| 1 Jan.–31 Dec. | 1 Jan.–31 Dec. | ||||
€ million | Note | 2022 | % | 2021 | % |
Net sales | 2.1 | 100.0 | 100.0 | ||
Material and services | 2.3 | - | -87.3 | - | -85.8 |
Change in inventory | 2.0 | 0.4 | |||
Other operating income | 2.4 | 8.5 | 8.5 | ||
Employee benefit expenses | 2.5 | - | -6.7 | - | -6.8 |
| Depreciation, amortisation | |||||
and impairment charges | 3.2 3.3 | - | -1.4 | - | -1.6 |
| Depreciation and impairment charges | |||||
for right-of-use assets | 3.4 | - | -2.7 | - | -2.7 |
Other operating expenses | 2.5 | - | -5.7 | - | -5.4 |
Share of result of joint ventures | 0.2 | 0.2 | |||
Operating profit | 6.9 | 6.9 | |||
Interest income and other finance income | 4.4 | 0.1 | 0.1 | ||
Interest expense and other finance costs | 4.4 | 0.0 | - | -0.1 | |
Interest expense for lease liabilities | 4.4 | - | -0.6 | - | -0.6 |
Foreign exchange differences | 4.4 | - | -0.0 | - | -0.0 |
Total finance income and costs | 4.4 | - | -0.5 | - | -0.6 |
Share of result of associates | 0.0 | 0.1 | |||
Profit before tax | 6.4 | 6.3 | |||
Income tax | 2.7 | - | -1.3 | - | -1.2 |
Net profit for the year | 5.2 | 5.1 | |||
Net profit for the year attributable to Owners of the parent | |||||
| Earnings per share for net profit | |||||
| attributable to owners of the parent | |||||
Basic and diluted, Group total, € | 2.8 |
| 1 Jan.–31 Dec. | 1 Jan.–31 Dec. | ||
on | Note | 2022 | 2021 |
Net profit for the year | |||
| Items that will not be reclassified subsequently | |||
| to profit or loss | |||
Actuarial gains and losses | 2.7 3.7 | ||
| Items that may be reclassified subsequently | |||
| to profit or loss | |||
| Currency translation differences related | |||
to a foreign operation | 2.7 | - | |
| Share of other comprehensive income of associates | |||
and joint ventures | 2.7 | - | - |
Cash flow hedge revaluation | 2.7 | ||
Total comprehensive income for the year, net of tax | |||
Total comprehensive income for the year | |||
Comprehensive income for the year attributable to Owners of the parent |
€ million | Note | 31 Dec. 2022 | % | 31 Dec. 2021 | % |
| ASSETS | |||||
| Non-current assets | |||||
Property, plant and equipment | 3.2 | ||||
Goodwill | 3.3 | ||||
Intangible assets | 3.3 | ||||
Right-of-use assets | 3.4 | ||||
Shares in associates and joint ventures | 3.8 5.1 | ||||
Other investments | 4.3 4.5 | ||||
Non-current receivables | 4.3 4.5 | ||||
Deferred tax assets | 2.7 | ||||
Pension assets | 3.7 | ||||
Total non-current assets | 62.7 | 64.2 | |||
| Current assets | |||||
Inventories | 3.5 | ||||
Interest-bearing receivables | 3.6 4.5 | ||||
Trade receivables | 3.6 4.3 4.5 | ||||
Income tax assets | 3.6 | ||||
Other non-interest-bearing receivables | 3.6 4.5 | ||||
Other financial assets | 4.3 4.5 | ||||
Cash and cash equivalents | 4.5 | ||||
Total current assets | 37.3 | 35.8 | |||
Non-current assets classified as held for sale | 0.0 | 0.0 | |||
Total assets | 100.0 | 100.0 |
€ million | Note | 31 Dec. 2022 | % | 31 Dec. 2021 | % |
| EQUITY AND LIABILITIES | |||||
Share capital | 4.2 | ||||
Share premium | 4.2 | ||||
Other reserves | 4.2 | ||||
Currency translation differences | 4.2 | - | - | ||
Revaluation reserve | 4.2 | ||||
Retained earnings | |||||
Total equity | 36.7 | 36.3 | |||
| Non-current liabilities | |||||
Interest-bearing non-current liabilities | 4.3 4.5 4.6 | ||||
Lease liabilities | 4.5 4.6 | ||||
| Non-interest-bearing non-current | |||||
liabilities | 4.3 4.5 | ||||
Deferred tax liabilities | 2.7 | ||||
Provisions | 3.9 | ||||
Total non-current liabilities | 25.9 | 27.2 | |||
| Current liabilities | |||||
Current interest-bearing liabilities | 4.3 4.5 4.6 | ||||
Lease liabilities | 4.5 4.6 | ||||
Trade payables | 4.3 4.5 | ||||
Other non-interest-bearing liabilities | 4.3 4.5 | ||||
Income tax liabilities | 4.5 | ||||
Accrued liabilities | 4.3 4.5 | ||||
Provisions | 3.9 | ||||
Total current liabilities | 37.4 | 36.5 | |||
Total liabilities | 63.3 | 63.7 | |||
Total equity and liabilities | 100.0 | 100.0 |
| 1 Jan.–31 Dec. | 1 Jan.–31 Dec. | ||
€ million | Note | 2022 | 2021 |
| Cash flows from operating activities | |||
Profit before tax | |||
| Adjustments | |||
Depreciation according to plan | |||
Depreciation and impairment for right-of-use assets | |||
Finance income and costs | - | - | |
Interest expense for lease liabilities | |||
Other adjustments | 2.9 | - | |
| Change in working capital | |||
Current non-interest-bearing receivables, increase (-)/decrease (+) | - | - | |
Inventories, increase (-)/decrease (+) | - | - | |
Current non-interest-bearing liabilities, increase (+)/decrease (-) | |||
- | |||
Interest paid and other finance costs | - | - | |
Interest paid on lease liabilities | - | - | |
Interest received | |||
Dividends received | |||
| Dividends received from associated companies | |||
and joint ventures | |||
Income taxes paid | - | - | |
Net cash flows from operating activities, total |
| Cash flows from investing activities | |||
| Payments for acquisition of subsidiary shares, | |||
net of cash acquired | 3.1 | - | - |
| Payments for investments consolidated | |||
using the equity method | 2.9 | - | |
| Payments for property, plant, equipment | |||
and intangible assets | 2.9 | - | - |
Proceeds from sale of subsidiaries and businesses, net cash deducted | |||
| Proceeds from sale of property, plant, equipment | |||
and intangible assets | |||
Proceeds from sale of other investments | |||
Loan receivables and other financial assets, increase (-)/decrease (+) | - | ||
Net cash flows from investing activities, total | - | - | |
| Cash flows from financing activities | |||
Interest-bearing liabilities, increase (+)/decrease (-) | 4.1 | - | |
Repayments for lease liabilities | 3.4 4.1 | - | - |
Interest-bearing receivables, increase (-)/decrease (+) | 4.1 | ||
Dividends paid | - | - | |
Other items | - | ||
Net cash flows from financing activities, total | - | - | |
Change in cash and cash equivalents | - | ||
Cash and cash equivalents as at 1 January | 4.5 | ||
| Currency translation difference adjustment | |||
and change in value | - | ||
| Cash and cash equivalents assets | |||
as at 31 December | 4.5 |
| Consolidated statement of changes in equity | ||||||||
| Currency | ||||||||
| Share | translation | Revaluation | Treasury | Retained | Total | |||
| € million | capital | Reserves | differences | reserve | shares | earnings | equity | |
Balance as at 1 January 2022 | - | - | ||||||
Share-based payments | ||||||||
Dividends | - | - | ||||||
Other changes | - | |||||||
Transactions with owners, total | - | - | - | |||||
| Comprehensive income | ||||||||
Net profit for the year | ||||||||
Actuarial gains/losses | ||||||||
Currency translation differences related to a foreign operation | - | - | ||||||
| Share of other comprehensive income of associates and joint | ||||||||
ventures | - | - | ||||||
Cash flow hedge revaluation | ||||||||
Total comprehensive income for the year, net of tax | - | |||||||
Total comprehensive income for the period | - | |||||||
Balance as at 31 December 2022 | - | - | ||||||
Balance as at 1 January 2021 | - | - | - | |||||
Share-based payments | ||||||||
Dividends | - | - | ||||||
Other changes | ||||||||
Transactions with owners, total | - | - | ||||||
| Comprehensive income | ||||||||
Net profit for the year | ||||||||
Actuarial gains/losses | ||||||||
Currency translation differences related to a foreign operation | ||||||||
Cash flow hedge revaluation | - | - | ||||||
Other items | ||||||||
Total comprehensive income for the year, net of tax | ||||||||
Total comprehensive income for the period | ||||||||
Balance as at 31 December 2021 | - | - | ||||||
Further information on share capital and reserves is disclosed in Note 4.2 and on share-based compensation plans in Note 5.3. Deferred tax related to components of other comprehensive income is presented in Note 2.7. | 168 |