| Combined income statement | |||
| 2025 | 2024 | ||
| 1 January - 31 December MEUR | Carve-out | Carve-out | Note |
Net sales | 1.2 | ||
Other operating income | 1.4 | ||
Materials and services | - | - | 1.4 |
Employee benefit expenses | - | - | 1.3 |
Other operating expenses | - | - | 1.4 |
Depreciation, amortisation and impairment | - | - | 1.7 |
Operating profit | |||
Financial income | |||
Financial expenses | - | - | |
Exchange rate differences (net) | - | ||
Financial income and expenses | - | - | 1.8 |
Share of the result of joint ventures | |||
Result before taxes | |||
Income taxes | - | - | 1.9 |
Result for the period | |||
| Attributable to: | |||
Equity holders of the parent company | |||
Earnings per share for result attributable to the equity holders of the parent company, EUR: | |||
| 4.4 | ||
| 4.4 | ||
1 The comparative period is calculated based on the number of shares at the date of the demerger 31 December 2025. |
| Combined statement | |||
| of comprehensive income | |||
| 2025 | 2024 | ||
| 1 January - 31 December MEUR | Carve-out | Carve-out | Note |
Result for the period | |||
| Other comprehensive income, net of tax | |||
| Items that may be reclassified to profit or loss | |||
Currency translation differences | - | 4.3 | |
Other comprehensive income, total | - | ||
Total comprehensive income, after tax | |||
| Attributable to: | |||
Equity holders of the parent company |
| 2024 | |||
31 December MEUR | 2025 | Carve-out | Note |
| ASSETS | |||
| Non-current assets | |||
Goodwill | 3.1 | ||
Other intangible assets | 3.1 | ||
Total intangible assets | |||
Right-of-use assets | 3.4 | ||
Other property, plant and equipment | 3.3 | ||
Total property, plant and equipment | |||
Shares in joint ventures | 3.5 | ||
Other shares and holdings | 3.5 | ||
Other non-current receivables | 3.5 | ||
Total other non-current assets | |||
Total non-current assets | |||
| Current assets | |||
Inventories | 2.2 | ||
Trade receivables | 2.1, 4.1 | ||
Contract assets | 1.2, 2.1 | ||
Income tax receivables | 2.1 | ||
Cash-pool receivables from related parties | 4.1, 5.4 | ||
Other current receivables | 2.1, 4.1 | ||
Cash and cash equivalents | 4.1 | ||
Total current assets | |||
TOTAL ASSETS |
| 2024 | |||
31 December MEUR | 2025 | Carve-out | Note |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Equity attributable to the equity holders of the parent company | |||
Share capital | |||
Currency translation differences | - | - | |
Invested unrestricted equity reserve | |||
Invested equity | |||
Retained earnings | |||
Total Equity | 4.3 | ||
| Liabilities | |||
Deferred tax liabilities | 1.9 | ||
Pension liabilities | 1.3 | ||
Provisions | 2.5 | ||
Borrowings | 4.1 | ||
Lease liabilities | 3.4, 4.1 | ||
Other liabilities | 2.4 | ||
Total non-current liabilities | |||
Borrowings | 4.1 | ||
Cash-pool liabilities to related parties | 4.1, 5.4 | ||
Lease liabilities | 3.4, 4.1 | ||
Trade and other payables | 2.3, 4.1 | ||
Income tax liabilities | 2.3 | ||
Provisions | 2.5 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| 2025 | 2024 | ||
| 1 January - 31 December MEUR | Carve-out | Carve-out | Note |
| Cash flows from operating activities | |||
Result for the period | |||
| Adjustments | |||
Income taxes | 1.9 | ||
Depreciation, amortisation and impairment | 1.7 | ||
Financial income and expenses | 1.8 | ||
Gains and losses on sale of tangible and intangible assets | - | - | |
Share of result of joint ventures | - | - | 3.5 |
Provisions | - | - | 2.5 |
Other adjustments | - | ||
| Net cash generated from operating activities before change in working | |||
capital | |||
| Change in working capital | |||
Change in trade and other receivables | - | ||
Change in inventories | - | - | |
Change in trade and other payables | - | ||
Change in working capital | - | ||
Interest and other financial expenses paid | - | - | |
Interest and other financial income received | |||
Income taxes paid | - | - | |
Net cash from operating activities |
| 2025 | 2024 | ||
| 1 January - 31 December MEUR | Carve-out | Carve-out | Note |
| Cash flows from investing activities | |||
Acquisitions of subsidiaries and businesses, net of cash acquired | - | - | 5.3 |
Purchases of intangible assets and property, plant and equipment | - | - | |
Proceeds from sale of intangible assets and property, plant and equipment | |||
Dividends received from joint venture | |||
Dividends received from other non-current investments | |||
Net cash from investing activities | - | - | |
Net cash from operating and investing activities | |||
| Cash flows from financing activities | |||
Cash pool financing with the former Lassila & Tikanoja | - | 4.1 | |
Equity financing with the former Lassila & Tikanoja, net | - | ||
Repayments of long-term borrowings | - | - | 4.1 |
Repayments of lease liabilities | - | - | |
Net cash from financing activities | - | - | |
Net change in cash and cash equivalents | - | ||
Cash and cash equivalents at the beginning of the period | |||
Effect of changes in foreign exchange rates | - | - | |
Cash and cash equivalents at the end of the period | 4.1 |
| Consolidated statement of changes in equity | |||||||
| Currency | Invested | ||||||
| Invested equity and | translation | unrestricted equity | |||||
| MEUR | retained earnings | Share capital | differences | reserve | Retained earnings | Total equity | Note |
Invested equity on 1 January 2024 | - | ||||||
Result for the period | |||||||
Translation difference | - | - | |||||
Total comprehensive income | - | ||||||
Share-based benefits | 1.5 | ||||||
| Equity transactions with the former Lassila & Tikanoja | |||||||
Group | - | - | |||||
Invested equity on 31 December 2024 | - | ||||||
Invested equity on 1 January 2025 | - | ||||||
Result for the period | |||||||
Translation difference | |||||||
Total comprehensive income | |||||||
Share-based benefits | 1.5 | ||||||
| Equity transactions with the former Lassila & Tikanoja | |||||||
Group | |||||||
Demerger | - | - | |||||
Equity on 31 December 2025 | - | ||||||
In the demerger, and in accordance with the Demerger Plan, Luotea’s (the former Lassila & Tikanoja) financing arrangements transferred to Lassila & Tikanoja comprised EUR 75 million unsecured notes, term loans totalling EUR 35 million and EUR 15 million, as well as the related accrued interest liabilities. These items have not been included in the company’s comparative period carve-out financial information. As a result, at the demerger date of 31 December 2025, the company’s | |||||||
| equity decreased and the amount of liabilities increased. | |||||||
| For more information on equity please refer to Note 4.3 Equity. |