |
Evli HC I GP Oy | Finland | 82 % |
EGP General Partner Oy | Finland | 70 % |
EGP General Partner II Oy | Finland | 70 % |
Evli Infrastructure Partners Oy ("EIP") | Finland | 82 % |
Evli Infrastructure I GP Oy (a subsidiary of EIP) | Finland | 82 % |
Evli Infrastructure II GP Oy (a subsidiary of EIP) | Finland | 82 % |
Evli Impact Forest I GP Oy | Finland | 85 % |
Evli Impact Forest II GP Oy | Finland | 100 % |
Evli Private Debt I GP Oy | Finland | 85 % |
Evli Residential II GP Oy | Finland | 70 % |
EAB Private Equity Oy ("EAB PE") | Finland | 65 % |
Project First GP Oy (subsidiary of EAB PE) | Finland | 65 % |
Project Second GP Oy (subsidiary of EAB PE) | Finland | 65 % |
Project Third GP Oy (subsidiary of EAB PE) | Finland | 65 % |
Project Fourth GP Oy (subsidiary of EAB PE) | Finland | 65 % |
EFVAF II GP Oy | Finland | 100 % |
EFVAF III GP Oy | Finland | 100 % |
EAB RE Infra II GP Oy | Finland | 100 % |
EAB Pääomarahastot I GP Oy | Finland | 100 % |
EAB Credit Fund I GP Oy | Finland | 100 % |
Elite Älyenergia Oy | Finland | 100 % |
Elite Intian Aurinko Oy | Finland | 100 % |
Elite Kiinteistökehitys Oy | Finland | 100 % |
Elite Sijoitus Oy | Finland | 100 % |
EAB Palvelu Oy | Finland | 100 % |
Elite Vakuutuspalvelu Oy | Finland | 100 % |
Evli Private Debt II GP Oy | Finland | 85 % |
Evli Private Capital Oy | Finland | 73 % |
COMPANY | Country | ownership % |
Evli Private Capital I GP Oy (subsidiary of Evli Private Capital Oy) | Finland | 73 % |
Zenito Oy | Finland | 66,6 % |
| ASSOCIATED COMPANIES | ||
Northern Horizon Capital | Denmark | 47% |
Ahti Invest Oy | Finland | 30% |
SAV-Rahoitus Oyj | Finland | 46% |
Allshares Ltd | Finland | 41% |
| 8.2. FINANCIAL SUCCESS IN COMPANIES WITH NON-CONTROLLING OWNERS | Dividends paid to | |||||
| Profit/Loss | non-controlling | |||||
2024 | Assets | Liabilities | Revenue | for financial year | interest | NCI of equity |
Terra Nova Capital Advisors Ltd | 2.0 | 0.4 | 5.6 | 5.0 | 1.6 | 0.7 |
Evli Research Partners Oy | 0.3 | 0.1 | 0.4 | 0.0 | 0.0 | 0.0 |
Evli Investment Solutions Oy | 0.7 | 0.0 | 1.3 | 0.6 | 0.1 | 0.1 |
EAI Residential Partners Oy | 0.7 | 0.1 | 0.6 | 0.5 | 0.1 | 0.1 |
Evli Private Equity Partners Oy | 1.5 | 0.0 | 3.5 | 2.9 | 0.4 | 0.3 |
Evli HC I GP Oy | 0.7 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 |
EGP General Partner Oy | 0.3 | 0.0 | 0.8 | 0.2 | 0.1 | 0.1 |
Evli Infrastructure Partners Oy | 0.1 | 0.0 | 1.9 | 1.9 | 0.3 | 0.0 |
Evli Private Debt I Gp Oy | 0.6 | 0.0 | 0.7 | 0.4 | 0.0 | 0.1 |
Evli Residential II GP Oy | 0.3 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 |
Evli Private Equity III GP Oy | 1.4 | 0.2 | 1.5 | 1.2 | 0.1 | 0.1 |
EGP General Partner II Oy | 1.0 | 0.2 | 1.5 | 0.8 | 0.3 | 0.3 |
Evli Impact Forest I GP Oy | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
EAB Private Equity Oy | 0.9 | 0.2 | 0.8 | 0.6 | 0.0 | 0.3 |
Evli Private Debt II GP Oy | 0.3 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 |
Evli Private Capital Oy | 0.0 | 0.1 | 0.3 | 0.0 | 0.0 | 0.0 |
Evli Private Equity IV GP Oy | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
Evli AB | 6.1 | 2.5 | 9.9 | 2.6 | 0.0 | 0.6 |
Zenito Oy | 1.4 | 0.3 | 1.1 | 0.4 | 0.0 | 0.4 |
| Dividends paid to | ||||||
| Profit/Loss | non-controlling | |||||
2023 | Assets | Liabilities | Revenue | for financial year | interest | NCI of equity |
Evli Corporate Finance AB | 1.2 | 0.2 | 3.0 | 0.0 | 0.3 | 0.4 |
Terra Nova Capital Advisors Ltd | 0.6 | 0.1 | 1.2 | 0.7 | 0.2 | 0.2 |
Evli Research Partners Oy | 0.3 | 0.2 | 0.4 | 0.0 | 0.5 | 0.0 |
Evli Investment Solutions Oy | 0.8 | 0.0 | 1.3 | 0.7 | 0.1 | 0.1 |
EAI Residential Partners Oy | 0.6 | 0.1 | 0.6 | 0.5 | 0.1 | 0.1 |
Evli Private Equity Partners Oy | 1.1 | 0.4 | 3.6 | 3.0 | 0.6 | 0.7 |
Evli HC I GP Oy | 1.5 | 0.4 | 0.0 | 0.0 | 0.0 | 0.2 |
EGP General Partner Oy | 0.6 | 0.1 | 1.1 | 0.4 | 0.2 | 0.2 |
Evli Infrastructure Partners Oy | 0.0 | 0.0 | 1.0 | 0.9 | 0.2 | 0.0 |
Evli Alexander Incentives Oy | 8.0 | 0.7 | 10.7 | 3.1 | 1.3 | 2.5 |
Evli Private Debt I Gp Oy | 3.8 | 0.1 | 0.6 | 0.2 | 0.0 | 0.6 |
Evli Residential II GP Oy | 0.4 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 |
Evli Private Equity III GP Oy | 1.5 | 0.2 | 1.6 | 1.3 | 0.1 | 0.3 |
EGP General Partner II Oy | 1.1 | 0.1 | 1.5 | 0.9 | 0.3 | 0.3 |
Evli Impact Forest I GP Oy | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 |
EAB Private Equity Oy | 0.5 | 0.4 | 0.7 | 0.3 | 0.0 | 0.0 |
Evli Private Debt II GP Oy | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
Evli Private Capital Oy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| PRICE OF ACQUISITION ESTIMATE MEUR | |
Cash | 3.6 |
Payment made in shares | 0 |
Total | 3.6 |
| PURCHASE PRICE ALLOCATION | |
| Balance sheet items | |
Claims on credit institutions | 0.5 |
Customer contracts | 0.9 |
Goodwill | 2.3 |
Other assets | 0.2 |
Deferred tax assets | 0.0 |
Recognised balance sheet items, total | 3.9 |
Other liabilities | -0.0 |
Accrued expenses and deferred income | -0.0 |
Recognised liabilities, total | -0.0 |
Non-controllinen interests | -0.2 |
Total | 3.6 |
| 8.4. HOLDINGS IN CONSOLIDATED ASSOCIATED COMPANIES | |||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | |
| Northern | Northern | ||||||
| Horizon | Horizon | SAV-Rahoitus | SAV-Rahoitus | ||||
| Company name | Capital A/S | Capital A/S | Ahti Invest Oy | Ahti Invest Oy | Oyj | Oyj | Allshares Ltd |
Domicile | Denmark | Denmark | Finland | Finland | Finland | Finland | Finland |
Assets | 8.3 | 10.1 | 22.3 | ||||
Liabilities | 4.0 | 2.9 | 4.2 | ||||
Revenue | 6.4 | 7.6 | 13.2 | ||||
Profit/Loss | 0.1 | 1.4 | 0.4 | ||||
Profit adjustment | 0 | 0 | -1.6 | ||||
Evli's share of profit/loss | 0.0 | 0.7 | -0.5 | ||||
Ownership (%) | 47 | 47 | 30 | 30 | 46.3 | 46.3 | 40.9 |
Balance sheet value in the Group | 3.0 | 3.4 | 1.0 | 1.0 | 0.2 | 0.8 | 19.8 |
| 8.5. RELATED PARTY DISCLOSURES | ||
2024 | 2023 | |
| Board | ||
Board fees | 0.4 | 0.4 |
| CEO | ||
Salary and short term benefits | 0.5 | 0.5 |
Pension benefits | 0.1 | 0.1 |
Share based incentive programs | 0.4 | 1.0 |
Total | 1.0 | 1.6 |
| Other Executive Group members | ||
Salary and short term benefits | 1.2 | 1.3 |
Pension benefits | 0 | 0 |
Share based incentive programs | 0.5 | 2.7 |
Total | 1.7 | 4.0 |
| 8.6. TRANSACTIONS WITH RELATED PARTIES | Associated | Group |
| companies | management | |
| 2024 | ||
Sales | 1.6 | 0.0 |
Purchases | 1.1 | 0.0 |
Receivables | 1.0 | 0.0 |
Liabilities | 0.3 | 0.0 |
| 2023 | ||
Sales | 0.0 | 0.0 |
Purchases | 0.2 | 0.0 |
Receivables | 1.0 | 0.0 |
Liabilities | 0.0 | 0.0 |
| 8.7. FEES PAID TO AUDITORS | ||
2024 | 2023 | |
| Group | ||
| Audit | ||
Ernst & Young Oy | 0.4 | 0.1 |
PricewaterhouseCoopers Oy | - | 0.2 |
| Assignments referred to in section 1, subsection 1, point 2 of the Audit Act | ||
Ernst & Young Oy | 0.0 | 0.0 |
PricewaterhouseCoopers Oy | - | 0.0 |
| Tax advice | ||
Ernst & Young Oy | 0.0 | 0.0 |
PricewaterhouseCoopers Oy | - | 0.0 |
| Other services | ||
Ernst & Young Oy | 0.0 | 0.0 |
PricewaterhouseCoopers Oy | - | 0.0 |
Total | 0.4 | 0.4 |
| MANDATORY ELEMENTS OF THE ESEF TAXONOMY | |
| Name of reporting entity or other means of identification | |
| Domicile of entity | |
| Legal form of entity | |
| Country of incorporation | |
| Address of entity's registered office | |
| Principal place of business | |
| Description of nature of entity's operations | |
| and principal activities | |
| Name of parent entity | |
| Name of ultimate parent of group |